Vertex Corp
TSE:5290
Balance Sheet
Balance Sheet Decomposition
Vertex Corp
Current Assets | 30.2B |
Cash & Short-Term Investments | 12.3B |
Receivables | 11.7B |
Other Current Assets | 6.2B |
Non-Current Assets | 19.8B |
PP&E | 12.7B |
Intangibles | 3.9B |
Other Non-Current Assets | 3.2B |
Current Liabilities | 12.7B |
Accounts Payable | 6.5B |
Accrued Liabilities | 579.7m |
Short-Term Debt | 3.1B |
Other Current Liabilities | 2.6B |
Non-Current Liabilities | 4.9B |
Long-Term Debt | 1.5B |
Other Non-Current Liabilities | 3.4B |
Balance Sheet
Vertex 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 |
3 546
|
3 608
|
4 393
|
5 225
|
6 466
|
8 332
|
8 575
|
11 761
|
12 906
|
11 018
|
|
Cash Equivalents |
3 546
|
3 608
|
4 393
|
5 225
|
6 466
|
8 332
|
8 575
|
11 761
|
12 906
|
11 018
|
|
Total Receivables |
8 085
|
7 238
|
6 112
|
6 890
|
6 532
|
14 359
|
13 311
|
13 576
|
12 681
|
12 701
|
|
Accounts Receivables |
8 085
|
7 238
|
6 112
|
6 890
|
6 532
|
14 359
|
13 311
|
13 576
|
8 362
|
9 587
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 319
|
3 114
|
|
Inventory |
2 721
|
2 494
|
2 491
|
2 222
|
2 023
|
4 504
|
4 202
|
4 432
|
5 020
|
5 309
|
|
Other Current Assets |
165
|
302
|
454
|
376
|
250
|
635
|
624
|
608
|
536
|
949
|
|
Total Current Assets |
14 517
|
13 642
|
13 450
|
14 713
|
15 272
|
27 830
|
26 711
|
30 377
|
31 143
|
29 977
|
|
PP&E Net |
8 510
|
7 852
|
7 704
|
7 538
|
7 349
|
12 483
|
11 604
|
11 882
|
12 396
|
12 597
|
|
PP&E Gross |
8 510
|
7 852
|
7 704
|
7 538
|
0
|
12 483
|
11 604
|
11 882
|
12 396
|
12 597
|
|
Accumulated Depreciation |
16 181
|
16 181
|
15 875
|
14 893
|
0
|
27 482
|
26 884
|
26 572
|
26 862
|
25 916
|
|
Intangible Assets |
63
|
105
|
117
|
121
|
117
|
172
|
153
|
281
|
360
|
502
|
|
Goodwill |
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 603
|
|
Note Receivable |
69
|
69
|
101
|
70
|
0
|
25
|
61
|
44
|
26
|
13
|
|
Long-Term Investments |
627
|
627
|
597
|
782
|
0
|
1 298
|
1 146
|
1 220
|
1 147
|
1 200
|
|
Other Long-Term Assets |
184
|
189
|
294
|
415
|
1 712
|
1 761
|
2 371
|
2 463
|
2 347
|
1 951
|
|
Other Assets |
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 603
|
|
Total Assets |
23 991
N/A
|
22 684
-5%
|
22 264
-2%
|
23 638
+6%
|
24 451
+3%
|
43 569
+78%
|
42 047
-3%
|
46 266
+10%
|
47 420
+2%
|
49 843
+5%
|
|
Liabilities | |||||||||||
Accounts Payable |
4 643
|
3 534
|
3 216
|
3 504
|
3 466
|
9 226
|
7 063
|
6 520
|
6 477
|
6 015
|
|
Accrued Liabilities |
127
|
295
|
238
|
257
|
282
|
515
|
462
|
466
|
471
|
467
|
|
Short-Term Debt |
2 829
|
643
|
928
|
760
|
1 230
|
1 710
|
1 660
|
2 371
|
2 450
|
3 150
|
|
Current Portion of Long-Term Debt |
902
|
807
|
413
|
816
|
397
|
1 230
|
1 196
|
1 328
|
767
|
441
|
|
Other Current Liabilities |
1 292
|
1 497
|
1 413
|
1 576
|
1 825
|
3 377
|
2 875
|
3 507
|
3 007
|
2 828
|
|
Total Current Liabilities |
9 792
|
6 777
|
6 208
|
6 914
|
7 201
|
16 058
|
13 256
|
14 191
|
13 172
|
12 902
|
|
Long-Term Debt |
2 564
|
1 554
|
1 391
|
778
|
334
|
1 971
|
1 708
|
1 629
|
838
|
1 715
|
|
Deferred Income Tax |
1 432
|
1 432
|
1 270
|
1 324
|
0
|
1 557
|
1 295
|
1 464
|
1 433
|
1 406
|
|
Other Liabilities |
1 642
|
1 903
|
2 052
|
2 291
|
2 942
|
2 035
|
2 772
|
2 733
|
2 781
|
2 236
|
|
Total Liabilities |
15 430
N/A
|
11 639
-25%
|
10 921
-6%
|
11 307
+4%
|
10 476
-7%
|
21 620
+106%
|
19 032
-12%
|
20 017
+5%
|
18 224
-9%
|
18 259
+0%
|
|
Equity | |||||||||||
Common Stock |
2 000
|
2 000
|
2 000
|
2 000
|
2 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
|
Retained Earnings |
5 281
|
7 679
|
8 629
|
9 596
|
11 257
|
16 815
|
18 544
|
21 783
|
25 312
|
28 434
|
|
Additional Paid In Capital |
744
|
744
|
744
|
744
|
744
|
4 457
|
4 458
|
4 449
|
1 536
|
1 710
|
|
Unrealized Security Profit/Loss |
1 318
|
1 404
|
1 326
|
1 429
|
1 444
|
1 377
|
1 224
|
1 379
|
1 351
|
1 388
|
|
Treasury Stock |
781
|
782
|
1 356
|
1 438
|
1 471
|
3 701
|
4 211
|
4 363
|
2 003
|
2 947
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
8 561
N/A
|
11 045
+29%
|
11 343
+3%
|
12 331
+9%
|
13 974
+13%
|
21 949
+57%
|
23 015
+5%
|
26 249
+14%
|
29 196
+11%
|
31 585
+8%
|
|
Total Liabilities & Equity |
23 991
N/A
|
22 684
-5%
|
22 264
-2%
|
23 638
+6%
|
24 451
+3%
|
43 569
+78%
|
42 047
-3%
|
46 266
+10%
|
47 420
+2%
|
49 843
+5%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
41
|
41
|
38
|
113
|
113
|
28
|
27
|
26
|
27
|
26
|