Achilles Corp
TSE:5142
Balance Sheet
Balance Sheet Decomposition
Achilles Corp
Current Assets | 49.3B |
Cash & Short-Term Investments | 6.4B |
Receivables | 22.9B |
Other Current Assets | 20B |
Non-Current Assets | 31.6B |
Long-Term Investments | 3.1B |
PP&E | 22.1B |
Intangibles | 398m |
Other Non-Current Assets | 6.1B |
Current Liabilities | 26B |
Accounts Payable | 16.1B |
Short-Term Debt | 4.4B |
Other Current Liabilities | 5.5B |
Non-Current Liabilities | 16.4B |
Long-Term Debt | 10.3B |
Other Non-Current Liabilities | 6.1B |
Balance Sheet
Achilles 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 |
8 018
|
7 128
|
7 957
|
9 951
|
8 655
|
5 209
|
7 012
|
8 132
|
7 590
|
6 887
|
|
Cash Equivalents |
8 018
|
7 128
|
7 957
|
9 951
|
8 655
|
5 209
|
7 012
|
8 132
|
7 590
|
6 887
|
|
Total Receivables |
28 384
|
27 495
|
27 899
|
27 675
|
26 760
|
26 088
|
22 048
|
22 122
|
21 859
|
23 668
|
|
Accounts Receivables |
28 384
|
27 495
|
27 899
|
27 675
|
26 760
|
26 088
|
22 048
|
22 122
|
18 405
|
20 759
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 454
|
2 909
|
|
Inventory |
12 062
|
12 320
|
12 691
|
11 928
|
12 333
|
12 716
|
12 728
|
12 190
|
13 491
|
16 782
|
|
Other Current Assets |
1 771
|
2 327
|
1 926
|
1 807
|
1 067
|
1 396
|
1 203
|
1 372
|
1 488
|
1 844
|
|
Total Current Assets |
50 235
|
49 270
|
50 473
|
51 361
|
48 815
|
45 409
|
42 991
|
43 816
|
44 428
|
49 181
|
|
PP&E Net |
17 841
|
19 067
|
18 393
|
18 415
|
19 468
|
19 341
|
20 359
|
22 625
|
25 499
|
26 171
|
|
PP&E Gross |
0
|
19 067
|
18 393
|
18 415
|
19 468
|
19 341
|
20 359
|
22 625
|
25 499
|
26 171
|
|
Accumulated Depreciation |
0
|
0
|
79 526
|
79 300
|
78 176
|
78 724
|
80 612
|
81 292
|
83 250
|
85 669
|
|
Intangible Assets |
715
|
672
|
539
|
434
|
433
|
297
|
331
|
304
|
400
|
393
|
|
Long-Term Investments |
3 658
|
4 093
|
4 093
|
4 023
|
4 367
|
3 613
|
3 168
|
3 481
|
2 863
|
2 599
|
|
Other Long-Term Assets |
3 956
|
4 874
|
4 509
|
5 487
|
6 483
|
6 231
|
5 406
|
6 636
|
6 933
|
7 876
|
|
Total Assets |
76 405
N/A
|
77 976
+2%
|
78 007
+0%
|
79 720
+2%
|
79 566
0%
|
74 891
-6%
|
72 255
-4%
|
76 862
+6%
|
80 123
+4%
|
86 220
+8%
|
|
Liabilities | |||||||||||
Accounts Payable |
15 538
|
14 612
|
14 589
|
15 696
|
16 114
|
15 675
|
13 958
|
13 433
|
15 453
|
17 418
|
|
Short-Term Debt |
2 354
|
2 339
|
2 315
|
2 233
|
2 232
|
2 228
|
2 221
|
2 650
|
2 200
|
3 600
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
3 000
|
0
|
0
|
0
|
|
Other Current Liabilities |
7 396
|
8 237
|
8 585
|
8 273
|
7 604
|
6 773
|
6 473
|
7 026
|
6 753
|
6 494
|
|
Total Current Liabilities |
25 288
|
28 188
|
25 489
|
26 202
|
25 950
|
24 676
|
25 652
|
23 109
|
24 406
|
27 512
|
|
Long-Term Debt |
3 000
|
0
|
3 000
|
3 000
|
3 000
|
3 000
|
0
|
2 550
|
3 000
|
7 500
|
|
Deferred Income Tax |
520
|
513
|
470
|
424
|
415
|
373
|
361
|
380
|
448
|
502
|
|
Other Liabilities |
5 519
|
5 723
|
5 507
|
5 257
|
5 142
|
5 079
|
4 889
|
4 437
|
4 541
|
4 500
|
|
Total Liabilities |
34 327
N/A
|
34 424
+0%
|
34 466
+0%
|
34 883
+1%
|
34 507
-1%
|
33 128
-4%
|
30 902
-7%
|
30 476
-1%
|
32 395
+6%
|
40 014
+24%
|
|
Equity | |||||||||||
Common Stock |
14 640
|
14 640
|
14 640
|
14 640
|
14 640
|
14 640
|
14 640
|
14 640
|
14 640
|
14 640
|
|
Retained Earnings |
16 717
|
16 251
|
18 055
|
19 297
|
20 700
|
20 364
|
21 622
|
24 209
|
24 904
|
23 073
|
|
Additional Paid In Capital |
10 708
|
10 708
|
9 742
|
9 742
|
8 238
|
6 712
|
4 838
|
4 838
|
4 838
|
4 097
|
|
Unrealized Security Profit/Loss |
959
|
1 050
|
0
|
1 101
|
1 220
|
752
|
454
|
686
|
408
|
281
|
|
Treasury Stock |
724
|
728
|
0
|
1 153
|
1 285
|
1 749
|
309
|
311
|
386
|
373
|
|
Other Equity |
222
|
1 631
|
129
|
1 210
|
1 546
|
1 044
|
108
|
2 324
|
3 324
|
4 488
|
|
Total Equity |
42 078
N/A
|
43 552
+4%
|
43 541
0%
|
44 837
+3%
|
45 059
+0%
|
41 763
-7%
|
41 353
-1%
|
46 386
+12%
|
47 728
+3%
|
46 206
-3%
|
|
Total Liabilities & Equity |
76 405
N/A
|
77 976
+2%
|
78 007
+0%
|
79 720
+2%
|
79 566
0%
|
74 891
-6%
|
72 255
-4%
|
76 862
+6%
|
80 123
+4%
|
86 220
+8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
19
|
19
|
18
|
18
|
17
|
16
|
16
|
16
|
16
|
15
|