Yamau Holdings Co Ltd
TSE:5284
Balance Sheet
Balance Sheet Decomposition
Yamau Holdings Co Ltd
Current Assets | 14.7B |
Cash & Short-Term Investments | 4.6B |
Receivables | 6.8B |
Other Current Assets | 3.4B |
Non-Current Assets | 7B |
Long-Term Investments | 614.1m |
PP&E | 4.9B |
Intangibles | 992.1m |
Other Non-Current Assets | 548.1m |
Current Liabilities | 10.3B |
Accounts Payable | 4.7B |
Accrued Liabilities | 181.9m |
Other Current Liabilities | 5.4B |
Non-Current Liabilities | 1.5B |
Long-Term Debt | 753.3m |
Other Non-Current Liabilities | 789.5m |
Balance Sheet
Yamau Holdings Co Ltd
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
2 059
|
2 069
|
3 035
|
3 604
|
3 354
|
3 483
|
3 786
|
5 715
|
4 724
|
3 810
|
|
Cash Equivalents |
2 059
|
2 069
|
3 035
|
3 604
|
3 354
|
3 483
|
3 786
|
5 715
|
4 724
|
3 810
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
7 872
|
6 596
|
5 858
|
6 654
|
6 924
|
7 369
|
7 467
|
6 692
|
8 148
|
8 370
|
|
Accounts Receivables |
7 872
|
6 596
|
5 858
|
6 654
|
6 924
|
7 369
|
7 467
|
6 692
|
3 662
|
1 998
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 486
|
6 372
|
|
Inventory |
2 252
|
2 734
|
2 618
|
2 382
|
2 482
|
2 411
|
2 548
|
2 663
|
2 232
|
2 406
|
|
Other Current Assets |
162
|
218
|
228
|
181
|
100
|
63
|
73
|
255
|
575
|
321
|
|
Total Current Assets |
12 346
|
11 618
|
11 740
|
12 822
|
12 860
|
13 327
|
13 873
|
15 325
|
15 679
|
14 907
|
|
PP&E Net |
3 630
|
3 783
|
3 920
|
3 745
|
4 605
|
4 442
|
4 854
|
4 904
|
5 028
|
5 006
|
|
PP&E Gross |
3 630
|
3 783
|
3 920
|
3 745
|
4 605
|
4 442
|
4 854
|
4 904
|
5 028
|
5 006
|
|
Accumulated Depreciation |
4 383
|
4 614
|
5 334
|
5 541
|
5 670
|
5 546
|
5 870
|
6 009
|
6 293
|
6 659
|
|
Intangible Assets |
177
|
143
|
132
|
101
|
105
|
58
|
756
|
633
|
560
|
490
|
|
Goodwill |
0
|
0
|
214
|
163
|
111
|
60
|
910
|
805
|
716
|
626
|
|
Long-Term Investments |
297
|
1 202
|
1 130
|
1 196
|
459
|
391
|
434
|
481
|
457
|
526
|
|
Other Long-Term Assets |
199
|
268
|
373
|
464
|
514
|
557
|
966
|
661
|
695
|
584
|
|
Other Assets |
0
|
0
|
214
|
163
|
111
|
60
|
910
|
805
|
716
|
626
|
|
Total Assets |
16 649
N/A
|
17 014
+2%
|
17 508
+3%
|
18 490
+6%
|
18 655
+1%
|
18 835
+1%
|
21 793
+16%
|
22 808
+5%
|
23 134
+1%
|
22 138
-4%
|
|
Liabilities | |||||||||||
Accounts Payable |
5 859
|
5 039
|
4 196
|
5 018
|
5 187
|
5 222
|
5 260
|
5 168
|
5 424
|
5 029
|
|
Accrued Liabilities |
171
|
200
|
223
|
244
|
274
|
283
|
344
|
314
|
350
|
348
|
|
Short-Term Debt |
3 843
|
3 784
|
3 893
|
3 433
|
0
|
0
|
3 685
|
3 435
|
3 445
|
3 035
|
|
Current Portion of Long-Term Debt |
222
|
318
|
421
|
682
|
4 045
|
4 119
|
928
|
761
|
406
|
267
|
|
Other Current Liabilities |
2 208
|
1 907
|
1 954
|
1 615
|
1 421
|
1 826
|
1 968
|
2 951
|
2 503
|
2 055
|
|
Total Current Liabilities |
12 304
|
11 248
|
10 687
|
10 992
|
10 926
|
11 450
|
12 184
|
12 628
|
12 128
|
10 733
|
|
Long-Term Debt |
399
|
1 160
|
1 989
|
3 027
|
2 431
|
1 689
|
3 068
|
2 390
|
1 999
|
1 573
|
|
Deferred Income Tax |
93
|
154
|
124
|
141
|
22
|
28
|
293
|
198
|
180
|
121
|
|
Minority Interest |
68
|
61
|
57
|
69
|
75
|
75
|
79
|
90
|
96
|
103
|
|
Other Liabilities |
471
|
488
|
619
|
556
|
457
|
476
|
485
|
604
|
603
|
561
|
|
Total Liabilities |
13 335
N/A
|
13 110
-2%
|
13 476
+3%
|
14 785
+10%
|
13 911
-6%
|
13 719
-1%
|
16 109
+17%
|
15 910
-1%
|
15 007
-6%
|
13 093
-13%
|
|
Equity | |||||||||||
Common Stock |
1 100
|
500
|
1 100
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
|
Retained Earnings |
2 058
|
2 546
|
2 788
|
2 365
|
2 886
|
3 320
|
3 987
|
5 151
|
6 421
|
7 347
|
|
Additional Paid In Capital |
0
|
0
|
14
|
314
|
735
|
755
|
755
|
755
|
755
|
755
|
|
Unrealized Security Profit/Loss |
67
|
122
|
0
|
135
|
179
|
129
|
96
|
126
|
123
|
187
|
|
Treasury Stock |
12
|
12
|
0
|
13
|
3
|
3
|
3
|
3
|
3
|
3
|
|
Other Equity |
102
|
148
|
77
|
105
|
145
|
114
|
48
|
68
|
30
|
42
|
|
Total Equity |
3 314
N/A
|
3 904
+18%
|
4 032
+3%
|
3 706
-8%
|
4 743
+28%
|
5 116
+8%
|
5 684
+11%
|
6 898
+21%
|
8 127
+18%
|
9 045
+11%
|
|
Total Liabilities & Equity |
16 649
N/A
|
17 014
+2%
|
17 508
+3%
|
18 490
+6%
|
18 655
+1%
|
18 835
+1%
|
21 793
+16%
|
22 808
+5%
|
23 134
+1%
|
22 138
-4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
5
|
5
|
4
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
|
Preferred Shares Outstanding |
2
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|