Hazama Ando Corp
TSE:1719
Balance Sheet
Balance Sheet Decomposition
Hazama Ando Corp
Current Assets | 243.8B |
Cash & Short-Term Investments | 37.6B |
Receivables | 180.6B |
Other Current Assets | 25.6B |
Non-Current Assets | 78.6B |
Long-Term Investments | 26.3B |
PP&E | 35B |
Intangibles | 1.6B |
Other Non-Current Assets | 15.7B |
Current Liabilities | 165.7B |
Accounts Payable | 44.4B |
Accrued Liabilities | 811m |
Other Current Liabilities | 120.5B |
Non-Current Liabilities | 15.3B |
Long-Term Debt | 9B |
Other Non-Current Liabilities | 6.3B |
Balance Sheet
Hazama Ando Corp
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
70 773
|
79 660
|
100 617
|
88 699
|
110 768
|
120 302
|
102 971
|
129 317
|
66 080
|
75 597
|
|
Cash Equivalents |
70 773
|
79 660
|
100 617
|
88 699
|
110 768
|
120 302
|
102 971
|
129 317
|
66 080
|
75 597
|
|
Short-Term Investments |
0
|
0
|
15 999
|
19 999
|
29 999
|
15 999
|
14 000
|
0
|
0
|
0
|
|
Total Receivables |
111 242
|
108 977
|
102 682
|
122 921
|
105 422
|
118 741
|
137 716
|
121 449
|
140 417
|
144 934
|
|
Accounts Receivables |
111 242
|
108 977
|
102 682
|
122 921
|
105 422
|
118 741
|
137 716
|
121 449
|
140 417
|
144 934
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
9 918
|
10 917
|
11 845
|
10 204
|
9 252
|
12 785
|
9 613
|
14 416
|
12 005
|
10 746
|
|
Other Current Assets |
14 036
|
16 310
|
14 359
|
21 041
|
14 696
|
18 300
|
13 282
|
9 024
|
9 568
|
14 102
|
|
Total Current Assets |
205 969
|
215 864
|
245 502
|
262 864
|
270 137
|
286 127
|
277 582
|
274 206
|
228 070
|
245 379
|
|
PP&E Net |
28 710
|
27 128
|
26 902
|
26 508
|
26 619
|
26 928
|
29 148
|
29 555
|
30 186
|
31 355
|
|
PP&E Gross |
28 710
|
27 128
|
26 902
|
26 508
|
26 619
|
26 928
|
29 148
|
29 555
|
30 186
|
31 355
|
|
Accumulated Depreciation |
17 920
|
17 920
|
18 525
|
19 222
|
19 512
|
20 583
|
21 576
|
22 723
|
23 400
|
22 125
|
|
Intangible Assets |
1 202
|
1 314
|
1 900
|
2 440
|
2 166
|
2 013
|
1 572
|
1 505
|
1 542
|
1 610
|
|
Note Receivable |
744
|
744
|
0
|
500
|
458
|
439
|
145
|
132
|
73
|
62
|
|
Long-Term Investments |
15 658
|
20 563
|
20 834
|
20 637
|
21 918
|
22 442
|
18 698
|
21 697
|
20 960
|
25 020
|
|
Other Long-Term Assets |
8 363
|
4 213
|
4 672
|
5 438
|
8 480
|
11 707
|
12 627
|
12 292
|
14 501
|
14 588
|
|
Total Assets |
260 646
N/A
|
269 720
+3%
|
300 368
+11%
|
318 387
+6%
|
329 778
+4%
|
349 656
+6%
|
339 772
-3%
|
339 387
0%
|
295 332
-13%
|
318 014
+8%
|
|
Liabilities | |||||||||||
Accounts Payable |
100 169
|
96 747
|
100 728
|
102 504
|
88 461
|
72 623
|
78 930
|
70 624
|
47 134
|
54 474
|
|
Accrued Liabilities |
1 015
|
1 864
|
2 308
|
2 318
|
2 635
|
2 386
|
2 679
|
2 595
|
2 690
|
2 883
|
|
Short-Term Debt |
17 480
|
12 654
|
11 678
|
16 674
|
16 674
|
12 263
|
12 258
|
12 165
|
12 178
|
12 156
|
|
Current Portion of Long-Term Debt |
9 148
|
7 448
|
6 096
|
5 542
|
14 311
|
7 282
|
5 528
|
4 492
|
5 023
|
4 758
|
|
Other Current Liabilities |
50 631
|
59 964
|
66 093
|
58 871
|
62 460
|
97 350
|
79 991
|
83 885
|
73 363
|
89 946
|
|
Total Current Liabilities |
178 443
|
178 677
|
186 903
|
185 909
|
184 541
|
191 904
|
179 386
|
173 761
|
140 388
|
164 217
|
|
Long-Term Debt |
12 791
|
13 584
|
23 600
|
19 016
|
9 031
|
9 854
|
9 476
|
8 745
|
8 113
|
7 605
|
|
Deferred Income Tax |
73
|
72
|
55
|
56
|
51
|
46
|
45
|
37
|
37
|
31
|
|
Minority Interest |
608
|
718
|
813
|
828
|
837
|
869
|
837
|
758
|
761
|
839
|
|
Other Liabilities |
14 958
|
12 765
|
12 832
|
12 662
|
13 755
|
14 170
|
13 965
|
10 168
|
5 112
|
4 837
|
|
Total Liabilities |
206 873
N/A
|
205 816
-1%
|
224 203
+9%
|
218 471
-3%
|
208 215
-5%
|
216 843
+4%
|
203 709
-6%
|
193 469
-5%
|
154 411
-20%
|
177 529
+15%
|
|
Equity | |||||||||||
Common Stock |
16 053
|
12 000
|
12 000
|
12 000
|
12 651
|
17 006
|
17 006
|
17 006
|
17 006
|
17 006
|
|
Retained Earnings |
27 624
|
33 380
|
46 510
|
69 848
|
89 836
|
92 949
|
103 703
|
115 089
|
114 124
|
122 656
|
|
Additional Paid In Capital |
10 957
|
15 001
|
14 994
|
14 993
|
15 643
|
19 927
|
19 926
|
19 919
|
17 058
|
17 058
|
|
Unrealized Security Profit/Loss |
954
|
4 016
|
0
|
3 852
|
4 607
|
4 482
|
1 880
|
3 754
|
2 996
|
3 845
|
|
Treasury Stock |
95
|
68
|
0
|
303
|
295
|
255
|
5 284
|
10 187
|
10 422
|
21 106
|
|
Other Equity |
1 720
|
425
|
1 032
|
474
|
879
|
1 296
|
1 168
|
337
|
159
|
1 026
|
|
Total Equity |
53 773
N/A
|
63 904
+19%
|
76 165
+19%
|
99 916
+31%
|
121 563
+22%
|
132 813
+9%
|
136 063
+2%
|
145 918
+7%
|
140 921
-3%
|
140 485
0%
|
|
Total Liabilities & Equity |
260 646
N/A
|
269 720
+3%
|
300 368
+11%
|
318 387
+6%
|
329 778
+4%
|
349 656
+6%
|
339 772
-3%
|
339 387
0%
|
295 332
-13%
|
318 014
+8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
185
|
185
|
185
|
185
|
186
|
200
|
193
|
187
|
169
|
156
|
|
Preferred Shares Outstanding |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|