Z Holdings Corp
TSE:4689
Balance Sheet
Balance Sheet Decomposition
Z Holdings Corp
Current Assets | 2.2T |
Cash & Short-Term Investments | 1.5T |
Receivables | 689.3B |
Other Current Assets | 33.4B |
Non-Current Assets | 6.7T |
Long-Term Investments | 1.4T |
PP&E | 462.7B |
Intangibles | 3.3T |
Other Non-Current Assets | 1.6T |
Current Liabilities | 1.6T |
Accounts Payable | 1.5T |
Other Current Liabilities | 26.4B |
Non-Current Liabilities | 4.4T |
Long-Term Debt | 1.9T |
Other Non-Current Liabilities | 2.5T |
Balance Sheet
Z Holdings 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 |
482 628
|
503 937
|
449 164
|
543 067
|
868 325
|
546 784
|
880 100
|
1 065 726
|
1 127 523
|
1 651 851
|
|
Cash Equivalents |
482 628
|
503 937
|
449 164
|
543 067
|
868 325
|
546 784
|
880 100
|
1 065 726
|
1 127 523
|
1 651 851
|
|
Total Receivables |
59 803
|
92 171
|
157 335
|
170 368
|
198 840
|
226 887
|
289 611
|
349 841
|
349 106
|
623 300
|
|
Accounts Receivables |
59 803
|
67 262
|
123 443
|
128 129
|
123 411
|
128 086
|
155 628
|
199 633
|
208 040
|
223 201
|
|
Other Receivables |
0
|
24 909
|
33 892
|
42 239
|
75 429
|
98 801
|
133 983
|
150 208
|
141 066
|
400 099
|
|
Inventory |
0
|
0
|
14 902
|
14 352
|
17 685
|
18 306
|
20 889
|
24 668
|
26 671
|
31 690
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
130 354
|
19 512
|
0
|
|
Total Current Assets |
542 431
|
596 108
|
621 401
|
727 787
|
1 084 850
|
791 977
|
1 190 600
|
1 570 589
|
1 522 812
|
2 306 841
|
|
PP&E Net |
53 697
|
67 465
|
121 133
|
124 021
|
123 943
|
133 867
|
237 519
|
301 406
|
327 546
|
435 060
|
|
PP&E Gross |
53 697
|
67 465
|
121 133
|
124 021
|
123 943
|
133 867
|
237 519
|
301 406
|
327 546
|
435 060
|
|
Accumulated Depreciation |
14 524
|
52 277
|
64 087
|
70 632
|
73 026
|
90 415
|
143 591
|
178 446
|
215 460
|
281 254
|
|
Intangible Assets |
17 845
|
32 382
|
128 711
|
138 692
|
167 112
|
165 293
|
679 375
|
1 061 780
|
1 216 379
|
1 267 738
|
|
Goodwill |
10 218
|
27 673
|
156 362
|
159 505
|
162 015
|
175 301
|
400 034
|
1 790 487
|
1 788 481
|
2 074 779
|
|
Note Receivable |
0
|
35 163
|
69 863
|
129 648
|
262 788
|
334 282
|
440 997
|
655 002
|
890 148
|
1 213 441
|
|
Long-Term Investments |
82 478
|
135 676
|
134 696
|
57 036
|
461 535
|
567 134
|
561 140
|
1 157 803
|
1 230 189
|
1 127 216
|
|
Other Long-Term Assets |
0
|
15 105
|
23 331
|
24 511
|
52 816
|
46 596
|
56 941
|
57 649
|
58 431
|
71 181
|
|
Other Assets |
146 298
|
125 703
|
243 664
|
332 517
|
363 589
|
390 452
|
767 338
|
1 887 099
|
1 864 881
|
2 167 245
|
|
Total Assets |
842 749
N/A
|
1 007 602
+20%
|
1 342 799
+33%
|
1 534 212
+14%
|
2 516 633
+64%
|
2 429 601
-3%
|
3 933 910
+62%
|
6 691 328
+70%
|
7 110 386
+6%
|
8 588 722
+21%
|
|
Liabilities | |||||||||||
Accounts Payable |
12 363
|
14 823
|
100 892
|
110 241
|
132 493
|
155 482
|
215 106
|
272 433
|
266 647
|
676 243
|
|
Accrued Liabilities |
0
|
0
|
0
|
24 012
|
31 566
|
30 425
|
38 360
|
37 646
|
50 089
|
57 749
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
149 000
|
122 000
|
|
Current Portion of Long-Term Debt |
0
|
0
|
14 538
|
921
|
1 937
|
6 803
|
10 000
|
39 970
|
84 985
|
109 987
|
|
Other Current Liabilities |
45 785
|
177 227
|
200 656
|
227 066
|
257 451
|
263 201
|
305 023
|
391 272
|
301 528
|
707 167
|
|
Total Current Liabilities |
58 148
|
192 050
|
316 086
|
362 240
|
423 447
|
455 911
|
568 489
|
741 321
|
852 249
|
1 673 146
|
|
Long-Term Debt |
0
|
920
|
5 613
|
103 625
|
188 637
|
208 409
|
1 076 436
|
1 349 593
|
1 432 518
|
1 681 812
|
|
Deferred Income Tax |
0
|
28
|
27 515
|
21 812
|
22 956
|
20 403
|
160 976
|
278 216
|
262 539
|
240 772
|
|
Minority Interest |
7 898
|
14 551
|
68 598
|
67 888
|
108 518
|
92 231
|
276 274
|
307 279
|
297 819
|
398 501
|
|
Other Liabilities |
158 041
|
64 379
|
80 821
|
47 826
|
759 706
|
834 355
|
1 080 186
|
1 332 601
|
1 580 883
|
1 675 092
|
|
Total Liabilities |
224 087
N/A
|
281 599
+26%
|
498 633
+77%
|
603 391
+21%
|
1 503 264
+149%
|
1 611 309
+7%
|
3 162 361
+96%
|
4 009 010
+27%
|
4 426 008
+10%
|
5 669 323
+28%
|
|
Equity | |||||||||||
Common Stock |
8 271
|
8 281
|
8 358
|
8 428
|
8 737
|
8 939
|
237 422
|
237 724
|
237 980
|
247 094
|
|
Retained Earnings |
600 456
|
705 839
|
827 024
|
913 178
|
993 894
|
832 147
|
330 752
|
362 999
|
401 322
|
647 347
|
|
Additional Paid In Capital |
4 051
|
1 235
|
3 081
|
4 366
|
4 602
|
12 545
|
212 539
|
2 063 881
|
2 037 384
|
2 046 696
|
|
Unrealized Security Profit/Loss |
5 881
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Treasury Stock |
526
|
1 316
|
1 316
|
1 316
|
1 316
|
24 440
|
17 382
|
17 385
|
54 086
|
70 436
|
|
Other Equity |
529
|
11 964
|
13 181
|
14 897
|
16 656
|
14 191
|
8 218
|
35 099
|
61 778
|
48 698
|
|
Total Equity |
618 662
N/A
|
726 003
+17%
|
844 166
+16%
|
930 821
+10%
|
1 013 369
+9%
|
818 292
-19%
|
771 549
-6%
|
2 682 318
+248%
|
2 684 378
+0%
|
2 919 399
+9%
|
|
Total Liabilities & Equity |
842 749
N/A
|
1 007 602
+20%
|
1 342 799
+33%
|
1 534 212
+14%
|
2 516 633
+64%
|
2 429 601
-3%
|
3 933 910
+62%
|
6 691 328
+70%
|
7 110 386
+6%
|
8 588 722
+21%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
5 694
|
5 692
|
5 692
|
5 693
|
5 694
|
5 084
|
4 762
|
7 595
|
7 493
|
7 497
|