Amerco
F:AUK
Balance Sheet
Balance Sheet Decomposition
Amerco
Amerco
Balance Sheet
Amerco
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
41
|
67
|
82
|
56
|
155
|
75
|
207
|
241
|
244
|
375
|
357
|
464
|
495
|
442
|
601
|
698
|
759
|
674
|
494
|
1 194
|
2 704
|
2 061
|
1 535
|
989
|
|
| Cash Equivalents |
41
|
67
|
82
|
56
|
155
|
75
|
207
|
241
|
244
|
375
|
357
|
464
|
495
|
442
|
601
|
698
|
759
|
674
|
494
|
1 194
|
2 704
|
2 061
|
1 535
|
989
|
|
| Total Receivables |
275
|
410
|
595
|
325
|
230
|
185
|
203
|
229
|
251
|
239
|
313
|
277
|
214
|
190
|
175
|
178
|
194
|
225
|
187
|
224
|
229
|
189
|
216
|
231
|
|
| Accounts Receivables |
25
|
139
|
332
|
99
|
18
|
19
|
21
|
17
|
17
|
18
|
36
|
42
|
28
|
32
|
34
|
41
|
194
|
90
|
59
|
117
|
142
|
106
|
135
|
231
|
|
| Other Receivables |
250
|
271
|
263
|
226
|
212
|
166
|
182
|
212
|
234
|
221
|
277
|
235
|
186
|
158
|
141
|
137
|
0
|
135
|
128
|
107
|
87
|
83
|
81
|
0
|
|
| Inventory |
66
|
53
|
53
|
64
|
65
|
67
|
65
|
71
|
53
|
60
|
59
|
56
|
67
|
69
|
80
|
82
|
90
|
104
|
101
|
106
|
159
|
151
|
151
|
163
|
|
| Other Current Assets |
15
|
22
|
13
|
29
|
53
|
52
|
56
|
54
|
53
|
58
|
42
|
57
|
55
|
126
|
134
|
125
|
166
|
174
|
563
|
469
|
237
|
242
|
246
|
0
|
|
| Total Current Assets |
397
|
552
|
743
|
474
|
503
|
379
|
531
|
595
|
601
|
732
|
771
|
854
|
831
|
827
|
990
|
1 083
|
1 209
|
1 177
|
1 345
|
1 993
|
3 329
|
2 643
|
2 147
|
1 383
|
|
| PP&E Net |
1 936
|
1 946
|
1 452
|
1 354
|
1 535
|
1 897
|
2 011
|
2 014
|
1 948
|
2 095
|
2 372
|
2 755
|
3 409
|
4 108
|
5 018
|
5 958
|
6 817
|
7 934
|
9 030
|
9 300
|
10 321
|
11 884
|
13 478
|
15 297
|
|
| PP&E Gross |
1 936
|
1 946
|
1 452
|
1 354
|
1 535
|
1 897
|
2 011
|
2 014
|
1 948
|
2 095
|
2 372
|
2 755
|
3 409
|
4 108
|
5 018
|
5 958
|
6 817
|
7 934
|
9 030
|
9 300
|
10 321
|
11 884
|
13 478
|
15 297
|
|
| Accumulated Depreciation |
1 201
|
1 298
|
1 332
|
1 277
|
1 274
|
1 295
|
1 307
|
1 334
|
1 345
|
1 341
|
1 415
|
1 559
|
1 733
|
1 940
|
2 134
|
2 384
|
2 721
|
3 088
|
3 527
|
3 966
|
4 472
|
5 017
|
5 510
|
6 146
|
|
| Note Receivable |
7
|
8
|
3
|
2
|
3
|
2
|
2
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1 229
|
1 125
|
1 058
|
980
|
905
|
861
|
819
|
747
|
777
|
862
|
1 025
|
1 337
|
1 387
|
1 574
|
1 803
|
2 032
|
2 319
|
2 536
|
2 853
|
3 185
|
3 437
|
3 346
|
3 143
|
3 223
|
|
| Other Long-Term Assets |
104
|
137
|
77
|
53
|
48
|
45
|
36
|
45
|
39
|
53
|
64
|
93
|
119
|
115
|
136
|
130
|
125
|
136
|
103
|
90
|
104
|
152
|
367
|
404
|
|
| Other Assets |
58
|
64
|
61
|
253
|
373
|
340
|
433
|
422
|
395
|
451
|
422
|
267
|
252
|
248
|
163
|
203
|
278
|
109
|
107
|
83
|
108
|
99
|
170
|
172
|
|
| Total Assets |
3 732
N/A
|
3 832
+3%
|
3 395
-11%
|
3 116
-8%
|
3 367
+8%
|
3 523
+5%
|
3 832
+9%
|
3 825
0%
|
3 762
-2%
|
4 191
+11%
|
4 654
+11%
|
5 307
+14%
|
5 999
+13%
|
6 872
+15%
|
8 109
+18%
|
9 406
+16%
|
10 747
+14%
|
11 892
+11%
|
13 438
+13%
|
14 652
+9%
|
17 300
+18%
|
18 125
+5%
|
19 059
+5%
|
20 479
+7%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
234
|
414
|
312
|
237
|
236
|
251
|
293
|
329
|
296
|
304
|
335
|
358
|
358
|
471
|
488
|
446
|
511
|
557
|
554
|
646
|
678
|
761
|
240
|
263
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
106
|
93
|
74
|
58
|
598
|
605
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
820
|
837
|
821
|
805
|
800
|
769
|
789
|
779
|
817
|
934
|
1 146
|
1 115
|
1 083
|
1 062
|
1 071
|
1 086
|
1 248
|
1 011
|
998
|
998
|
978
|
875
|
849
|
858
|
|
| Total Current Liabilities |
1 054
|
1 251
|
1 133
|
1 042
|
1 036
|
1 020
|
1 082
|
1 108
|
1 113
|
1 238
|
1 481
|
1 473
|
1 441
|
1 533
|
1 559
|
1 532
|
1 759
|
1 568
|
1 658
|
1 737
|
1 730
|
1 694
|
1 687
|
1 725
|
|
| Long-Term Debt |
1 608
|
1 544
|
1 041
|
857
|
1 042
|
1 256
|
1 505
|
1 546
|
1 348
|
1 398
|
1 486
|
1 662
|
1 942
|
2 191
|
2 647
|
3 263
|
3 513
|
4 163
|
4 621
|
4 669
|
6 022
|
6 108
|
6 271
|
7 194
|
|
| Deferred Income Tax |
0
|
0
|
64
|
78
|
108
|
113
|
126
|
113
|
187
|
271
|
371
|
394
|
433
|
527
|
654
|
835
|
658
|
751
|
1 094
|
1 178
|
1 265
|
1 334
|
1 447
|
1 490
|
|
| Other Liabilities |
690
|
711
|
653
|
565
|
485
|
416
|
361
|
340
|
302
|
291
|
280
|
548
|
656
|
737
|
998
|
1 156
|
1 408
|
1 717
|
1 844
|
2 217
|
2 396
|
2 459
|
2 481
|
2 572
|
|
| Total Liabilities |
3 351
N/A
|
3 505
+5%
|
2 891
-18%
|
2 543
-12%
|
2 672
+5%
|
2 805
+5%
|
3 074
+10%
|
3 107
+1%
|
2 950
-5%
|
3 198
+8%
|
3 618
+13%
|
4 077
+13%
|
4 472
+10%
|
4 988
+12%
|
5 858
+17%
|
6 786
+16%
|
7 339
+8%
|
8 199
+12%
|
9 217
+12%
|
9 800
+6%
|
11 414
+16%
|
11 596
+2%
|
11 886
+3%
|
12 981
+9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
11
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
3
|
142
|
142
|
142
|
142
|
142
|
142
|
142
|
142
|
142
|
142
|
142
|
141
|
141
|
141
|
|
| Retained Earnings |
606
|
568
|
595
|
666
|
774
|
849
|
915
|
916
|
969
|
1 140
|
1 317
|
1 483
|
1 805
|
2 143
|
2 534
|
2 893
|
3 636
|
3 977
|
4 399
|
4 958
|
6 052
|
7 009
|
7 600
|
7 932
|
|
| Additional Paid In Capital |
239
|
239
|
350
|
350
|
368
|
375
|
419
|
421
|
420
|
425
|
434
|
438
|
444
|
450
|
452
|
452
|
453
|
453
|
454
|
454
|
454
|
454
|
463
|
463
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
214
|
177
|
174
|
|
| Treasury Stock |
420
|
421
|
418
|
418
|
418
|
467
|
525
|
526
|
526
|
526
|
526
|
526
|
526
|
526
|
526
|
526
|
526
|
526
|
526
|
526
|
526
|
526
|
526
|
526
|
|
| Other Equity |
55
|
69
|
33
|
36
|
38
|
50
|
62
|
104
|
61
|
60
|
47
|
25
|
55
|
40
|
67
|
58
|
13
|
71
|
35
|
107
|
46
|
53
|
46
|
55
|
|
| Total Equity |
382
N/A
|
327
-14%
|
504
+54%
|
573
+14%
|
696
+21%
|
718
+3%
|
758
+6%
|
718
-5%
|
813
+13%
|
993
+22%
|
1 036
+4%
|
1 229
+19%
|
1 527
+24%
|
1 884
+23%
|
2 251
+19%
|
2 620
+16%
|
3 409
+30%
|
3 692
+8%
|
4 221
+14%
|
4 852
+15%
|
5 885
+21%
|
6 528
+11%
|
7 172
+10%
|
7 498
+5%
|
|
| Total Liabilities & Equity |
3 732
N/A
|
3 832
+3%
|
3 395
-11%
|
3 116
-8%
|
3 367
+8%
|
3 523
+5%
|
3 832
+9%
|
3 825
0%
|
3 762
-2%
|
4 191
+11%
|
4 654
+11%
|
5 307
+14%
|
5 999
+13%
|
6 872
+15%
|
8 109
+18%
|
9 406
+16%
|
10 747
+14%
|
11 892
+11%
|
13 438
+13%
|
14 652
+9%
|
17 300
+18%
|
18 125
+5%
|
19 059
+5%
|
20 479
+7%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
21
|
21
|
21
|
21
|
21
|
21
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
196
|
196
|
196
|
|
| Preferred Shares Outstanding |
0
|
0
|
6
|
6
|
6
|
0
|
6
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|