Dexerials Corp
TSE:4980
Balance Sheet
Balance Sheet Decomposition
Dexerials Corp
Current Assets | 68.7B |
Cash & Short-Term Investments | 34B |
Receivables | 20.9B |
Other Current Assets | 13.7B |
Non-Current Assets | 66.4B |
Long-Term Investments | 131m |
PP&E | 33.5B |
Intangibles | 25.5B |
Other Non-Current Assets | 7.3B |
Current Liabilities | 27.9B |
Accounts Payable | 10.1B |
Accrued Liabilities | 2.6B |
Short-Term Debt | 4B |
Other Current Liabilities | 11.2B |
Non-Current Liabilities | 22.2B |
Long-Term Debt | 15.5B |
Other Non-Current Liabilities | 6.7B |
Balance Sheet
Dexerials 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 |
15 776
|
16 456
|
16 259
|
16 432
|
14 887
|
11 826
|
13 779
|
20 531
|
29 363
|
29 286
|
|
Cash Equivalents |
15 776
|
16 456
|
16 259
|
16 432
|
14 887
|
11 826
|
13 779
|
20 531
|
29 363
|
29 286
|
|
Total Receivables |
11 506
|
11 935
|
10 304
|
11 780
|
10 843
|
10 391
|
9 691
|
12 794
|
19 427
|
13 466
|
|
Accounts Receivables |
11 506
|
11 935
|
10 304
|
11 780
|
10 843
|
10 391
|
9 691
|
12 794
|
19 363
|
13 399
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
64
|
67
|
|
Inventory |
3 913
|
4 699
|
4 220
|
7 360
|
6 687
|
5 975
|
5 675
|
7 530
|
11 824
|
11 352
|
|
Other Current Assets |
4 365
|
3 861
|
2 941
|
4 071
|
2 329
|
1 926
|
2 321
|
2 404
|
4 472
|
5 134
|
|
Total Current Assets |
35 560
|
36 951
|
33 724
|
39 643
|
34 746
|
30 118
|
31 466
|
43 259
|
65 086
|
59 238
|
|
PP&E Net |
15 217
|
13 879
|
17 501
|
23 477
|
27 190
|
26 103
|
24 954
|
22 635
|
26 703
|
32 284
|
|
PP&E Gross |
15 217
|
13 879
|
17 501
|
23 477
|
27 190
|
26 103
|
24 954
|
22 635
|
26 703
|
32 284
|
|
Accumulated Depreciation |
55 143
|
50 364
|
48 026
|
51 626
|
52 823
|
55 760
|
57 399
|
55 233
|
59 259
|
53 742
|
|
Intangible Assets |
5 415
|
4 724
|
4 353
|
4 071
|
3 638
|
2 993
|
2 596
|
2 372
|
5 620
|
5 876
|
|
Goodwill |
33 669
|
31 488
|
29 679
|
27 880
|
26 072
|
24 281
|
22 479
|
20 683
|
23 728
|
21 444
|
|
Long-Term Investments |
0
|
10
|
15
|
15
|
15
|
74
|
738
|
591
|
160
|
117
|
|
Other Long-Term Assets |
294
|
1 927
|
2 044
|
2 282
|
3 297
|
4 017
|
4 046
|
5 661
|
7 488
|
7 420
|
|
Other Assets |
33 669
|
31 488
|
29 679
|
27 880
|
26 072
|
24 281
|
22 479
|
20 683
|
23 728
|
21 444
|
|
Total Assets |
90 155
N/A
|
88 979
-1%
|
87 316
-2%
|
97 368
+12%
|
94 958
-2%
|
87 586
-8%
|
86 279
-1%
|
95 201
+10%
|
128 785
+35%
|
126 379
-2%
|
|
Liabilities | |||||||||||
Accounts Payable |
6 854
|
6 798
|
6 579
|
10 379
|
8 722
|
8 286
|
6 907
|
10 381
|
16 015
|
8 541
|
|
Accrued Liabilities |
2 371
|
2 748
|
2 271
|
2 631
|
1 849
|
1 756
|
2 127
|
3 151
|
3 961
|
3 414
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 500
|
2 000
|
|
Current Portion of Long-Term Debt |
1 520
|
3 018
|
3 014
|
1 931
|
3 099
|
3 686
|
2 896
|
4 713
|
4 519
|
6 654
|
|
Other Current Liabilities |
3 067
|
3 047
|
3 639
|
8 083
|
7 298
|
3 173
|
3 825
|
7 307
|
18 808
|
14 465
|
|
Total Current Liabilities |
13 812
|
15 611
|
15 503
|
23 024
|
20 968
|
16 901
|
15 755
|
25 552
|
49 803
|
35 074
|
|
Long-Term Debt |
25 517
|
12 519
|
12 517
|
18 110
|
18 020
|
15 361
|
14 517
|
10 871
|
8 539
|
11 280
|
|
Deferred Income Tax |
922
|
21
|
36
|
169
|
83
|
100
|
238
|
222
|
1 235
|
1 323
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
840
|
878
|
|
Other Liabilities |
9 284
|
6 407
|
7 198
|
5 383
|
5 966
|
6 169
|
6 202
|
5 251
|
4 632
|
4 928
|
|
Total Liabilities |
49 535
N/A
|
34 558
-30%
|
35 254
+2%
|
46 686
+32%
|
45 037
-4%
|
38 531
-14%
|
36 712
-5%
|
41 896
+14%
|
65 049
+55%
|
53 483
-18%
|
|
Equity | |||||||||||
Common Stock |
15 747
|
15 747
|
15 747
|
15 830
|
15 934
|
15 977
|
16 021
|
16 106
|
16 170
|
16 194
|
|
Retained Earnings |
8 334
|
18 632
|
21 487
|
18 654
|
19 071
|
18 807
|
19 562
|
22 717
|
35 733
|
52 663
|
|
Additional Paid In Capital |
15 747
|
15 747
|
15 747
|
15 830
|
15 934
|
15 977
|
16 021
|
16 106
|
16 170
|
16 147
|
|
Treasury Stock |
0
|
0
|
0
|
3 341
|
3 339
|
3 331
|
3 255
|
3 491
|
7 444
|
15 908
|
|
Other Equity |
792
|
4 295
|
2 316
|
3 709
|
2 321
|
1 625
|
1 218
|
1 867
|
3 107
|
3 800
|
|
Total Equity |
40 620
N/A
|
54 421
+34%
|
52 062
-4%
|
50 682
-3%
|
49 921
-2%
|
49 055
-2%
|
49 567
+1%
|
53 305
+8%
|
63 736
+20%
|
72 896
+14%
|
|
Total Liabilities & Equity |
90 155
N/A
|
88 979
-1%
|
87 316
-2%
|
97 368
+12%
|
94 958
-2%
|
87 586
-8%
|
86 279
-1%
|
95 201
+10%
|
128 785
+35%
|
126 379
-2%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
63
|
63
|
60
|
60
|
60
|
61
|
61
|
61
|
60
|
58
|