A&A Material Corp
TSE:5391
Balance Sheet
Balance Sheet Decomposition
A&A Material Corp
Current Assets | 20.3B |
Cash & Short-Term Investments | 2.8B |
Receivables | 12.8B |
Other Current Assets | 4.8B |
Non-Current Assets | 19.1B |
PP&E | 17.6B |
Intangibles | 485m |
Other Non-Current Assets | 971m |
Current Liabilities | 15.2B |
Accounts Payable | 5.3B |
Accrued Liabilities | 213m |
Other Current Liabilities | 9.6B |
Non-Current Liabilities | 6.1B |
Long-Term Debt | 5m |
Other Non-Current Liabilities | 6.1B |
Balance Sheet
A&A Material 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 |
3 539
|
3 169
|
3 197
|
4 310
|
3 888
|
3 398
|
1 805
|
2 349
|
2 334
|
2 046
|
|
Cash Equivalents |
3 539
|
3 169
|
3 197
|
4 310
|
3 888
|
3 398
|
1 805
|
2 349
|
2 334
|
2 046
|
|
Total Receivables |
10 241
|
10 426
|
11 678
|
11 303
|
10 750
|
11 786
|
11 379
|
9 077
|
11 223
|
12 710
|
|
Accounts Receivables |
10 241
|
10 426
|
11 678
|
11 303
|
10 750
|
11 786
|
11 379
|
9 077
|
9 990
|
11 406
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 233
|
1 304
|
|
Inventory |
6 739
|
6 545
|
7 881
|
7 125
|
7 557
|
7 679
|
7 708
|
7 096
|
2 794
|
3 218
|
|
Other Current Assets |
733
|
536
|
482
|
746
|
648
|
712
|
671
|
1 017
|
800
|
1 032
|
|
Total Current Assets |
21 252
|
20 676
|
23 238
|
23 484
|
22 843
|
23 575
|
21 563
|
19 539
|
17 151
|
19 006
|
|
PP&E Net |
20 244
|
18 786
|
17 423
|
16 882
|
16 754
|
16 630
|
16 802
|
17 457
|
17 671
|
17 822
|
|
PP&E Gross |
20 244
|
18 786
|
17 423
|
16 882
|
16 754
|
16 630
|
16 802
|
17 457
|
17 671
|
17 822
|
|
Accumulated Depreciation |
20 111
|
20 300
|
19 557
|
19 980
|
19 806
|
19 802
|
19 988
|
20 110
|
20 732
|
20 284
|
|
Intangible Assets |
24
|
50
|
47
|
39
|
32
|
25
|
34
|
52
|
418
|
441
|
|
Goodwill |
210
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Note Receivable |
48
|
45
|
0
|
33
|
23
|
25
|
19
|
12
|
11
|
14
|
|
Long-Term Investments |
750
|
817
|
567
|
675
|
751
|
659
|
502
|
658
|
481
|
492
|
|
Other Long-Term Assets |
229
|
535
|
298
|
339
|
774
|
431
|
548
|
485
|
499
|
404
|
|
Other Assets |
210
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
42 757
N/A
|
40 909
-4%
|
41 612
+2%
|
41 452
0%
|
41 177
-1%
|
41 345
+0%
|
39 468
-5%
|
38 203
-3%
|
36 231
-5%
|
38 179
+5%
|
|
Liabilities | |||||||||||
Accounts Payable |
4 931
|
5 258
|
5 553
|
5 385
|
5 743
|
6 679
|
5 435
|
4 202
|
4 366
|
4 813
|
|
Accrued Liabilities |
1 870
|
2 014
|
2 097
|
1 971
|
2 106
|
2 149
|
2 703
|
1 997
|
2 005
|
2 066
|
|
Short-Term Debt |
6 477
|
5 641
|
4 520
|
3 759
|
3 865
|
4 385
|
2 632
|
5 292
|
5 800
|
7 000
|
|
Current Portion of Long-Term Debt |
4 128
|
3 992
|
3 282
|
3 242
|
2 698
|
1 642
|
1 733
|
471
|
119
|
85
|
|
Other Current Liabilities |
2 882
|
1 649
|
3 360
|
3 225
|
3 775
|
4 190
|
4 825
|
3 697
|
1 511
|
1 363
|
|
Total Current Liabilities |
20 288
|
18 554
|
18 812
|
17 582
|
18 187
|
19 045
|
17 328
|
15 659
|
13 801
|
15 327
|
|
Long-Term Debt |
7 622
|
6 461
|
6 754
|
6 104
|
3 977
|
2 334
|
646
|
28
|
294
|
208
|
|
Deferred Income Tax |
3 743
|
3 688
|
3 113
|
3 068
|
3 060
|
2 253
|
2 153
|
2 306
|
2 206
|
2 369
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
4 695
|
4 708
|
5 098
|
4 941
|
5 041
|
4 991
|
5 105
|
5 118
|
4 254
|
3 774
|
|
Total Liabilities |
36 348
N/A
|
33 411
-8%
|
33 777
+1%
|
31 695
-6%
|
30 265
-5%
|
28 623
-5%
|
25 232
-12%
|
23 111
-8%
|
20 555
-11%
|
21 678
+5%
|
|
Equity | |||||||||||
Common Stock |
3 889
|
3 889
|
3 889
|
3 889
|
3 889
|
3 889
|
3 889
|
3 889
|
3 889
|
3 889
|
|
Retained Earnings |
2 579
|
3 072
|
4 065
|
5 893
|
7 116
|
8 866
|
10 546
|
11 126
|
11 735
|
12 318
|
|
Unrealized Security Profit/Loss |
799
|
848
|
0
|
795
|
822
|
663
|
543
|
657
|
595
|
596
|
|
Treasury Stock |
16
|
17
|
0
|
18
|
190
|
191
|
186
|
180
|
156
|
156
|
|
Other Equity |
842
|
294
|
819
|
802
|
725
|
505
|
556
|
400
|
387
|
146
|
|
Total Equity |
6 409
N/A
|
7 498
+17%
|
7 835
+4%
|
9 757
+25%
|
10 912
+12%
|
12 722
+17%
|
14 236
+12%
|
15 092
+6%
|
15 676
+4%
|
16 501
+5%
|
|
Total Liabilities & Equity |
42 757
N/A
|
40 909
-4%
|
41 612
+2%
|
41 452
0%
|
41 177
-1%
|
41 345
+0%
|
39 468
-5%
|
38 203
-3%
|
36 231
-5%
|
38 179
+5%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|