Honeys Holdings Co Ltd
TSE:2792
Balance Sheet
Balance Sheet Decomposition
Honeys Holdings Co Ltd
Current Assets | 26.9B |
Cash & Short-Term Investments | 12.1B |
Receivables | 2.9B |
Other Current Assets | 12B |
Non-Current Assets | 21.5B |
PP&E | 12.5B |
Intangibles | 254.8m |
Other Non-Current Assets | 8.8B |
Current Liabilities | 4.1B |
Accounts Payable | 561m |
Other Current Liabilities | 3.5B |
Non-Current Liabilities | 2.9B |
Other Non-Current Liabilities | 2.9B |
Balance Sheet
Honeys Holdings Co Ltd
May-2014 | May-2015 | May-2016 | May-2017 | May-2018 | May-2019 | May-2020 | May-2021 | May-2022 | May-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
5 839
|
6 781
|
8 423
|
8 280
|
8 235
|
11 398
|
8 845
|
13 670
|
12 537
|
16 359
|
|
Cash Equivalents |
5 839
|
6 781
|
8 423
|
8 280
|
8 235
|
11 398
|
8 845
|
13 670
|
12 537
|
16 359
|
|
Total Receivables |
4 239
|
4 690
|
3 617
|
3 323
|
3 147
|
2 897
|
2 996
|
2 700
|
3 431
|
3 851
|
|
Accounts Receivables |
4 183
|
4 690
|
3 617
|
3 323
|
3 057
|
2 754
|
2 659
|
2 699
|
3 431
|
3 851
|
|
Other Receivables |
56
|
0
|
0
|
0
|
91
|
143
|
337
|
1
|
0
|
0
|
|
Inventory |
7 695
|
7 790
|
7 514
|
8 186
|
8 318
|
7 110
|
8 440
|
6 793
|
7 512
|
8 135
|
|
Other Current Assets |
756
|
4 429
|
600
|
968
|
714
|
1 051
|
1 662
|
2 118
|
4 336
|
2 449
|
|
Total Current Assets |
18 530
|
23 690
|
20 153
|
20 757
|
20 415
|
22 456
|
21 943
|
25 280
|
27 815
|
30 795
|
|
PP&E Net |
9 534
|
9 892
|
9 417
|
9 334
|
9 377
|
9 338
|
9 723
|
10 281
|
10 424
|
10 695
|
|
PP&E Gross |
9 534
|
9 892
|
9 417
|
9 334
|
9 377
|
9 338
|
9 723
|
10 281
|
10 424
|
10 695
|
|
Accumulated Depreciation |
10 905
|
11 658
|
11 938
|
12 272
|
11 397
|
11 622
|
11 632
|
11 884
|
12 302
|
12 778
|
|
Intangible Assets |
212
|
378
|
329
|
365
|
379
|
319
|
311
|
298
|
273
|
247
|
|
Long-Term Investments |
30
|
52
|
46
|
38
|
54
|
46
|
52
|
58
|
616
|
694
|
|
Other Long-Term Assets |
8 520
|
8 149
|
7 820
|
7 675
|
7 692
|
7 153
|
7 530
|
7 250
|
7 451
|
7 714
|
|
Total Assets |
36 826
N/A
|
42 162
+14%
|
37 765
-10%
|
38 168
+1%
|
37 917
-1%
|
39 313
+4%
|
39 560
+1%
|
43 168
+9%
|
46 579
+8%
|
50 145
+8%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 140
|
1 271
|
1 187
|
1 154
|
620
|
345
|
236
|
490
|
434
|
441
|
|
Accrued Liabilities |
2 255
|
2 128
|
1 997
|
2 113
|
2 084
|
2 176
|
1 954
|
1 994
|
2 163
|
2 611
|
|
Short-Term Debt |
217
|
371
|
435
|
567
|
254
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
1 022
|
3 086
|
1 818
|
1 558
|
2 409
|
1 537
|
812
|
2 309
|
3 328
|
3 524
|
|
Total Current Liabilities |
4 633
|
6 856
|
5 436
|
5 392
|
5 367
|
4 058
|
3 002
|
4 793
|
5 925
|
6 576
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
99
|
0
|
|
Other Liabilities |
2 188
|
1 751
|
1 907
|
2 193
|
2 502
|
2 504
|
2 598
|
2 661
|
2 801
|
2 814
|
|
Total Liabilities |
6 821
N/A
|
8 606
+26%
|
7 343
-15%
|
7 585
+3%
|
7 869
+4%
|
6 562
-17%
|
5 600
-15%
|
7 454
+33%
|
8 825
+18%
|
9 390
+6%
|
|
Equity | |||||||||||
Common Stock |
3 567
|
3 567
|
3 567
|
3 567
|
3 567
|
3 567
|
3 567
|
3 567
|
3 567
|
3 567
|
|
Retained Earnings |
21 828
|
23 519
|
22 616
|
22 471
|
22 109
|
24 731
|
26 132
|
27 561
|
28 726
|
32 948
|
|
Additional Paid In Capital |
3 942
|
3 942
|
3 942
|
3 942
|
3 942
|
3 942
|
3 946
|
3 946
|
3 946
|
3 946
|
|
Unrealized Security Profit/Loss |
6
|
14
|
0
|
10
|
14
|
8
|
12
|
16
|
4
|
50
|
|
Treasury Stock |
14
|
24
|
0
|
36
|
38
|
40
|
32
|
35
|
36
|
39
|
|
Other Equity |
676
|
2 538
|
317
|
629
|
455
|
543
|
334
|
660
|
1 556
|
283
|
|
Total Equity |
30 005
N/A
|
33 555
+12%
|
30 421
-9%
|
30 583
+1%
|
30 048
-2%
|
32 751
+9%
|
33 960
+4%
|
35 714
+5%
|
37 754
+6%
|
40 755
+8%
|
|
Total Liabilities & Equity |
36 826
N/A
|
42 162
+14%
|
37 765
-10%
|
38 168
+1%
|
37 917
-1%
|
39 313
+4%
|
39 560
+1%
|
43 168
+9%
|
46 579
+8%
|
50 145
+8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|