Create Corp
TSE:3024
Balance Sheet
Balance Sheet Decomposition
Create Corp
Current Assets | 15.4B |
Cash & Short-Term Investments | 1.8B |
Receivables | 10.4B |
Other Current Assets | 3.1B |
Non-Current Assets | 4.2B |
Long-Term Investments | 159.9m |
PP&E | 2.2B |
Intangibles | 147.6m |
Other Non-Current Assets | 1.7B |
Current Liabilities | 12.2B |
Accounts Payable | 8.6B |
Accrued Liabilities | 176.9m |
Short-Term Debt | 2B |
Other Current Liabilities | 1.3B |
Non-Current Liabilities | 2.5B |
Long-Term Debt | 1.1B |
Other Non-Current Liabilities | 1.4B |
Balance Sheet
Create 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 |
1 099
|
950
|
940
|
1 057
|
1 218
|
1 084
|
1 200
|
1 112
|
1 242
|
1 748
|
|
Cash Equivalents |
1 099
|
950
|
940
|
1 057
|
1 218
|
1 084
|
1 200
|
1 112
|
1 242
|
1 748
|
|
Total Receivables |
5 729
|
5 591
|
5 908
|
6 566
|
6 589
|
7 038
|
6 834
|
7 168
|
7 260
|
8 117
|
|
Accounts Receivables |
5 729
|
5 591
|
5 908
|
6 566
|
6 589
|
7 038
|
6 834
|
7 168
|
7 260
|
8 117
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
2 655
|
2 891
|
2 776
|
2 598
|
2 997
|
2 914
|
2 923
|
2 737
|
2 897
|
2 614
|
|
Other Current Assets |
289
|
257
|
247
|
280
|
124
|
135
|
125
|
149
|
185
|
208
|
|
Total Current Assets |
9 773
|
9 689
|
9 871
|
10 501
|
10 928
|
11 172
|
11 083
|
11 166
|
11 584
|
12 687
|
|
PP&E Net |
2 145
|
2 171
|
2 109
|
2 075
|
2 069
|
2 091
|
2 130
|
2 075
|
2 027
|
2 253
|
|
PP&E Gross |
2 145
|
2 171
|
2 109
|
2 075
|
2 069
|
2 091
|
2 130
|
2 075
|
2 027
|
2 253
|
|
Accumulated Depreciation |
1 990
|
2 027
|
2 110
|
2 181
|
2 258
|
2 230
|
2 300
|
2 317
|
2 371
|
2 403
|
|
Intangible Assets |
89
|
80
|
57
|
35
|
40
|
91
|
103
|
87
|
72
|
61
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
96
|
|
Note Receivable |
32
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
295
|
339
|
229
|
157
|
180
|
157
|
136
|
203
|
152
|
150
|
|
Other Long-Term Assets |
1 296
|
1 571
|
1 676
|
1 681
|
1 610
|
1 620
|
1 663
|
1 690
|
1 746
|
1 899
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
96
|
|
Total Assets |
13 628
N/A
|
13 879
+2%
|
13 943
+0%
|
14 450
+4%
|
14 827
+3%
|
15 132
+2%
|
15 115
0%
|
15 221
+1%
|
15 581
+2%
|
17 146
+10%
|
|
Liabilities | |||||||||||
Accounts Payable |
6 006
|
5 901
|
6 060
|
6 441
|
6 792
|
6 997
|
6 986
|
7 101
|
7 317
|
7 778
|
|
Accrued Liabilities |
180
|
169
|
180
|
173
|
202
|
184
|
166
|
168
|
172
|
293
|
|
Short-Term Debt |
55
|
91
|
89
|
84
|
40
|
36
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
1 098
|
1 166
|
1 082
|
888
|
743
|
785
|
838
|
672
|
657
|
674
|
|
Other Current Liabilities |
601
|
477
|
521
|
699
|
614
|
645
|
623
|
751
|
847
|
1 055
|
|
Total Current Liabilities |
7 940
|
7 805
|
7 932
|
8 285
|
8 390
|
8 648
|
8 613
|
8 692
|
8 992
|
9 800
|
|
Long-Term Debt |
1 207
|
1 396
|
1 275
|
1 251
|
1 420
|
1 269
|
1 154
|
1 089
|
1 062
|
1 168
|
|
Other Liabilities |
964
|
1 027
|
1 150
|
1 227
|
1 149
|
1 137
|
1 153
|
1 259
|
1 159
|
1 347
|
|
Total Liabilities |
10 111
N/A
|
10 228
+1%
|
10 356
+1%
|
10 763
+4%
|
10 960
+2%
|
11 054
+1%
|
10 921
-1%
|
11 040
+1%
|
11 213
+2%
|
12 315
+10%
|
|
Equity | |||||||||||
Common Stock |
646
|
646
|
646
|
646
|
646
|
646
|
646
|
646
|
646
|
646
|
|
Retained Earnings |
2 022
|
2 123
|
2 193
|
2 257
|
2 454
|
2 636
|
2 763
|
2 699
|
2 884
|
3 398
|
|
Additional Paid In Capital |
803
|
803
|
803
|
803
|
803
|
803
|
803
|
805
|
806
|
807
|
|
Unrealized Security Profit/Loss |
77
|
107
|
0
|
49
|
61
|
43
|
26
|
68
|
57
|
58
|
|
Treasury Stock |
42
|
42
|
0
|
42
|
42
|
42
|
42
|
32
|
21
|
65
|
|
Other Equity |
10
|
13
|
56
|
28
|
56
|
10
|
3
|
6
|
4
|
14
|
|
Total Equity |
3 517
N/A
|
3 651
+4%
|
3 587
-2%
|
3 687
+3%
|
3 867
+5%
|
4 077
+5%
|
4 195
+3%
|
4 182
0%
|
4 368
+4%
|
4 830
+11%
|
|
Total Liabilities & Equity |
13 628
N/A
|
13 879
+2%
|
13 943
+0%
|
14 450
+4%
|
14 827
+3%
|
15 132
+2%
|
15 115
0%
|
15 221
+1%
|
15 581
+2%
|
17 146
+10%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|