DD Holdings Co Ltd
TSE:3073
Balance Sheet
Balance Sheet Decomposition
DD Holdings Co Ltd
Current Assets | 12.7B |
Cash & Short-Term Investments | 9.6B |
Receivables | 1.3B |
Other Current Assets | 1.8B |
Non-Current Assets | 20.1B |
Long-Term Investments | 1.4B |
PP&E | 9.8B |
Intangibles | 2.7B |
Other Non-Current Assets | 6.3B |
Current Liabilities | 15.4B |
Accounts Payable | 765m |
Accrued Liabilities | 1.1B |
Short-Term Debt | 3.2B |
Other Current Liabilities | 10.3B |
Non-Current Liabilities | 9.9B |
Long-Term Debt | 7B |
Other Non-Current Liabilities | 2.9B |
Balance Sheet
DD Holdings Co Ltd
Feb-2014 | Feb-2015 | Feb-2016 | Feb-2017 | Feb-2018 | Feb-2019 | Feb-2020 | Feb-2021 | Feb-2022 | Feb-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
3 869
|
4 565
|
3 996
|
4 956
|
4 737
|
5 675
|
8 095
|
4 413
|
8 456
|
12 133
|
|
Cash Equivalents |
3 869
|
4 565
|
3 996
|
4 956
|
4 737
|
5 675
|
8 095
|
4 413
|
8 456
|
12 133
|
|
Total Receivables |
355
|
462
|
587
|
609
|
992
|
1 012
|
1 223
|
2 378
|
4 850
|
1 210
|
|
Accounts Receivables |
266
|
324
|
383
|
405
|
590
|
632
|
923
|
322
|
472
|
953
|
|
Other Receivables |
89
|
138
|
204
|
205
|
402
|
380
|
300
|
2 055
|
4 378
|
257
|
|
Inventory |
145
|
160
|
190
|
203
|
352
|
364
|
797
|
715
|
781
|
758
|
|
Other Current Assets |
696
|
812
|
818
|
1 041
|
1 633
|
1 735
|
1 503
|
1 002
|
822
|
946
|
|
Total Current Assets |
5 066
|
5 999
|
5 591
|
6 809
|
7 714
|
8 786
|
11 618
|
8 508
|
14 909
|
15 047
|
|
PP&E Net |
2 526
|
3 251
|
5 080
|
5 120
|
7 606
|
7 307
|
14 411
|
10 956
|
10 294
|
9 970
|
|
PP&E Gross |
2 526
|
3 251
|
5 080
|
5 120
|
7 606
|
7 307
|
14 411
|
10 956
|
10 294
|
9 970
|
|
Accumulated Depreciation |
7 577
|
7 741
|
8 172
|
8 685
|
15 994
|
16 728
|
18 628
|
16 670
|
15 100
|
15 189
|
|
Intangible Assets |
85
|
81
|
82
|
81
|
119
|
147
|
180
|
101
|
56
|
55
|
|
Goodwill |
322
|
519
|
228
|
113
|
3 120
|
2 934
|
4 527
|
3 123
|
2 942
|
2 761
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
45
|
45
|
45
|
1 500
|
2 001
|
663
|
184
|
1 309
|
934
|
1 105
|
|
Other Long-Term Assets |
4 379
|
4 790
|
4 846
|
5 115
|
7 093
|
6 701
|
7 660
|
7 312
|
6 601
|
6 310
|
|
Other Assets |
322
|
519
|
228
|
113
|
3 120
|
2 934
|
4 527
|
3 123
|
2 942
|
2 761
|
|
Total Assets |
12 422
N/A
|
14 687
+18%
|
15 872
+8%
|
18 738
+18%
|
27 653
+48%
|
26 538
-4%
|
38 580
+45%
|
31 309
-19%
|
35 736
+14%
|
35 248
-1%
|
|
Liabilities | |||||||||||
Accounts Payable |
518
|
612
|
700
|
702
|
1 290
|
1 369
|
1 468
|
385
|
385
|
811
|
|
Accrued Liabilities |
782
|
945
|
998
|
1 024
|
1 518
|
1 566
|
1 867
|
1 012
|
970
|
1 058
|
|
Short-Term Debt |
58
|
0
|
40
|
1 579
|
3 100
|
200
|
1 115
|
6 357
|
6 293
|
6 294
|
|
Current Portion of Long-Term Debt |
2 101
|
2 640
|
2 702
|
2 642
|
3 715
|
3 832
|
4 412
|
4 142
|
410
|
10 162
|
|
Other Current Liabilities |
1 005
|
1 358
|
1 348
|
1 951
|
2 493
|
2 472
|
2 761
|
3 763
|
3 948
|
2 084
|
|
Total Current Liabilities |
4 464
|
5 556
|
5 789
|
7 897
|
12 116
|
9 440
|
11 623
|
15 659
|
12 006
|
20 409
|
|
Long-Term Debt |
4 456
|
5 223
|
5 723
|
5 441
|
7 399
|
9 102
|
15 734
|
13 758
|
16 304
|
6 381
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
387
|
5
|
775
|
757
|
826
|
807
|
|
Minority Interest |
0
|
0
|
84
|
58
|
372
|
485
|
1 526
|
674
|
713
|
772
|
|
Other Liabilities |
511
|
529
|
1 168
|
1 443
|
1 770
|
1 723
|
1 915
|
1 436
|
1 360
|
1 315
|
|
Total Liabilities |
9 432
N/A
|
11 308
+20%
|
12 764
+13%
|
14 840
+16%
|
22 044
+49%
|
20 755
-6%
|
31 572
+52%
|
32 285
+2%
|
31 209
-3%
|
29 684
-5%
|
|
Equity | |||||||||||
Common Stock |
502
|
502
|
530
|
661
|
699
|
699
|
699
|
993
|
5 000
|
5 000
|
|
Retained Earnings |
1 979
|
2 306
|
1 958
|
2 504
|
3 367
|
4 338
|
5 577
|
2 991
|
3 233
|
2 291
|
|
Additional Paid In Capital |
492
|
492
|
520
|
647
|
688
|
689
|
667
|
961
|
2 833
|
2 833
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
15
|
774
|
13
|
10
|
7
|
16
|
56
|
|
Treasury Stock |
71
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
71
|
71
|
|
Other Equity |
89
|
151
|
172
|
143
|
152
|
115
|
126
|
125
|
14
|
37
|
|
Total Equity |
2 991
N/A
|
3 378
+13%
|
3 109
-8%
|
3 898
+25%
|
5 609
+44%
|
5 783
+3%
|
7 007
+21%
|
976
N/A
|
4 527
N/A
|
5 564
+23%
|
|
Total Liabilities & Equity |
12 422
N/A
|
14 687
+18%
|
15 872
+8%
|
18 738
+18%
|
27 653
+48%
|
26 538
-4%
|
38 580
+45%
|
31 309
-19%
|
35 736
+14%
|
35 248
-1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
14
|
14
|
14
|
15
|
15
|
15
|
15
|
16
|
18
|
18
|
|
Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|