Otec Corp
TSE:1736
Balance Sheet
Balance Sheet Decomposition
Otec Corp
Current Assets | 19.4B |
Cash & Short-Term Investments | 6.9B |
Receivables | 10.3B |
Other Current Assets | 2.2B |
Non-Current Assets | 11.3B |
Long-Term Investments | 5.2B |
PP&E | 3.4B |
Intangibles | 1.5B |
Other Non-Current Assets | 1.3B |
Current Liabilities | 9.7B |
Accounts Payable | 6B |
Accrued Liabilities | 367.5m |
Other Current Liabilities | 3.4B |
Non-Current Liabilities | 2B |
Long-Term Debt | 84.7m |
Other Non-Current Liabilities | 1.9B |
Balance Sheet
Otec 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 |
4 832
|
4 878
|
5 703
|
6 470
|
6 501
|
7 015
|
8 284
|
6 211
|
6 225
|
5 206
|
|
Cash Equivalents |
4 832
|
4 878
|
5 703
|
6 470
|
6 501
|
7 015
|
8 284
|
6 211
|
6 225
|
5 206
|
|
Short-Term Investments |
21
|
21
|
21
|
500
|
500
|
200
|
700
|
500
|
500
|
400
|
|
Total Receivables |
8 679
|
8 019
|
8 843
|
8 919
|
9 081
|
9 200
|
8 709
|
8 416
|
9 160
|
10 697
|
|
Accounts Receivables |
5 980
|
5 084
|
5 395
|
6 498
|
6 740
|
7 014
|
7 308
|
8 416
|
9 160
|
10 697
|
|
Other Receivables |
2 699
|
2 935
|
3 449
|
2 421
|
2 340
|
2 185
|
1 401
|
0
|
0
|
0
|
|
Inventory |
1 659
|
2 076
|
2 054
|
1 476
|
1 832
|
2 368
|
1 948
|
2 407
|
1 351
|
1 688
|
|
Other Current Assets |
264
|
270
|
305
|
282
|
141
|
147
|
148
|
145
|
245
|
228
|
|
Total Current Assets |
15 455
|
15 263
|
16 925
|
17 647
|
18 055
|
18 929
|
19 789
|
17 679
|
17 481
|
18 219
|
|
PP&E Net |
1 609
|
1 566
|
1 541
|
1 649
|
1 770
|
2 142
|
2 119
|
2 627
|
2 962
|
3 242
|
|
PP&E Gross |
1 609
|
1 566
|
1 541
|
1 649
|
1 770
|
2 142
|
2 119
|
2 627
|
2 962
|
3 242
|
|
Accumulated Depreciation |
1 287
|
1 202
|
1 196
|
1 286
|
1 318
|
1 097
|
1 156
|
2 068
|
2 148
|
2 291
|
|
Intangible Assets |
40
|
163
|
121
|
87
|
49
|
23
|
81
|
93
|
105
|
183
|
|
Goodwill |
22
|
15
|
9
|
3
|
0
|
0
|
0
|
1 590
|
1 431
|
1 272
|
|
Long-Term Investments |
1 057
|
1 725
|
1 738
|
1 554
|
2 642
|
2 868
|
3 292
|
3 515
|
3 674
|
4 219
|
|
Other Long-Term Assets |
620
|
941
|
906
|
715
|
813
|
860
|
733
|
1 063
|
1 114
|
1 205
|
|
Other Assets |
22
|
15
|
9
|
3
|
0
|
0
|
0
|
1 590
|
1 431
|
1 272
|
|
Total Assets |
18 802
N/A
|
19 673
+5%
|
21 241
+8%
|
21 654
+2%
|
23 329
+8%
|
24 823
+6%
|
26 014
+5%
|
26 567
+2%
|
26 768
+1%
|
28 339
+6%
|
|
Liabilities | |||||||||||
Accounts Payable |
5 930
|
5 258
|
5 923
|
5 717
|
6 301
|
6 273
|
5 750
|
4 864
|
4 895
|
5 655
|
|
Accrued Liabilities |
290
|
324
|
314
|
351
|
337
|
321
|
388
|
368
|
411
|
418
|
|
Short-Term Debt |
1 236
|
1 137
|
1 088
|
1 100
|
1 092
|
1 019
|
1 011
|
980
|
890
|
940
|
|
Current Portion of Long-Term Debt |
25
|
92
|
75
|
74
|
73
|
55
|
68
|
98
|
139
|
91
|
|
Other Current Liabilities |
1 208
|
1 595
|
1 800
|
1 297
|
1 510
|
1 937
|
2 259
|
2 236
|
1 386
|
1 452
|
|
Total Current Liabilities |
8 689
|
8 406
|
9 200
|
8 538
|
9 313
|
9 604
|
9 476
|
8 546
|
7 721
|
8 556
|
|
Long-Term Debt |
122
|
219
|
198
|
138
|
64
|
432
|
449
|
569
|
647
|
581
|
|
Deferred Income Tax |
180
|
321
|
301
|
360
|
300
|
286
|
279
|
385
|
318
|
343
|
|
Minority Interest |
144
|
168
|
188
|
218
|
262
|
284
|
323
|
360
|
393
|
433
|
|
Other Liabilities |
240
|
197
|
165
|
133
|
133
|
108
|
111
|
202
|
218
|
379
|
|
Total Liabilities |
9 374
N/A
|
9 311
-1%
|
10 052
+8%
|
9 387
-7%
|
10 073
+7%
|
10 714
+6%
|
10 639
-1%
|
10 062
-5%
|
9 298
-8%
|
10 293
+11%
|
|
Equity | |||||||||||
Common Stock |
599
|
599
|
599
|
599
|
599
|
599
|
599
|
599
|
599
|
599
|
|
Retained Earnings |
8 847
|
9 534
|
10 406
|
11 285
|
12 077
|
12 919
|
14 196
|
15 074
|
16 237
|
17 028
|
|
Additional Paid In Capital |
554
|
554
|
554
|
541
|
541
|
541
|
541
|
541
|
694
|
694
|
|
Unrealized Security Profit/Loss |
210
|
35
|
0
|
82
|
244
|
253
|
296
|
397
|
208
|
329
|
|
Treasury Stock |
281
|
281
|
0
|
208
|
208
|
208
|
208
|
208
|
362
|
655
|
|
Other Equity |
82
|
9
|
52
|
32
|
3
|
5
|
49
|
101
|
94
|
51
|
|
Total Equity |
9 428
N/A
|
10 362
+10%
|
11 189
+8%
|
12 267
+10%
|
13 257
+8%
|
14 108
+6%
|
15 375
+9%
|
16 505
+7%
|
17 470
+6%
|
18 046
+3%
|
|
Total Liabilities & Equity |
18 802
N/A
|
19 673
+5%
|
21 241
+8%
|
21 654
+2%
|
23 329
+8%
|
24 823
+6%
|
26 014
+5%
|
26 567
+2%
|
26 768
+1%
|
28 339
+6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|