Aeon Reit Investment Corp
TSE:3292
Balance Sheet
Balance Sheet Decomposition
Aeon Reit Investment Corp
Current Assets | 39.2B |
Cash & Short-Term Investments | 28.6B |
Other Current Assets | 10.6B |
Non-Current Assets | 415.1B |
Long-Term Investments | 339.5B |
PP&E | 124m |
Intangibles | 74.4B |
Other Non-Current Assets | 1B |
Current Liabilities | 23.2B |
Accounts Payable | 1.5B |
Accrued Liabilities | 1.5B |
Other Current Liabilities | 20.3B |
Non-Current Liabilities | 183.8B |
Long-Term Debt | 168.9B |
Other Non-Current Liabilities | 14.9B |
Balance Sheet
Aeon Reit Investment Corp
Jul-2014 | Jul-2015 | Jul-2016 | Jul-2017 | Jul-2018 | Jul-2019 | Jul-2020 | Jul-2021 | Jul-2022 | Jul-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
7 731
|
6 796
|
6 301
|
12 003
|
15 392
|
15 121
|
17 835
|
18 186
|
21 399
|
23 939
|
|
Cash Equivalents |
7 731
|
6 796
|
6 301
|
12 003
|
15 392
|
15 121
|
17 835
|
18 186
|
21 399
|
23 939
|
|
Other Current Assets |
3 845
|
6 259
|
8 038
|
9 796
|
7 556
|
7 575
|
8 113
|
8 900
|
9 994
|
10 359
|
|
Total Current Assets |
11 576
|
13 054
|
14 339
|
21 799
|
22 948
|
22 696
|
25 948
|
27 085
|
31 393
|
34 298
|
|
PP&E Net |
0
|
108
|
110
|
111
|
116
|
114
|
121
|
127
|
122
|
127
|
|
PP&E Gross |
0
|
0
|
110
|
111
|
116
|
114
|
121
|
127
|
122
|
127
|
|
Accumulated Depreciation |
0
|
0
|
0
|
1
|
2
|
4
|
7
|
10
|
16
|
22
|
|
Intangible Assets |
18 046
|
23 138
|
31 617
|
46 786
|
49 235
|
49 235
|
55 247
|
54 533
|
73 552
|
74 469
|
|
Long-Term Investments |
139 138
|
166 446
|
211 946
|
274 727
|
289 244
|
289 333
|
303 618
|
303 384
|
328 492
|
342 640
|
|
Other Long-Term Assets |
1 155
|
1 050
|
1 204
|
1 595
|
1 210
|
1 039
|
845
|
854
|
1 075
|
951
|
|
Total Assets |
169 914
N/A
|
203 795
+20%
|
259 216
+27%
|
345 018
+33%
|
362 753
+5%
|
362 417
0%
|
385 778
+6%
|
385 983
+0%
|
434 635
+13%
|
452 486
+4%
|
|
Liabilities | |||||||||||
Accounts Payable |
205
|
644
|
2 532
|
1 177
|
666
|
345
|
320
|
333
|
1 866
|
1 009
|
|
Accrued Liabilities |
465
|
21
|
33
|
48
|
1 237
|
885
|
575
|
753
|
1 579
|
109
|
|
Short-Term Debt |
0
|
2 000
|
0
|
0
|
0
|
0
|
9 800
|
0
|
0
|
9 300
|
|
Current Portion of Long-Term Debt |
0
|
0
|
9 000
|
4 200
|
27 000
|
15 600
|
22 000
|
19 100
|
20 800
|
20 400
|
|
Other Current Liabilities |
143
|
200
|
4 212
|
484
|
572
|
543
|
593
|
688
|
703
|
696
|
|
Total Current Liabilities |
813
|
2 866
|
15 777
|
5 909
|
29 474
|
17 373
|
33 287
|
20 875
|
24 948
|
31 514
|
|
Long-Term Debt |
63 000
|
73 400
|
91 900
|
144 300
|
123 000
|
134 400
|
128 000
|
140 700
|
158 300
|
158 700
|
|
Other Liabilities |
7 411
|
8 112
|
10 170
|
12 474
|
12 331
|
12 582
|
13 495
|
13 495
|
14 779
|
14 879
|
|
Total Liabilities |
71 224
N/A
|
84 378
+18%
|
117 847
+40%
|
162 683
+38%
|
164 805
+1%
|
164 354
0%
|
174 782
+6%
|
175 069
+0%
|
198 027
+13%
|
205 093
+4%
|
|
Equity | |||||||||||
Common Stock |
96 351
|
116 447
|
142 996
|
177 027
|
192 172
|
192 172
|
204 568
|
204 568
|
229 484
|
239 903
|
|
Retained Earnings |
2 338
|
2 970
|
1 627
|
5 308
|
5 776
|
5 890
|
6 428
|
6 345
|
7 124
|
7 490
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
98 690
N/A
|
119 417
+21%
|
141 369
+18%
|
182 334
+29%
|
197 948
+9%
|
198 063
+0%
|
210 996
+7%
|
210 913
0%
|
236 608
+12%
|
247 393
+5%
|
|
Total Liabilities & Equity |
169 914
N/A
|
203 795
+20%
|
259 216
+27%
|
345 018
+33%
|
362 753
+5%
|
362 417
0%
|
385 778
+6%
|
385 983
+0%
|
434 635
+13%
|
452 486
+4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|