Arvida Group Ltd
NZX:ARV
Balance Sheet
Balance Sheet Decomposition
Arvida Group Ltd
Current Assets | 14.9m |
Cash & Short-Term Investments | 6.4m |
Receivables | 8.5m |
Non-Current Assets | 4B |
Long-Term Investments | 3.7B |
PP&E | 205.1m |
Intangibles | 18.9m |
Other Non-Current Assets | 47.2m |
Current Liabilities | 209.1m |
Accounts Payable | 50.2m |
Accrued Liabilities | 15.7m |
Other Current Liabilities | 143.2m |
Non-Current Liabilities | 2.3B |
Long-Term Debt | 2.3B |
Other Non-Current Liabilities | 1.7m |
Balance Sheet
Arvida Group Ltd
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
3
|
2
|
2
|
1
|
3
|
5
|
4
|
6
|
8
|
10
|
|
Cash Equivalents |
3
|
2
|
2
|
1
|
3
|
5
|
4
|
6
|
8
|
10
|
|
Total Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
|
Total Current Assets |
3
|
20
|
2
|
1
|
3
|
5
|
4
|
15
|
8
|
23
|
|
PP&E Net |
83
|
78
|
110
|
157
|
169
|
169
|
183
|
196
|
209
|
202
|
|
PP&E Gross |
0
|
78
|
110
|
157
|
169
|
169
|
183
|
196
|
209
|
202
|
|
Accumulated Depreciation |
0
|
1
|
2
|
4
|
6
|
9
|
13
|
18
|
22
|
27
|
|
Intangible Assets |
11
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Goodwill |
0
|
33
|
39
|
51
|
55
|
54
|
36
|
32
|
22
|
19
|
|
Note Receivable |
3
|
4
|
0
|
10
|
13
|
20
|
31
|
30
|
54
|
49
|
|
Long-Term Investments |
208
|
212
|
296
|
570
|
884
|
1 046
|
1 647
|
1 903
|
3 099
|
3 464
|
|
Other Long-Term Assets |
2
|
6
|
6
|
7
|
7
|
7
|
6
|
6
|
5
|
5
|
|
Other Assets |
0
|
33
|
39
|
51
|
55
|
54
|
36
|
32
|
22
|
19
|
|
Total Assets |
309
N/A
|
353
+14%
|
461
+31%
|
796
+73%
|
1 132
+42%
|
1 300
+15%
|
1 907
+47%
|
2 182
+14%
|
3 397
+56%
|
3 762
+11%
|
|
Liabilities | |||||||||||
Accounts Payable |
9
|
5
|
7
|
12
|
16
|
22
|
28
|
34
|
41
|
43
|
|
Accrued Liabilities |
0
|
3
|
5
|
6
|
9
|
10
|
11
|
12
|
14
|
16
|
|
Short-Term Debt |
40
|
7
|
13
|
74
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
5
|
9
|
12
|
21
|
29
|
34
|
56
|
68
|
121
|
136
|
|
Total Current Liabilities |
86
|
25
|
37
|
113
|
54
|
66
|
94
|
114
|
176
|
194
|
|
Long-Term Debt |
0
|
0
|
0
|
291
|
537
|
656
|
1 087
|
1 235
|
1 872
|
2 168
|
|
Deferred Income Tax |
15
|
11
|
17
|
21
|
31
|
28
|
4
|
6
|
4
|
6
|
|
Other Liabilities |
105
|
107
|
142
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Liabilities |
206
N/A
|
143
-30%
|
196
+37%
|
424
+117%
|
622
+47%
|
750
+21%
|
1 185
+58%
|
1 355
+14%
|
2 052
+51%
|
2 368
+15%
|
|
Equity | |||||||||||
Common Stock |
73
|
206
|
247
|
312
|
402
|
402
|
551
|
551
|
882
|
887
|
|
Retained Earnings |
28
|
3
|
16
|
56
|
97
|
133
|
146
|
249
|
423
|
467
|
|
Unrealized Security Profit/Loss |
4
|
0
|
0
|
4
|
11
|
14
|
25
|
26
|
40
|
40
|
|
Total Equity |
104
N/A
|
210
+103%
|
265
+26%
|
372
+40%
|
510
+37%
|
550
+8%
|
723
+31%
|
826
+14%
|
1 345
+63%
|
1 394
+4%
|
|
Total Liabilities & Equity |
309
N/A
|
353
+14%
|
461
+31%
|
796
+73%
|
1 132
+42%
|
1 300
+15%
|
1 907
+47%
|
2 182
+14%
|
3 397
+56%
|
3 762
+11%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
240
|
238
|
294
|
352
|
431
|
432
|
550
|
551
|
720
|
724
|