NH Foods Ltd
TSE:2282
Balance Sheet
Balance Sheet Decomposition
NH Foods Ltd
Current Assets | 439.5B |
Cash & Short-Term Investments | 78.4B |
Receivables | 184.8B |
Other Current Assets | 176.4B |
Non-Current Assets | 517.7B |
Long-Term Investments | 38.3B |
PP&E | 412.6B |
Intangibles | 24.4B |
Other Non-Current Assets | 42.4B |
Current Liabilities | 265B |
Accounts Payable | 124.8B |
Other Current Liabilities | 140.2B |
Non-Current Liabilities | 174B |
Long-Term Debt | 145.1B |
Other Non-Current Liabilities | 29B |
Balance Sheet
NH Foods 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 |
85 455
|
68 918
|
77 675
|
101 255
|
58 290
|
48 108
|
72 399
|
83 831
|
85 374
|
64 986
|
|
Cash Equivalents |
85 455
|
68 918
|
77 675
|
101 255
|
58 290
|
48 108
|
72 399
|
83 831
|
85 374
|
64 986
|
|
Short-Term Investments |
190
|
0
|
0
|
0
|
14 558
|
12 041
|
11 701
|
15 082
|
24 648
|
9 098
|
|
Total Receivables |
117 875
|
126 984
|
127 903
|
128 206
|
154 781
|
153 260
|
130 213
|
127 067
|
136 017
|
146 660
|
|
Accounts Receivables |
117 875
|
126 984
|
127 903
|
128 206
|
150 720
|
147 570
|
125 560
|
124 048
|
132 378
|
140 925
|
|
Other Receivables |
0
|
0
|
0
|
0
|
4 061
|
5 690
|
4 653
|
3 019
|
3 639
|
5 735
|
|
Inventory |
122 115
|
143 107
|
133 518
|
132 697
|
130 252
|
139 386
|
135 855
|
131 487
|
152 735
|
169 914
|
|
Other Current Assets |
15 156
|
17 255
|
25 077
|
17 240
|
4 893
|
5 468
|
5 583
|
8 561
|
15 532
|
37 360
|
|
Total Current Assets |
340 791
|
356 454
|
364 173
|
379 398
|
362 774
|
358 263
|
355 751
|
366 028
|
414 306
|
428 018
|
|
PP&E Net |
236 669
|
252 537
|
264 014
|
283 364
|
271 200
|
291 775
|
321 488
|
365 305
|
392 352
|
406 796
|
|
PP&E Gross |
236 669
|
252 537
|
264 014
|
283 364
|
271 200
|
291 775
|
321 488
|
365 305
|
392 352
|
406 796
|
|
Accumulated Depreciation |
350 425
|
350 729
|
353 223
|
336 256
|
337 954
|
343 585
|
339 788
|
351 232
|
358 526
|
371 416
|
|
Intangible Assets |
5 402
|
4 339
|
4 832
|
4 715
|
6 079
|
6 465
|
8 516
|
10 415
|
15 068
|
19 992
|
|
Goodwill |
0
|
0
|
0
|
0
|
4 250
|
632
|
437
|
193
|
201
|
201
|
|
Long-Term Investments |
24 071
|
26 568
|
29 715
|
33 928
|
65 410
|
48 525
|
46 557
|
44 807
|
47 642
|
36 674
|
|
Other Long-Term Assets |
20 287
|
21 669
|
20 121
|
18 871
|
24 815
|
35 728
|
36 112
|
38 657
|
39 644
|
45 474
|
|
Other Assets |
0
|
0
|
0
|
0
|
4 250
|
632
|
437
|
193
|
201
|
201
|
|
Total Assets |
627 220
N/A
|
661 567
+5%
|
682 855
+3%
|
720 276
+5%
|
734 528
+2%
|
741 388
+1%
|
768 861
+4%
|
825 405
+7%
|
909 213
+10%
|
937 155
+3%
|
|
Liabilities | |||||||||||
Accounts Payable |
97 353
|
94 212
|
94 276
|
101 857
|
81 571
|
78 715
|
70 468
|
69 901
|
73 841
|
75 337
|
|
Accrued Liabilities |
20 567
|
22 193
|
21 611
|
22 357
|
35 134
|
36 069
|
32 754
|
32 713
|
34 604
|
33 345
|
|
Short-Term Debt |
46 166
|
43 579
|
41 374
|
48 804
|
40 920
|
49 858
|
44 528
|
46 655
|
59 335
|
77 661
|
|
Current Portion of Long-Term Debt |
8 395
|
9 058
|
11 450
|
12 822
|
8 059
|
12 888
|
11 396
|
12 667
|
30 721
|
24 538
|
|
Other Current Liabilities |
23 455
|
34 585
|
32 209
|
31 913
|
66 300
|
56 438
|
54 601
|
67 229
|
83 418
|
67 655
|
|
Total Current Liabilities |
195 936
|
203 627
|
200 920
|
217 753
|
231 984
|
233 968
|
213 747
|
229 165
|
281 919
|
278 536
|
|
Long-Term Debt |
90 402
|
84 169
|
101 759
|
76 658
|
62 422
|
84 263
|
120 569
|
134 428
|
121 351
|
139 856
|
|
Deferred Income Tax |
2 449
|
2 467
|
2 632
|
2 561
|
1 306
|
1 326
|
732
|
581
|
1 045
|
889
|
|
Minority Interest |
2 991
|
2 760
|
5 007
|
4 230
|
4 906
|
4 344
|
12 183
|
10 714
|
10 485
|
9 868
|
|
Other Liabilities |
14 458
|
14 880
|
16 184
|
14 948
|
15 928
|
16 473
|
17 216
|
16 922
|
15 344
|
15 093
|
|
Total Liabilities |
306 236
N/A
|
307 903
+1%
|
326 502
+6%
|
316 150
-3%
|
316 546
+0%
|
340 374
+8%
|
364 447
+7%
|
391 810
+8%
|
430 144
+10%
|
444 242
+3%
|
|
Equity | |||||||||||
Common Stock |
24 166
|
24 166
|
24 166
|
31 806
|
36 291
|
36 294
|
36 294
|
36 294
|
36 294
|
36 294
|
|
Retained Earnings |
279 650
|
270 792
|
283 201
|
311 483
|
300 076
|
286 934
|
294 018
|
320 577
|
360 900
|
369 389
|
|
Additional Paid In Capital |
55 655
|
51 038
|
50 958
|
58 873
|
72 818
|
72 672
|
72 639
|
71 240
|
71 272
|
71 095
|
|
Unrealized Security Profit/Loss |
4 102
|
4 102
|
0
|
8 650
|
11 311
|
6 980
|
7 178
|
9 954
|
9 639
|
6 469
|
|
Treasury Stock |
37 423
|
458
|
0
|
41
|
16
|
202
|
173
|
3 532
|
2 856
|
2 057
|
|
Other Equity |
5 166
|
1 862
|
1 515
|
6 645
|
2 498
|
1 664
|
5 542
|
938
|
3 820
|
11 723
|
|
Total Equity |
320 984
N/A
|
353 664
+10%
|
356 353
+1%
|
404 126
+13%
|
417 982
+3%
|
401 014
-4%
|
404 414
+1%
|
433 595
+7%
|
479 069
+10%
|
492 913
+3%
|
|
Total Liabilities & Equity |
627 220
N/A
|
661 567
+5%
|
682 855
+3%
|
720 276
+5%
|
734 528
+2%
|
741 388
+1%
|
768 861
+4%
|
825 405
+7%
|
909 213
+10%
|
937 155
+3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
102
|
102
|
102
|
105
|
107
|
103
|
103
|
102
|
102
|
103
|