Tabio Corp
TSE:2668
Balance Sheet
Balance Sheet Decomposition
Tabio Corp
Current Assets | 3.3B |
Cash & Short-Term Investments | 1.5B |
Receivables | 722.7m |
Other Current Assets | 1.1B |
Non-Current Assets | 4.4B |
PP&E | 2.4B |
Intangibles | 327.5m |
Other Non-Current Assets | 1.6B |
Current Liabilities | 2.3B |
Accounts Payable | 887m |
Accrued Liabilities | 564.5m |
Other Current Liabilities | 845.5m |
Non-Current Liabilities | 911.2m |
Long-Term Debt | 383m |
Other Non-Current Liabilities | 528.2m |
Balance Sheet
Tabio Corp
Feb-2015 | Feb-2016 | Feb-2017 | Feb-2018 | Feb-2019 | Feb-2020 | Feb-2021 | Feb-2022 | Feb-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
2 546
|
2 550
|
3 043
|
3 162
|
3 394
|
2 801
|
2 514
|
2 835
|
2 602
|
1 538
|
|
Cash Equivalents |
2 546
|
2 550
|
3 043
|
3 162
|
3 394
|
2 801
|
2 514
|
2 835
|
2 602
|
1 538
|
|
Total Receivables |
907
|
772
|
700
|
689
|
688
|
710
|
654
|
588
|
703
|
723
|
|
Accounts Receivables |
907
|
772
|
700
|
689
|
688
|
710
|
603
|
587
|
690
|
715
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
51
|
2
|
13
|
8
|
|
Inventory |
569
|
643
|
644
|
654
|
634
|
692
|
641
|
622
|
663
|
865
|
|
Other Current Assets |
240
|
210
|
214
|
201
|
118
|
137
|
262
|
100
|
127
|
189
|
|
Total Current Assets |
4 262
|
4 175
|
4 601
|
4 705
|
4 833
|
4 341
|
4 071
|
4 145
|
4 095
|
3 315
|
|
PP&E Net |
3 043
|
2 791
|
2 534
|
2 353
|
2 266
|
2 280
|
1 987
|
2 011
|
2 069
|
2 409
|
|
PP&E Gross |
3 043
|
2 791
|
2 534
|
2 353
|
2 266
|
2 280
|
1 987
|
2 011
|
2 069
|
2 409
|
|
Accumulated Depreciation |
1 283
|
1 663
|
1 870
|
2 039
|
2 106
|
2 354
|
2 338
|
2 335
|
2 303
|
2 303
|
|
Intangible Assets |
197
|
384
|
373
|
439
|
456
|
496
|
329
|
331
|
339
|
328
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
411
|
|
Other Long-Term Assets |
1 411
|
1 570
|
1 742
|
1 553
|
1 612
|
1 639
|
1 220
|
1 262
|
1 230
|
1 218
|
|
Total Assets |
8 912
N/A
|
8 920
+0%
|
9 250
+4%
|
9 051
-2%
|
9 167
+1%
|
8 756
-4%
|
7 610
-13%
|
7 749
+2%
|
7 734
0%
|
7 680
-1%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 711
|
1 327
|
1 257
|
1 275
|
1 223
|
1 184
|
958
|
1 074
|
1 157
|
887
|
|
Accrued Liabilities |
411
|
384
|
376
|
427
|
423
|
402
|
363
|
390
|
422
|
565
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
37
|
168
|
293
|
247
|
222
|
189
|
324
|
309
|
320
|
336
|
|
Other Current Liabilities |
737
|
402
|
356
|
352
|
479
|
367
|
316
|
493
|
474
|
509
|
|
Total Current Liabilities |
2 896
|
2 280
|
2 283
|
2 300
|
2 348
|
2 142
|
1 974
|
2 266
|
2 373
|
2 297
|
|
Long-Term Debt |
4
|
345
|
574
|
372
|
270
|
217
|
971
|
760
|
577
|
383
|
|
Other Liabilities |
412
|
508
|
593
|
627
|
649
|
720
|
754
|
732
|
764
|
528
|
|
Total Liabilities |
3 312
N/A
|
3 133
-5%
|
3 449
+10%
|
3 299
-4%
|
3 266
-1%
|
3 079
-6%
|
3 698
+20%
|
3 759
+2%
|
3 715
-1%
|
3 208
-14%
|
|
Equity | |||||||||||
Common Stock |
415
|
415
|
415
|
415
|
415
|
415
|
415
|
415
|
415
|
415
|
|
Retained Earnings |
5 084
|
5 296
|
5 325
|
5 232
|
5 392
|
5 195
|
3 440
|
3 488
|
3 516
|
3 782
|
|
Additional Paid In Capital |
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
92
|
93
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
|
Treasury Stock |
1
|
1
|
1
|
1
|
1
|
22
|
16
|
9
|
25
|
19
|
|
Other Equity |
10
|
15
|
31
|
14
|
3
|
3
|
20
|
5
|
21
|
206
|
|
Total Equity |
5 600
N/A
|
5 787
+3%
|
5 801
+0%
|
5 752
-1%
|
5 901
+3%
|
5 677
-4%
|
3 912
-31%
|
3 990
+2%
|
4 019
+1%
|
4 472
+11%
|
|
Total Liabilities & Equity |
8 912
N/A
|
8 920
+0%
|
9 250
+4%
|
9 051
-2%
|
9 167
+1%
|
8 756
-4%
|
7 610
-13%
|
7 749
+2%
|
7 734
0%
|
7 680
-1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|