Comture Corp
TSE:3844
Balance Sheet
Balance Sheet Decomposition
Comture Corp
Current Assets | 17.5B |
Cash & Short-Term Investments | 11B |
Receivables | 5.8B |
Other Current Assets | 688m |
Non-Current Assets | 4.2B |
Long-Term Investments | 159m |
PP&E | 656m |
Intangibles | 1.7B |
Other Non-Current Assets | 1.7B |
Current Liabilities | 4.7B |
Accounts Payable | 1.5B |
Accrued Liabilities | 1.7B |
Short-Term Debt | 200m |
Other Current Liabilities | 1.3B |
Non-Current Liabilities | 905m |
Other Non-Current Liabilities | 905m |
Balance Sheet
Comture 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 |
2 354
|
1 873
|
2 298
|
2 513
|
4 201
|
7 809
|
8 894
|
8 251
|
11 265
|
10 202
|
|
Cash Equivalents |
2 354
|
1 873
|
2 298
|
2 513
|
4 201
|
7 809
|
8 894
|
8 251
|
11 265
|
10 202
|
|
Total Receivables |
1 348
|
1 527
|
1 856
|
2 165
|
2 391
|
3 058
|
3 140
|
4 186
|
3 988
|
6 094
|
|
Accounts Receivables |
1 348
|
1 527
|
1 856
|
2 165
|
2 391
|
3 058
|
3 140
|
4 186
|
3 988
|
6 094
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
59
|
55
|
35
|
58
|
51
|
60
|
131
|
88
|
107
|
170
|
|
Other Current Assets |
187
|
154
|
223
|
322
|
232
|
293
|
282
|
263
|
268
|
319
|
|
Total Current Assets |
3 949
|
3 609
|
4 411
|
5 058
|
6 875
|
11 220
|
12 447
|
12 789
|
15 628
|
16 785
|
|
PP&E Net |
286
|
272
|
268
|
405
|
246
|
283
|
577
|
755
|
650
|
731
|
|
Intangible Assets |
10
|
7
|
40
|
35
|
28
|
22
|
13
|
13
|
139
|
112
|
|
Goodwill |
51
|
348
|
263
|
889
|
393
|
248
|
119
|
935
|
680
|
1 694
|
|
Long-Term Investments |
241
|
231
|
204
|
366
|
357
|
492
|
506
|
805
|
563
|
173
|
|
Other Long-Term Assets |
264
|
376
|
397
|
533
|
702
|
725
|
1 110
|
1 187
|
1 274
|
2 243
|
|
Other Assets |
51
|
348
|
263
|
889
|
393
|
248
|
119
|
935
|
680
|
1 694
|
|
Total Assets |
4 800
N/A
|
4 844
+1%
|
5 582
+15%
|
7 286
+31%
|
8 601
+18%
|
12 988
+51%
|
14 772
+14%
|
16 484
+12%
|
18 934
+15%
|
21 738
+15%
|
|
Liabilities | |||||||||||
Accounts Payable |
552
|
689
|
751
|
599
|
675
|
1 027
|
883
|
1 039
|
1 230
|
1 670
|
|
Accrued Liabilities |
359
|
434
|
468
|
749
|
950
|
922
|
790
|
1 082
|
1 380
|
1 846
|
|
Short-Term Debt |
0
|
200
|
200
|
200
|
200
|
200
|
200
|
500
|
200
|
700
|
|
Current Portion of Long-Term Debt |
0
|
4
|
2
|
348
|
143
|
143
|
143
|
71
|
0
|
0
|
|
Other Current Liabilities |
520
|
473
|
573
|
623
|
1 057
|
1 204
|
1 150
|
921
|
1 840
|
1 457
|
|
Total Current Liabilities |
1 430
|
1 800
|
1 993
|
2 519
|
3 024
|
3 497
|
3 165
|
3 613
|
4 650
|
5 673
|
|
Long-Term Debt |
0
|
3
|
1
|
509
|
357
|
214
|
71
|
0
|
0
|
0
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
|
Other Liabilities |
138
|
344
|
327
|
374
|
347
|
258
|
339
|
517
|
464
|
908
|
|
Total Liabilities |
1 568
N/A
|
2 147
+37%
|
2 321
+8%
|
3 402
+47%
|
3 728
+10%
|
3 968
+6%
|
3 576
-10%
|
4 130
+15%
|
5 114
+24%
|
6 641
+30%
|
|
Equity | |||||||||||
Common Stock |
323
|
1 017
|
1 019
|
1 019
|
1 020
|
1 022
|
1 022
|
1 022
|
1 022
|
1 022
|
|
Retained Earnings |
2 631
|
2 313
|
2 883
|
3 502
|
4 464
|
5 704
|
6 679
|
7 813
|
9 262
|
10 543
|
|
Additional Paid In Capital |
263
|
266
|
267
|
268
|
279
|
2 582
|
3 603
|
3 617
|
3 631
|
3 631
|
|
Unrealized Security Profit/Loss |
15
|
12
|
0
|
5
|
14
|
12
|
3
|
11
|
12
|
8
|
|
Treasury Stock |
0
|
910
|
0
|
910
|
904
|
301
|
111
|
109
|
107
|
107
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
3 232
N/A
|
2 697
-17%
|
3 261
+21%
|
3 884
+19%
|
4 872
+25%
|
9 020
+85%
|
11 195
+24%
|
12 354
+10%
|
13 820
+12%
|
15 097
+9%
|
|
Total Liabilities & Equity |
4 800
N/A
|
4 844
+1%
|
5 582
+15%
|
7 286
+31%
|
8 601
+18%
|
12 988
+51%
|
14 772
+14%
|
16 484
+12%
|
18 934
+15%
|
21 738
+15%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
32
|
29
|
29
|
29
|
29
|
31
|
32
|
32
|
32
|
32
|