Yamax Corp
TSE:5285
Balance Sheet
Balance Sheet Decomposition
Yamax Corp
Current Assets | 9.8B |
Cash & Short-Term Investments | 1.5B |
Receivables | 5.5B |
Other Current Assets | 2.8B |
Non-Current Assets | 6.6B |
Long-Term Investments | 352.1m |
PP&E | 5.7B |
Intangibles | 125.2m |
Other Non-Current Assets | 457m |
Current Liabilities | 8.2B |
Accounts Payable | 5.7B |
Accrued Liabilities | 125.7m |
Other Current Liabilities | 2.4B |
Non-Current Liabilities | 1.6B |
Long-Term Debt | 852.2m |
Other Non-Current Liabilities | 776.7m |
Balance Sheet
Yamax 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 |
196
|
265
|
325
|
602
|
768
|
1 115
|
1 357
|
1 724
|
1 245
|
1 421
|
|
Cash Equivalents |
196
|
265
|
325
|
602
|
768
|
1 115
|
1 357
|
1 724
|
1 245
|
1 421
|
|
Total Receivables |
3 910
|
3 944
|
4 031
|
3 426
|
3 814
|
4 182
|
3 206
|
3 764
|
3 527
|
4 815
|
|
Accounts Receivables |
3 910
|
3 944
|
4 031
|
3 426
|
3 814
|
4 182
|
3 206
|
3 764
|
2 718
|
3 742
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
809
|
1 073
|
|
Inventory |
2 009
|
2 128
|
1 942
|
2 088
|
2 086
|
1 957
|
2 088
|
1 991
|
2 069
|
2 151
|
|
Other Current Assets |
171
|
213
|
246
|
306
|
183
|
235
|
172
|
100
|
113
|
189
|
|
Total Current Assets |
6 287
|
6 550
|
6 545
|
6 421
|
6 850
|
7 488
|
6 823
|
7 578
|
6 954
|
8 575
|
|
PP&E Net |
5 879
|
5 944
|
5 967
|
5 954
|
5 732
|
5 694
|
5 649
|
5 589
|
5 589
|
5 553
|
|
PP&E Gross |
5 879
|
5 944
|
5 967
|
5 954
|
0
|
5 694
|
5 649
|
5 589
|
5 589
|
5 553
|
|
Accumulated Depreciation |
10 123
|
10 123
|
10 605
|
10 854
|
0
|
11 105
|
11 410
|
11 662
|
11 903
|
12 162
|
|
Intangible Assets |
140
|
141
|
151
|
146
|
134
|
136
|
141
|
130
|
127
|
131
|
|
Long-Term Investments |
230
|
230
|
249
|
245
|
0
|
258
|
204
|
239
|
231
|
300
|
|
Other Long-Term Assets |
492
|
499
|
497
|
488
|
816
|
396
|
443
|
437
|
421
|
552
|
|
Total Assets |
13 028
N/A
|
13 396
+3%
|
13 409
+0%
|
13 254
-1%
|
13 532
+2%
|
13 972
+3%
|
13 261
-5%
|
13 974
+5%
|
13 322
-5%
|
15 111
+13%
|
|
Liabilities | |||||||||||
Accounts Payable |
4 139
|
4 066
|
3 890
|
3 737
|
4 175
|
4 750
|
4 319
|
4 958
|
4 569
|
4 755
|
|
Accrued Liabilities |
79
|
80
|
132
|
102
|
111
|
120
|
129
|
230
|
192
|
267
|
|
Short-Term Debt |
2 528
|
2 312
|
2 300
|
2 100
|
0
|
900
|
900
|
900
|
900
|
900
|
|
Current Portion of Long-Term Debt |
464
|
538
|
503
|
547
|
1 603
|
682
|
654
|
649
|
467
|
393
|
|
Other Current Liabilities |
762
|
742
|
667
|
791
|
771
|
798
|
743
|
832
|
638
|
1 342
|
|
Total Current Liabilities |
7 972
|
7 739
|
7 491
|
7 276
|
6 660
|
7 249
|
6 745
|
7 568
|
6 766
|
7 657
|
|
Long-Term Debt |
1 863
|
1 946
|
1 570
|
1 445
|
1 943
|
1 564
|
1 130
|
677
|
544
|
960
|
|
Deferred Income Tax |
47
|
47
|
43
|
43
|
0
|
31
|
31
|
23
|
29
|
27
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
4
|
|
Other Liabilities |
809
|
572
|
582
|
587
|
670
|
604
|
701
|
677
|
682
|
701
|
|
Total Liabilities |
10 692
N/A
|
10 297
-4%
|
9 687
-6%
|
9 351
-3%
|
9 273
-1%
|
9 449
+2%
|
8 607
-9%
|
8 943
+4%
|
8 019
-10%
|
9 342
+16%
|
|
Equity | |||||||||||
Common Stock |
1 752
|
1 752
|
1 752
|
1 752
|
1 752
|
1 752
|
1 752
|
1 752
|
1 752
|
1 752
|
|
Retained Earnings |
623
|
1 172
|
1 569
|
1 719
|
2 037
|
2 332
|
2 500
|
2 882
|
3 165
|
3 606
|
|
Additional Paid In Capital |
517
|
602
|
709
|
709
|
709
|
709
|
719
|
719
|
719
|
750
|
|
Unrealized Security Profit/Loss |
20
|
46
|
0
|
56
|
81
|
44
|
45
|
74
|
66
|
92
|
|
Treasury Stock |
478
|
393
|
0
|
261
|
261
|
261
|
272
|
328
|
326
|
352
|
|
Other Equity |
98
|
80
|
77
|
71
|
58
|
53
|
91
|
69
|
74
|
79
|
|
Total Equity |
2 336
N/A
|
3 099
+33%
|
3 723
+20%
|
3 903
+5%
|
4 260
+9%
|
4 523
+6%
|
4 654
+3%
|
5 030
+8%
|
5 302
+5%
|
5 770
+9%
|
|
Total Liabilities & Equity |
13 028
N/A
|
13 396
+3%
|
13 409
+0%
|
13 254
-1%
|
13 532
+2%
|
13 972
+3%
|
13 261
-5%
|
13 974
+5%
|
13 322
-5%
|
15 111
+13%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
1
|
1
|
5
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|