Alpha Corp
TSE:3434
Balance Sheet
Balance Sheet Decomposition
Alpha Corp
Current Assets | 40B |
Cash & Short-Term Investments | 9.3B |
Receivables | 16.3B |
Other Current Assets | 14.4B |
Non-Current Assets | 27.4B |
Long-Term Investments | 3.8B |
PP&E | 20.2B |
Intangibles | 2.6B |
Other Non-Current Assets | 764m |
Current Liabilities | 24.1B |
Accounts Payable | 7.4B |
Accrued Liabilities | 655m |
Short-Term Debt | 10.4B |
Other Current Liabilities | 5.6B |
Non-Current Liabilities | 9.5B |
Long-Term Debt | 7B |
Other Non-Current Liabilities | 2.5B |
Balance Sheet
Alpha 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 |
4 714
|
6 355
|
7 206
|
8 774
|
7 244
|
7 744
|
8 375
|
7 912
|
6 432
|
6 946
|
|
Cash Equivalents |
4 714
|
6 355
|
7 206
|
8 774
|
7 244
|
7 744
|
8 375
|
7 912
|
6 432
|
6 946
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
0
|
|
Total Receivables |
10 897
|
11 061
|
9 642
|
11 795
|
12 516
|
12 573
|
11 246
|
12 100
|
13 819
|
15 288
|
|
Accounts Receivables |
10 897
|
11 061
|
9 642
|
11 795
|
12 516
|
12 573
|
11 246
|
12 100
|
12 500
|
14 974
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 319
|
314
|
|
Inventory |
7 731
|
8 248
|
7 314
|
7 087
|
7 045
|
7 528
|
7 541
|
6 615
|
8 079
|
10 467
|
|
Other Current Assets |
2 061
|
3 046
|
2 336
|
2 116
|
1 618
|
2 077
|
2 114
|
2 081
|
2 197
|
2 670
|
|
Total Current Assets |
25 403
|
28 710
|
26 498
|
29 772
|
28 423
|
30 010
|
29 276
|
28 708
|
30 527
|
35 371
|
|
PP&E Net |
16 604
|
17 319
|
16 441
|
16 171
|
16 329
|
17 584
|
19 915
|
19 288
|
18 923
|
19 408
|
|
Intangible Assets |
412
|
354
|
441
|
828
|
790
|
1 487
|
1 820
|
1 698
|
1 707
|
1 750
|
|
Goodwill |
882
|
906
|
767
|
1 116
|
1 022
|
1 855
|
1 757
|
1 517
|
1 304
|
1 110
|
|
Note Receivable |
453
|
0
|
0
|
0
|
1
|
2
|
1
|
0
|
1
|
3
|
|
Long-Term Investments |
6 064
|
6 328
|
5 784
|
5 024
|
5 474
|
3 674
|
2 934
|
3 944
|
3 121
|
3 279
|
|
Other Long-Term Assets |
1 063
|
1 771
|
1 543
|
1 586
|
1 571
|
1 067
|
663
|
586
|
600
|
718
|
|
Other Assets |
882
|
906
|
767
|
1 116
|
1 022
|
1 855
|
1 757
|
1 517
|
1 304
|
1 110
|
|
Total Assets |
50 881
N/A
|
55 468
+9%
|
51 519
-7%
|
54 497
+6%
|
53 610
-2%
|
55 679
+4%
|
56 366
+1%
|
55 741
-1%
|
56 183
+1%
|
61 639
+10%
|
|
Liabilities | |||||||||||
Accounts Payable |
7 373
|
5 528
|
5 782
|
7 715
|
6 878
|
7 498
|
6 089
|
5 794
|
6 404
|
7 355
|
|
Accrued Liabilities |
837
|
1 125
|
1 261
|
565
|
1 945
|
1 894
|
1 643
|
1 555
|
1 138
|
1 515
|
|
Short-Term Debt |
986
|
608
|
775
|
5 376
|
748
|
2 999
|
3 986
|
2 899
|
3 046
|
5 024
|
|
Current Portion of Long-Term Debt |
3 659
|
0
|
4 151
|
0
|
3 726
|
4 101
|
4 445
|
4 275
|
4 241
|
4 260
|
|
Other Current Liabilities |
1 662
|
2 654
|
2 022
|
4 512
|
2 939
|
2 651
|
2 484
|
2 398
|
2 407
|
2 922
|
|
Total Current Liabilities |
14 517
|
13 475
|
13 991
|
18 168
|
16 236
|
19 143
|
18 647
|
16 921
|
17 236
|
21 076
|
|
Long-Term Debt |
8 878
|
9 586
|
8 510
|
6 475
|
7 518
|
7 135
|
9 613
|
10 373
|
9 423
|
8 550
|
|
Deferred Income Tax |
1 044
|
0
|
1 021
|
0
|
659
|
401
|
1 016
|
1 164
|
880
|
619
|
|
Minority Interest |
813
|
945
|
855
|
790
|
813
|
770
|
1 137
|
1 108
|
1 161
|
1 101
|
|
Other Liabilities |
852
|
784
|
702
|
3 989
|
651
|
685
|
692
|
681
|
720
|
725
|
|
Total Liabilities |
26 104
N/A
|
26 569
+2%
|
25 079
-6%
|
29 422
+17%
|
25 877
-12%
|
28 134
+9%
|
31 105
+11%
|
30 247
-3%
|
29 420
-3%
|
32 071
+9%
|
|
Equity | |||||||||||
Common Stock |
2 760
|
2 760
|
2 760
|
2 760
|
2 760
|
2 760
|
2 760
|
2 760
|
2 760
|
2 760
|
|
Retained Earnings |
15 190
|
16 894
|
16 210
|
16 024
|
17 762
|
19 541
|
17 948
|
17 886
|
18 247
|
18 484
|
|
Additional Paid In Capital |
2 952
|
2 952
|
2 952
|
2 952
|
2 952
|
2 952
|
2 952
|
2 952
|
2 960
|
2 962
|
|
Unrealized Security Profit/Loss |
2 586
|
3 253
|
0
|
2 874
|
3 193
|
2 062
|
1 364
|
2 201
|
1 507
|
1 655
|
|
Treasury Stock |
578
|
578
|
0
|
578
|
578
|
578
|
578
|
578
|
567
|
551
|
|
Other Equity |
1 867
|
3 618
|
2 336
|
1 043
|
1 644
|
808
|
815
|
273
|
1 856
|
4 258
|
|
Total Equity |
24 777
N/A
|
28 899
+17%
|
26 440
-9%
|
25 075
-5%
|
27 733
+11%
|
27 545
-1%
|
25 261
-8%
|
25 494
+1%
|
26 763
+5%
|
29 568
+10%
|
|
Total Liabilities & Equity |
50 881
N/A
|
55 468
+9%
|
51 519
-7%
|
54 497
+6%
|
53 610
-2%
|
55 679
+4%
|
56 366
+1%
|
55 741
-1%
|
56 183
+1%
|
61 639
+10%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|