West Holdings Corp
TSE:1407
Balance Sheet
Balance Sheet Decomposition
West Holdings Corp
Current Assets | 81.8B |
Cash & Short-Term Investments | 41.9B |
Receivables | 15B |
Other Current Assets | 24.9B |
Non-Current Assets | 41.9B |
Long-Term Investments | 1.4B |
PP&E | 32.1B |
Intangibles | 4.1B |
Other Non-Current Assets | 4.2B |
Current Liabilities | 31.4B |
Accounts Payable | 3.1B |
Other Current Liabilities | 28.3B |
Non-Current Liabilities | 61.1B |
Long-Term Debt | 59.9B |
Other Non-Current Liabilities | 1.3B |
Balance Sheet
West Holdings Corp
Aug-2014 | Aug-2015 | Aug-2016 | Aug-2017 | Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | Aug-2022 | Aug-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
19 514
|
21 870
|
29 903
|
27 839
|
36 397
|
33 883
|
31 000
|
35 937
|
27 597
|
46 150
|
|
Cash Equivalents |
19 514
|
21 870
|
29 903
|
27 839
|
36 397
|
33 883
|
31 000
|
35 937
|
27 597
|
46 150
|
|
Total Receivables |
11 435
|
8 973
|
6 246
|
7 316
|
12 127
|
16 514
|
15 590
|
20 355
|
15 921
|
15 804
|
|
Accounts Receivables |
11 435
|
8 973
|
6 246
|
7 316
|
10 470
|
13 441
|
11 312
|
15 253
|
10 510
|
10 240
|
|
Other Receivables |
0
|
0
|
0
|
0
|
1 657
|
3 073
|
4 278
|
5 102
|
5 411
|
5 564
|
|
Inventory |
7 730
|
5 560
|
6 459
|
8 303
|
6 867
|
14 017
|
18 899
|
20 643
|
16 894
|
14 633
|
|
Other Current Assets |
944
|
2 467
|
2 592
|
2 760
|
1 526
|
1 669
|
1 957
|
2 615
|
4 610
|
7 386
|
|
Total Current Assets |
39 624
|
38 869
|
45 200
|
46 218
|
56 917
|
66 083
|
67 446
|
79 550
|
65 022
|
83 973
|
|
PP&E Net |
2 648
|
8 622
|
9 757
|
15 895
|
14 576
|
13 526
|
12 315
|
15 086
|
28 494
|
30 841
|
|
PP&E Gross |
2 648
|
8 622
|
9 757
|
15 895
|
14 576
|
13 526
|
12 315
|
15 086
|
28 494
|
30 841
|
|
Accumulated Depreciation |
1 160
|
1 553
|
2 006
|
5 845
|
7 327
|
8 712
|
9 140
|
8 039
|
8 803
|
10 639
|
|
Intangible Assets |
77
|
128
|
125
|
119
|
169
|
156
|
234
|
353
|
4 290
|
4 174
|
|
Goodwill |
0
|
115
|
82
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Note Receivable |
337
|
391
|
190
|
176
|
149
|
134
|
110
|
109
|
86
|
225
|
|
Long-Term Investments |
782
|
926
|
769
|
474
|
427
|
447
|
457
|
319
|
839
|
1 199
|
|
Other Long-Term Assets |
714
|
1 025
|
1 535
|
1 551
|
1 558
|
1 816
|
1 737
|
1 861
|
2 687
|
3 390
|
|
Other Assets |
0
|
115
|
82
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
44 181
N/A
|
50 077
+13%
|
57 658
+15%
|
64 483
+12%
|
73 796
+14%
|
82 162
+11%
|
82 299
+0%
|
97 278
+18%
|
101 418
+4%
|
123 802
+22%
|
|
Liabilities | |||||||||||
Accounts Payable |
8 267
|
6 978
|
5 222
|
4 444
|
5 932
|
6 535
|
5 262
|
8 156
|
4 809
|
3 683
|
|
Accrued Liabilities |
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Short-Term Debt |
0
|
5 278
|
2 028
|
974
|
800
|
1 800
|
1 800
|
6 300
|
800
|
1 323
|
|
Current Portion of Long-Term Debt |
9 915
|
7 904
|
8 165
|
9 791
|
11 042
|
13 477
|
13 186
|
14 656
|
14 383
|
16 696
|
|
Other Current Liabilities |
5 897
|
5 024
|
5 040
|
5 223
|
7 618
|
6 671
|
6 864
|
8 906
|
8 673
|
9 180
|
|
Total Current Liabilities |
24 124
|
25 184
|
20 455
|
20 432
|
25 392
|
28 483
|
27 112
|
38 018
|
28 665
|
30 882
|
|
Long-Term Debt |
8 461
|
10 763
|
21 536
|
27 691
|
31 142
|
35 082
|
33 767
|
32 884
|
43 918
|
60 256
|
|
Deferred Income Tax |
203
|
943
|
1 477
|
1 082
|
363
|
45
|
178
|
37
|
13
|
0
|
|
Minority Interest |
33
|
2
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
|
Other Liabilities |
251
|
505
|
817
|
1 255
|
970
|
968
|
883
|
1 008
|
1 270
|
1 261
|
|
Total Liabilities |
33 073
N/A
|
37 397
+13%
|
44 300
+18%
|
50 475
+14%
|
57 882
+15%
|
64 593
+12%
|
61 955
-4%
|
71 962
+16%
|
73 881
+3%
|
92 414
+25%
|
|
Equity | |||||||||||
Common Stock |
2 021
|
2 021
|
2 020
|
2 020
|
2 020
|
2 020
|
2 020
|
2 020
|
2 020
|
2 020
|
|
Retained Earnings |
8 361
|
10 409
|
12 142
|
12 765
|
14 673
|
17 420
|
20 737
|
25 824
|
28 049
|
31 830
|
|
Additional Paid In Capital |
728
|
728
|
728
|
728
|
728
|
728
|
728
|
728
|
734
|
756
|
|
Unrealized Security Profit/Loss |
9
|
65
|
8
|
26
|
24
|
72
|
44
|
37
|
6
|
48
|
|
Treasury Stock |
11
|
543
|
1 542
|
1 542
|
1 542
|
2 542
|
3 121
|
3 216
|
3 255
|
3 270
|
|
Other Equity |
0
|
0
|
2
|
11
|
11
|
15
|
24
|
3
|
5
|
4
|
|
Total Equity |
11 109
N/A
|
12 680
+14%
|
13 358
+5%
|
14 008
+5%
|
15 914
+14%
|
17 569
+10%
|
20 344
+16%
|
25 316
+24%
|
27 537
+9%
|
31 388
+14%
|
|
Total Liabilities & Equity |
44 181
N/A
|
50 077
+13%
|
57 658
+15%
|
64 483
+12%
|
73 796
+14%
|
82 162
+11%
|
82 299
+0%
|
97 278
+18%
|
101 418
+4%
|
123 802
+22%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
27
|
35
|
43
|
43
|
43
|
41
|
41
|
41
|
41
|
41
|