Ultrafabrics Holdings Co Ltd
TSE:4235
Balance Sheet
Balance Sheet Decomposition
Ultrafabrics Holdings Co Ltd
Current Assets | 11.6B |
Cash & Short-Term Investments | 3.9B |
Receivables | 2.7B |
Other Current Assets | 5B |
Non-Current Assets | 24.6B |
Long-Term Investments | 346m |
PP&E | 7.1B |
Intangibles | 16.9B |
Other Non-Current Assets | 265m |
Current Liabilities | 11.9B |
Accounts Payable | 2.6B |
Accrued Liabilities | 259m |
Short-Term Debt | 5.9B |
Other Current Liabilities | 3.1B |
Non-Current Liabilities | 9.1B |
Long-Term Debt | 8B |
Other Non-Current Liabilities | 1B |
Balance Sheet
Ultrafabrics Holdings Co Ltd
Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Cash & Cash Equivalents |
1 680
|
1 248
|
1 448
|
3 049
|
3 520
|
4 074
|
3 632
|
|
Cash Equivalents |
1 680
|
1 248
|
1 448
|
3 049
|
3 520
|
4 074
|
3 632
|
|
Short-Term Investments |
666
|
37
|
0
|
0
|
263
|
445
|
266
|
|
Total Receivables |
1 275
|
1 622
|
1 597
|
1 471
|
2 278
|
2 819
|
2 748
|
|
Accounts Receivables |
1 253
|
1 601
|
1 586
|
1 467
|
2 270
|
2 816
|
2 745
|
|
Other Receivables |
22
|
21
|
11
|
4
|
8
|
3
|
3
|
|
Inventory |
1 440
|
2 017
|
2 269
|
1 971
|
3 032
|
4 453
|
4 178
|
|
Other Current Assets |
182
|
300
|
191
|
467
|
438
|
518
|
806
|
|
Total Current Assets |
5 243
|
5 224
|
5 505
|
6 958
|
9 531
|
12 309
|
11 630
|
|
PP&E Net |
4 858
|
5 834
|
6 321
|
5 582
|
5 764
|
5 594
|
7 075
|
|
PP&E Gross |
4 858
|
5 834
|
6 321
|
5 582
|
5 764
|
5 594
|
7 075
|
|
Accumulated Depreciation |
2 222
|
2 539
|
3 158
|
3 765
|
3 945
|
4 548
|
5 226
|
|
Intangible Assets |
8 336
|
7 663
|
7 111
|
6 260
|
6 499
|
6 894
|
6 731
|
|
Goodwill |
8 091
|
7 929
|
7 831
|
7 400
|
8 222
|
9 486
|
10 138
|
|
Long-Term Investments |
201
|
926
|
973
|
977
|
1 090
|
331
|
346
|
|
Other Long-Term Assets |
188
|
176
|
276
|
436
|
276
|
247
|
265
|
|
Other Assets |
8 091
|
7 929
|
7 831
|
7 400
|
8 222
|
9 486
|
10 138
|
|
Total Assets |
26 917
N/A
|
27 752
+3%
|
28 017
+1%
|
27 613
-1%
|
31 382
+14%
|
34 861
+11%
|
36 185
+4%
|
|
Liabilities | ||||||||
Accounts Payable |
591
|
612
|
386
|
526
|
1 152
|
1 189
|
2 636
|
|
Accrued Liabilities |
432
|
312
|
296
|
187
|
307
|
466
|
259
|
|
Short-Term Debt |
2 487
|
800
|
2 109
|
4 020
|
4 206
|
6 135
|
5 871
|
|
Current Portion of Long-Term Debt |
1 091
|
1 782
|
1 949
|
2 498
|
2 224
|
2 383
|
3 076
|
|
Other Current Liabilities |
625
|
818
|
813
|
970
|
1 388
|
1 767
|
1 640
|
|
Total Current Liabilities |
5 226
|
4 324
|
5 553
|
8 201
|
9 277
|
11 940
|
11 860
|
|
Long-Term Debt |
11 931
|
12 899
|
11 807
|
9 054
|
9 239
|
8 809
|
8 024
|
|
Deferred Income Tax |
320
|
283
|
326
|
498
|
423
|
552
|
762
|
|
Other Liabilities |
239
|
246
|
279
|
279
|
364
|
336
|
275
|
|
Total Liabilities |
17 716
N/A
|
17 752
+0%
|
17 965
+1%
|
18 032
+0%
|
19 303
+7%
|
21 637
+12%
|
20 921
-3%
|
|
Equity | ||||||||
Common Stock |
2 358
|
2 380
|
2 438
|
2 458
|
3 160
|
3 236
|
3 334
|
|
Retained Earnings |
6 524
|
6 757
|
6 924
|
6 744
|
7 560
|
9 374
|
11 191
|
|
Additional Paid In Capital |
874
|
1 335
|
1 299
|
1 334
|
1 581
|
1 701
|
1 805
|
|
Unrealized Security Profit/Loss |
23
|
125
|
186
|
413
|
133
|
256
|
165
|
|
Treasury Stock |
469
|
333
|
259
|
221
|
182
|
1 982
|
1 982
|
|
Other Equity |
109
|
14
|
164
|
321
|
93
|
639
|
751
|
|
Total Equity |
9 201
N/A
|
10 000
+9%
|
10 052
+1%
|
9 581
-5%
|
12 079
+26%
|
13 224
+9%
|
15 264
+15%
|
|
Total Liabilities & Equity |
26 917
N/A
|
27 752
+3%
|
28 017
+1%
|
27 613
-1%
|
31 382
+14%
|
34 861
+11%
|
36 185
+4%
|
|
Shares Outstanding | ||||||||
Common Shares Outstanding |
12
|
12
|
13
|
13
|
15
|
15
|
16
|
|
Preferred Shares Outstanding |
2
|
2
|
2
|
2
|
2
|
2
|
2
|