nms Holdings Corp
TSE:2162
Balance Sheet
Balance Sheet Decomposition
nms Holdings Corp
Current Assets | 28.5B |
Cash & Short-Term Investments | 4.8B |
Receivables | 11.3B |
Other Current Assets | 12.4B |
Non-Current Assets | 10.1B |
PP&E | 8.2B |
Intangibles | 629.7m |
Other Non-Current Assets | 1.2B |
Current Liabilities | 26.6B |
Accounts Payable | 5.2B |
Accrued Liabilities | 1.2B |
Other Current Liabilities | 20.2B |
Non-Current Liabilities | 8.6B |
Long-Term Debt | 6.8B |
Other Non-Current Liabilities | 1.8B |
Balance Sheet
nms Holdings 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 |
3 209
|
3 993
|
2 870
|
3 656
|
4 537
|
4 247
|
4 177
|
4 746
|
5 132
|
3 058
|
|
Cash Equivalents |
3 209
|
3 993
|
2 870
|
3 656
|
4 537
|
4 247
|
4 177
|
4 746
|
5 132
|
3 058
|
|
Total Receivables |
6 912
|
11 220
|
10 480
|
9 087
|
10 060
|
10 760
|
11 801
|
10 290
|
11 725
|
12 964
|
|
Accounts Receivables |
6 912
|
11 220
|
10 480
|
9 087
|
10 060
|
10 760
|
11 801
|
10 290
|
11 161
|
12 424
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
564
|
539
|
|
Inventory |
3 035
|
5 686
|
5 733
|
4 734
|
5 039
|
6 096
|
6 024
|
5 552
|
8 119
|
12 409
|
|
Other Current Assets |
552
|
774
|
1 051
|
832
|
798
|
979
|
1 113
|
1 071
|
1 373
|
1 590
|
|
Total Current Assets |
13 709
|
21 674
|
20 134
|
18 308
|
20 435
|
22 082
|
23 115
|
21 658
|
26 349
|
30 021
|
|
PP&E Net |
4 292
|
4 334
|
4 476
|
4 197
|
4 505
|
5 612
|
8 060
|
7 890
|
6 697
|
7 090
|
|
PP&E Gross |
4 292
|
4 334
|
4 476
|
4 197
|
4 505
|
5 612
|
8 060
|
7 890
|
6 697
|
7 090
|
|
Accumulated Depreciation |
11 110
|
11 642
|
10 569
|
10 014
|
10 581
|
10 526
|
11 641
|
12 683
|
13 184
|
15 012
|
|
Intangible Assets |
406
|
582
|
560
|
527
|
504
|
540
|
1 096
|
883
|
722
|
652
|
|
Note Receivable |
0
|
0
|
0
|
375
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
339
|
360
|
440
|
589
|
187
|
94
|
106
|
98
|
97
|
97
|
|
Other Long-Term Assets |
716
|
753
|
625
|
563
|
866
|
1 134
|
1 094
|
977
|
977
|
1 073
|
|
Total Assets |
19 462
N/A
|
27 703
+42%
|
26 234
-5%
|
24 559
-6%
|
26 497
+8%
|
29 463
+11%
|
33 470
+14%
|
31 507
-6%
|
34 842
+11%
|
38 932
+12%
|
|
Liabilities | |||||||||||
Accounts Payable |
3 935
|
5 554
|
5 300
|
3 428
|
4 320
|
4 486
|
4 443
|
3 969
|
5 230
|
7 458
|
|
Accrued Liabilities |
499
|
1 122
|
952
|
1 044
|
1 767
|
1 423
|
1 970
|
1 421
|
1 531
|
1 752
|
|
Short-Term Debt |
5 427
|
7 218
|
7 173
|
7 657
|
4 273
|
7 400
|
6 142
|
8 235
|
12 955
|
14 460
|
|
Current Portion of Long-Term Debt |
555
|
2 218
|
1 725
|
1 312
|
660
|
5 805
|
1 279
|
1 200
|
3 762
|
1 292
|
|
Other Current Liabilities |
1 579
|
2 476
|
2 082
|
2 439
|
2 565
|
2 630
|
2 456
|
2 636
|
2 856
|
3 557
|
|
Total Current Liabilities |
11 994
|
18 588
|
17 233
|
15 880
|
13 584
|
21 744
|
16 290
|
17 461
|
26 334
|
28 519
|
|
Long-Term Debt |
1 346
|
3 318
|
2 952
|
3 112
|
6 195
|
1 440
|
9 399
|
8 398
|
5 044
|
7 436
|
|
Deferred Income Tax |
102
|
88
|
88
|
74
|
78
|
141
|
66
|
64
|
66
|
71
|
|
Minority Interest |
742
|
336
|
314
|
327
|
372
|
8
|
9
|
9
|
9
|
9
|
|
Other Liabilities |
637
|
644
|
542
|
533
|
488
|
393
|
1 865
|
882
|
704
|
391
|
|
Total Liabilities |
14 821
N/A
|
22 974
+55%
|
21 129
-8%
|
19 926
-6%
|
20 717
+4%
|
23 726
+15%
|
27 629
+16%
|
26 814
-3%
|
32 157
+20%
|
36 427
+13%
|
|
Equity | |||||||||||
Common Stock |
501
|
501
|
501
|
501
|
501
|
501
|
501
|
501
|
501
|
501
|
|
Retained Earnings |
3 601
|
4 124
|
4 454
|
4 876
|
5 857
|
6 122
|
6 311
|
5 487
|
3 440
|
3 482
|
|
Additional Paid In Capital |
231
|
231
|
401
|
416
|
416
|
527
|
527
|
527
|
555
|
555
|
|
Unrealized Security Profit/Loss |
53
|
72
|
0
|
119
|
1
|
52
|
7
|
6
|
8
|
8
|
|
Treasury Stock |
30
|
629
|
0
|
910
|
910
|
910
|
910
|
1 044
|
1 310
|
1 310
|
|
Other Equity |
286
|
431
|
60
|
368
|
85
|
451
|
581
|
771
|
492
|
715
|
|
Total Equity |
4 642
N/A
|
4 729
+2%
|
5 106
+8%
|
4 633
-9%
|
5 779
+25%
|
5 737
-1%
|
5 841
+2%
|
4 694
-20%
|
2 685
-43%
|
2 505
-7%
|
|
Total Liabilities & Equity |
19 462
N/A
|
27 703
+42%
|
26 234
-5%
|
24 559
-6%
|
26 497
+8%
|
29 463
+11%
|
33 470
+14%
|
31 507
-6%
|
34 842
+11%
|
38 932
+12%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
20
|
18
|
20
|
17
|
17
|
17
|
17
|
17
|
16
|
16
|