Noevir Holdings Co Ltd
TSE:4928
Balance Sheet
Balance Sheet Decomposition
Noevir Holdings Co Ltd
Current Assets | 45.5B |
Cash & Short-Term Investments | 24.8B |
Receivables | 12B |
Other Current Assets | 8.7B |
Non-Current Assets | 26.2B |
Long-Term Investments | 2.8B |
PP&E | 20.3B |
Intangibles | 673m |
Other Non-Current Assets | 2.4B |
Current Liabilities | 11.5B |
Accounts Payable | 3B |
Accrued Liabilities | 56m |
Other Current Liabilities | 8.4B |
Non-Current Liabilities | 13.9B |
Long-Term Debt | 806m |
Other Non-Current Liabilities | 13.1B |
Balance Sheet
Noevir Holdings Co Ltd
Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
41 872
|
37 832
|
37 959
|
40 424
|
28 775
|
30 739
|
29 456
|
31 101
|
29 747
|
28 883
|
|
Cash Equivalents |
41 872
|
37 832
|
37 959
|
40 424
|
28 775
|
30 739
|
29 456
|
31 101
|
29 747
|
28 883
|
|
Total Receivables |
12 499
|
13 085
|
13 940
|
15 152
|
15 828
|
14 100
|
12 242
|
12 123
|
12 354
|
13 546
|
|
Accounts Receivables |
10 472
|
10 783
|
10 852
|
11 902
|
11 741
|
10 791
|
9 210
|
9 287
|
8 816
|
10 286
|
|
Other Receivables |
2 027
|
2 302
|
3 088
|
3 250
|
4 087
|
3 309
|
3 032
|
2 836
|
3 538
|
3 260
|
|
Inventory |
6 232
|
6 862
|
7 216
|
7 206
|
8 170
|
8 642
|
8 077
|
7 330
|
7 849
|
8 146
|
|
Other Current Assets |
1 665
|
1 391
|
1 437
|
1 418
|
548
|
540
|
641
|
574
|
619
|
600
|
|
Total Current Assets |
62 269
|
59 170
|
60 552
|
64 200
|
53 321
|
54 021
|
50 416
|
51 128
|
50 569
|
51 175
|
|
PP&E Net |
21 462
|
23 521
|
24 198
|
23 384
|
22 849
|
23 213
|
23 023
|
22 041
|
20 692
|
20 193
|
|
Intangible Assets |
205
|
257
|
234
|
240
|
223
|
192
|
159
|
191
|
209
|
521
|
|
Goodwill |
172
|
140
|
94
|
48
|
2
|
302
|
271
|
240
|
209
|
178
|
|
Long-Term Investments |
899
|
1 272
|
1 641
|
2 438
|
2 490
|
1 522
|
2 064
|
2 779
|
2 132
|
2 611
|
|
Other Long-Term Assets |
3 052
|
2 988
|
2 990
|
3 257
|
3 924
|
4 080
|
4 119
|
4 069
|
2 970
|
2 568
|
|
Other Assets |
172
|
140
|
94
|
48
|
2
|
302
|
271
|
240
|
209
|
178
|
|
Total Assets |
88 058
N/A
|
87 348
-1%
|
89 709
+3%
|
93 567
+4%
|
82 809
-11%
|
83 330
+1%
|
80 052
-4%
|
80 448
+0%
|
76 781
-5%
|
77 246
+1%
|
|
Liabilities | |||||||||||
Accounts Payable |
4 506
|
5 038
|
5 570
|
5 860
|
3 000
|
2 704
|
2 148
|
2 592
|
2 935
|
2 903
|
|
Accrued Liabilities |
262
|
65
|
65
|
83
|
81
|
101
|
101
|
102
|
101
|
97
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
15
|
28
|
117
|
116
|
115
|
112
|
112
|
112
|
93
|
87
|
|
Other Current Liabilities |
6 529
|
6 848
|
6 169
|
6 628
|
6 606
|
6 717
|
5 219
|
5 833
|
6 524
|
7 419
|
|
Total Current Liabilities |
11 312
|
11 979
|
11 921
|
12 687
|
9 802
|
9 634
|
7 580
|
8 639
|
9 653
|
10 506
|
|
Long-Term Debt |
33
|
274
|
1 557
|
1 438
|
1 325
|
1 217
|
1 112
|
1 000
|
912
|
827
|
|
Deferred Income Tax |
251
|
258
|
264
|
422
|
432
|
469
|
596
|
492
|
311
|
461
|
|
Minority Interest |
74
|
115
|
125
|
189
|
162
|
218
|
265
|
306
|
328
|
415
|
|
Other Liabilities |
20 443
|
20 239
|
20 059
|
19 655
|
19 252
|
19 064
|
18 521
|
18 084
|
13 521
|
12 247
|
|
Total Liabilities |
32 114
N/A
|
32 865
+2%
|
33 926
+3%
|
34 391
+1%
|
30 973
-10%
|
30 602
-1%
|
28 074
-8%
|
28 521
+2%
|
24 725
-13%
|
24 456
-1%
|
|
Equity | |||||||||||
Common Stock |
7 319
|
7 319
|
7 319
|
7 319
|
7 319
|
7 319
|
7 319
|
7 319
|
7 319
|
7 319
|
|
Retained Earnings |
44 932
|
46 915
|
48 420
|
51 243
|
43 796
|
44 875
|
43 662
|
43 040
|
42 982
|
43 312
|
|
Additional Paid In Capital |
3 485
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Unrealized Security Profit/Loss |
294
|
377
|
453
|
819
|
913
|
861
|
1 236
|
1 730
|
1 278
|
1 607
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
Other Equity |
86
|
128
|
409
|
205
|
192
|
327
|
239
|
161
|
478
|
553
|
|
Total Equity |
55 944
N/A
|
54 483
-3%
|
55 783
+2%
|
59 176
+6%
|
51 836
-12%
|
52 728
+2%
|
51 978
-1%
|
51 927
0%
|
52 056
+0%
|
52 790
+1%
|
|
Total Liabilities & Equity |
88 058
N/A
|
87 348
-1%
|
89 709
+3%
|
93 567
+4%
|
82 809
-11%
|
83 330
+1%
|
80 052
-4%
|
80 448
+0%
|
76 781
-5%
|
77 246
+1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
37
|
35
|
35
|
35
|
34
|
34
|
34
|
34
|
34
|
34
|