Hennge KK
TSE:4475
Balance Sheet
Balance Sheet Decomposition
Hennge KK
Current Assets | 5B |
Cash & Short-Term Investments | 4.1B |
Receivables | 158.8m |
Other Current Assets | 698.7m |
Non-Current Assets | 1.2B |
PP&E | 162.6m |
Intangibles | 44.7m |
Other Non-Current Assets | 998.2m |
Current Liabilities | 3.4B |
Accounts Payable | 32.6m |
Accrued Liabilities | 103m |
Other Current Liabilities | 3.2B |
Non-Current Liabilities | 124.2m |
Other Non-Current Liabilities | 124.2m |
Balance Sheet
Hennge KK
Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Cash & Cash Equivalents |
1 311
|
1 804
|
1 874
|
2 871
|
3 393
|
4 054
|
4 585
|
|
Cash Equivalents |
1 311
|
1 804
|
1 874
|
2 871
|
3 393
|
4 054
|
4 585
|
|
Total Receivables |
85
|
82
|
88
|
163
|
126
|
115
|
170
|
|
Accounts Receivables |
85
|
82
|
88
|
163
|
126
|
115
|
170
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Assets |
153
|
179
|
152
|
137
|
219
|
368
|
360
|
|
Total Current Assets |
1 548
|
2 065
|
2 115
|
3 171
|
3 737
|
4 537
|
5 115
|
|
PP&E Net |
73
|
64
|
174
|
188
|
171
|
161
|
168
|
|
PP&E Gross |
73
|
64
|
174
|
188
|
171
|
161
|
168
|
|
Accumulated Depreciation |
47
|
53
|
73
|
79
|
112
|
139
|
155
|
|
Intangible Assets |
19
|
5
|
4
|
3
|
1
|
0
|
45
|
|
Long-Term Investments |
30
|
30
|
60
|
654
|
308
|
259
|
556
|
|
Other Long-Term Assets |
92
|
151
|
250
|
225
|
273
|
249
|
411
|
|
Total Assets |
1 762
N/A
|
2 315
+31%
|
2 603
+12%
|
4 241
+63%
|
4 491
+6%
|
5 206
+16%
|
6 295
+21%
|
|
Liabilities | ||||||||
Accounts Payable |
185
|
249
|
167
|
129
|
187
|
321
|
382
|
|
Accrued Liabilities |
68
|
112
|
132
|
155
|
197
|
169
|
213
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
989
|
1 308
|
1 486
|
1 943
|
2 165
|
2 519
|
3 198
|
|
Total Current Liabilities |
1 242
|
1 669
|
1 786
|
2 227
|
2 549
|
3 009
|
3 793
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Deferred Income Tax |
0
|
0
|
0
|
92
|
0
|
0
|
0
|
|
Other Liabilities |
69
|
63
|
126
|
99
|
100
|
105
|
86
|
|
Total Liabilities |
1 311
N/A
|
1 732
+32%
|
1 912
+10%
|
2 419
+27%
|
2 648
+9%
|
3 114
+18%
|
3 880
+25%
|
|
Equity | ||||||||
Common Stock |
326
|
331
|
331
|
503
|
512
|
521
|
521
|
|
Retained Earnings |
165
|
41
|
69
|
424
|
647
|
969
|
1 499
|
|
Additional Paid In Capital |
292
|
297
|
297
|
469
|
478
|
487
|
487
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
430
|
207
|
113
|
158
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
1
|
252
|
|
Other Equity |
2
|
3
|
5
|
4
|
1
|
3
|
2
|
|
Total Equity |
451
N/A
|
584
+29%
|
691
+18%
|
1 822
+164%
|
1 843
+1%
|
2 092
+14%
|
2 415
+15%
|
|
Total Liabilities & Equity |
1 762
N/A
|
2 315
+31%
|
2 603
+12%
|
4 241
+63%
|
4 491
+6%
|
5 206
+16%
|
6 295
+21%
|
|
Shares Outstanding | ||||||||
Common Shares Outstanding |
31
|
31
|
31
|
32
|
32
|
33
|
32
|