AGC Inc
TSE:5201
Balance Sheet
Balance Sheet Decomposition
AGC Inc
Current Assets | 1T |
Cash & Short-Term Investments | 146.1B |
Receivables | 417.5B |
Other Current Assets | 478.3B |
Non-Current Assets | 1.9T |
Long-Term Investments | 110.9B |
PP&E | 1.5T |
Intangibles | 173.2B |
Other Non-Current Assets | 149B |
Current Liabilities | 717.3B |
Accounts Payable | 278.2B |
Accrued Liabilities | 57.9B |
Short-Term Debt | 121.6B |
Other Current Liabilities | 259.6B |
Non-Current Liabilities | 768.6B |
Long-Term Debt | 445.6B |
Other Non-Current Liabilities | 323.1B |
Balance Sheet
AGC Inc
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
69 655
|
104 831
|
147 325
|
126 417
|
123 503
|
113 784
|
236 124
|
195 830
|
209 716
|
146 061
|
|
Cash Equivalents |
69 655
|
104 831
|
147 325
|
126 417
|
123 503
|
113 784
|
236 124
|
195 830
|
209 716
|
146 061
|
|
Total Receivables |
306 734
|
284 475
|
286 649
|
309 841
|
315 478
|
317 338
|
333 814
|
364 151
|
381 516
|
417 478
|
|
Accounts Receivables |
246 110
|
226 324
|
225 064
|
243 325
|
242 012
|
246 958
|
248 716
|
278 084
|
283 119
|
295 070
|
|
Other Receivables |
60 624
|
58 151
|
61 585
|
66 516
|
73 466
|
70 380
|
85 098
|
86 067
|
98 397
|
122 408
|
|
Inventory |
239 497
|
235 374
|
227 284
|
261 708
|
277 014
|
291 224
|
274 835
|
330 101
|
436 516
|
454 056
|
|
Other Current Assets |
11 292
|
12 866
|
12 178
|
24 556
|
17 201
|
20 266
|
16 189
|
25 189
|
35 261
|
24 283
|
|
Total Current Assets |
627 178
|
637 546
|
673 436
|
722 522
|
733 196
|
742 612
|
860 962
|
915 271
|
1 063 009
|
1 041 878
|
|
PP&E Net |
1 066 193
|
982 296
|
937 869
|
1 060 601
|
1 108 934
|
1 177 691
|
1 246 885
|
1 323 868
|
1 350 769
|
1 457 950
|
|
PP&E Gross |
1 066 193
|
982 296
|
937 869
|
1 060 601
|
1 108 934
|
1 177 691
|
1 246 885
|
1 323 868
|
1 350 769
|
1 457 950
|
|
Accumulated Depreciation |
1 942 385
|
1 926 484
|
1 942 773
|
2 040 894
|
2 029 339
|
2 121 983
|
2 153 692
|
2 328 417
|
2 668 888
|
2 890 631
|
|
Intangible Assets |
25 844
|
27 456
|
27 400
|
58 038
|
56 645
|
69 964
|
72 660
|
69 913
|
71 290
|
72 093
|
|
Goodwill |
36 269
|
34 231
|
34 859
|
78 757
|
89 076
|
103 946
|
118 063
|
112 916
|
92 768
|
101 130
|
|
Long-Term Investments |
280 241
|
271 727
|
269 105
|
274 471
|
214 326
|
171 257
|
162 933
|
147 821
|
118 684
|
110 902
|
|
Other Long-Term Assets |
41 613
|
38 006
|
38 782
|
34 171
|
33 599
|
69 945
|
72 955
|
96 242
|
117 509
|
149 038
|
|
Other Assets |
36 269
|
34 231
|
34 859
|
78 757
|
89 076
|
103 946
|
118 063
|
112 916
|
92 768
|
101 130
|
|
Total Assets |
2 077 338
N/A
|
1 991 262
-4%
|
1 981 451
0%
|
2 228 560
+12%
|
2 235 776
+0%
|
2 335 415
+4%
|
2 534 458
+9%
|
2 666 031
+5%
|
2 814 029
+6%
|
2 932 991
+4%
|
|
Liabilities | |||||||||||
Accounts Payable |
131 147
|
126 956
|
159 460
|
187 026
|
186 134
|
189 362
|
223 733
|
271 293
|
290 450
|
278 153
|
|
Accrued Liabilities |
33 398
|
32 716
|
34 856
|
36 976
|
38 660
|
39 126
|
40 614
|
47 510
|
52 676
|
57 863
|
|
Short-Term Debt |
63 694
|
34 989
|
36 689
|
73 666
|
67 281
|
78 439
|
106 884
|
36 820
|
69 750
|
121 637
|
|
Current Portion of Long-Term Debt |
33 508
|
61 709
|
66 669
|
63 629
|
71 897
|
80 101
|
87 163
|
88 599
|
122 254
|
127 810
|
|
Other Current Liabilities |
94 252
|
89 787
|
79 816
|
93 991
|
99 126
|
95 462
|
105 504
|
155 186
|
134 869
|
131 835
|
|
Total Current Liabilities |
355 999
|
346 157
|
377 490
|
455 288
|
463 098
|
482 490
|
563 898
|
599 408
|
669 999
|
717 298
|
|
Long-Term Debt |
402 054
|
372 034
|
330 609
|
351 789
|
402 601
|
444 301
|
593 912
|
477 774
|
458 237
|
445 561
|
|
Deferred Income Tax |
21 145
|
32 666
|
22 110
|
59 492
|
34 989
|
41 846
|
35 153
|
35 814
|
28 851
|
37 869
|
|
Minority Interest |
67 364
|
69 594
|
73 305
|
105 860
|
116 399
|
125 538
|
127 897
|
167 219
|
195 335
|
207 258
|
|
Other Liabilities |
117 650
|
76 638
|
82 499
|
72 096
|
81 484
|
84 142
|
98 456
|
71 655
|
71 352
|
77 925
|
|
Total Liabilities |
964 212
N/A
|
897 089
-7%
|
886 013
-1%
|
1 044 525
+18%
|
1 098 571
+5%
|
1 178 317
+7%
|
1 419 316
+20%
|
1 351 870
-5%
|
1 423 774
+5%
|
1 485 911
+4%
|
|
Equity | |||||||||||
Common Stock |
90 873
|
90 873
|
90 873
|
90 873
|
90 873
|
90 873
|
90 873
|
90 873
|
90 873
|
90 873
|
|
Retained Earnings |
641 866
|
663 874
|
690 890
|
735 653
|
773 760
|
811 589
|
818 701
|
927 830
|
889 827
|
872 547
|
|
Additional Paid In Capital |
100 670
|
100 802
|
101 237
|
101 420
|
94 368
|
92 593
|
83 501
|
81 621
|
97 094
|
97 056
|
|
Unrealized Security Profit/Loss |
45 543
|
56 405
|
50 785
|
72 790
|
32 521
|
24 341
|
20 194
|
36 969
|
36 699
|
55 054
|
|
Treasury Stock |
29 784
|
29 576
|
29 259
|
43 629
|
28 821
|
28 468
|
28 170
|
26 933
|
26 586
|
27 338
|
|
Other Equity |
263 958
|
211 795
|
190 912
|
226 928
|
174 504
|
166 170
|
130 043
|
203 801
|
302 348
|
358 888
|
|
Total Equity |
1 113 126
N/A
|
1 094 173
-2%
|
1 095 438
+0%
|
1 184 035
+8%
|
1 137 205
-4%
|
1 157 098
+2%
|
1 115 142
-4%
|
1 314 161
+18%
|
1 390 255
+6%
|
1 447 080
+4%
|
|
Total Liabilities & Equity |
2 077 338
N/A
|
1 991 262
-4%
|
1 981 451
0%
|
2 228 560
+12%
|
2 235 776
+0%
|
2 335 415
+4%
|
2 534 458
+9%
|
2 666 031
+5%
|
2 814 029
+6%
|
2 932 991
+4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
231
|
231
|
231
|
226
|
221
|
222
|
222
|
222
|
222
|
212
|