Unipres Corp
TSE:5949
Balance Sheet
Balance Sheet Decomposition
Unipres Corp
Current Assets | 162.1B |
Cash & Short-Term Investments | 54.5B |
Receivables | 64.9B |
Other Current Assets | 42.6B |
Non-Current Assets | 174.6B |
Long-Term Investments | 9.6B |
PP&E | 137.1B |
Intangibles | 6.6B |
Other Non-Current Assets | 21.4B |
Current Liabilities | 126.5B |
Accounts Payable | 42.9B |
Accrued Liabilities | 3.2B |
Other Current Liabilities | 80.4B |
Non-Current Liabilities | 56.5B |
Long-Term Debt | 16.8B |
Other Non-Current Liabilities | 39.7B |
Balance Sheet
Unipres Corp
Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
25 732
|
27 553
|
35 631
|
32 788
|
31 605
|
26 115
|
23 453
|
30 798
|
48 033
|
54 546
|
|
Cash Equivalents |
25 732
|
27 553
|
35 631
|
32 788
|
31 605
|
26 115
|
23 453
|
30 798
|
48 033
|
54 546
|
|
Total Receivables |
47 314
|
44 794
|
57 641
|
57 985
|
50 142
|
37 738
|
45 377
|
56 350
|
59 086
|
64 938
|
|
Accounts Receivables |
44 123
|
41 811
|
53 859
|
54 249
|
46 092
|
33 859
|
40 470
|
51 410
|
50 735
|
57 532
|
|
Other Receivables |
3 191
|
2 983
|
3 782
|
3 736
|
4 050
|
3 879
|
4 907
|
4 940
|
8 351
|
7 406
|
|
Inventory |
20 157
|
22 022
|
17 155
|
24 088
|
26 975
|
38 738
|
33 735
|
28 462
|
27 036
|
35 366
|
|
Other Current Assets |
7 639
|
10 110
|
7 359
|
5 454
|
4 325
|
11 019
|
13 334
|
9 463
|
6 470
|
7 242
|
|
Total Current Assets |
100 842
|
104 479
|
117 786
|
120 315
|
113 047
|
113 610
|
115 899
|
125 073
|
140 625
|
162 092
|
|
PP&E Net |
120 488
|
114 627
|
108 106
|
111 826
|
121 842
|
145 394
|
146 945
|
149 759
|
141 442
|
137 056
|
|
PP&E Gross |
120 488
|
114 627
|
108 106
|
111 826
|
121 842
|
145 394
|
146 945
|
149 759
|
141 442
|
137 056
|
|
Accumulated Depreciation |
204 938
|
212 546
|
216 849
|
230 916
|
238 115
|
252 067
|
268 306
|
289 677
|
319 088
|
363 065
|
|
Intangible Assets |
3 180
|
3 079
|
2 632
|
2 591
|
2 821
|
5 009
|
5 838
|
6 172
|
6 528
|
6 617
|
|
Long-Term Investments |
7 411
|
4 540
|
5 274
|
6 333
|
6 880
|
6 548
|
6 541
|
7 219
|
8 561
|
9 557
|
|
Other Long-Term Assets |
6 435
|
6 549
|
7 254
|
5 714
|
6 595
|
10 633
|
12 633
|
14 362
|
15 901
|
21 417
|
|
Total Assets |
238 356
N/A
|
233 274
-2%
|
241 052
+3%
|
246 779
+2%
|
251 185
+2%
|
281 194
+12%
|
287 856
+2%
|
302 585
+5%
|
313 057
+3%
|
336 739
+8%
|
|
Liabilities | |||||||||||
Accounts Payable |
32 973
|
30 279
|
38 658
|
40 335
|
35 476
|
34 599
|
35 770
|
41 813
|
40 428
|
42 946
|
|
Accrued Liabilities |
2 867
|
2 842
|
3 103
|
3 317
|
3 321
|
2 732
|
2 501
|
2 728
|
2 707
|
3 191
|
|
Short-Term Debt |
29 706
|
20 980
|
16 293
|
11 397
|
11 934
|
44 991
|
61 765
|
41 545
|
44 421
|
0
|
|
Current Portion of Long-Term Debt |
3 974
|
3 951
|
5 754
|
1 336
|
1 168
|
1 880
|
3 474
|
11 991
|
18 309
|
54 071
|
|
Other Current Liabilities |
16 213
|
19 849
|
17 062
|
18 309
|
22 824
|
25 381
|
24 668
|
16 456
|
21 101
|
26 293
|
|
Total Current Liabilities |
85 733
|
77 901
|
80 870
|
74 694
|
74 723
|
109 583
|
128 178
|
114 533
|
126 966
|
126 501
|
|
Long-Term Debt |
13 170
|
8 889
|
4 466
|
3 240
|
2 521
|
4 590
|
13 044
|
36 273
|
19 919
|
16 763
|
|
Deferred Income Tax |
4 949
|
4 819
|
5 165
|
1 251
|
1 979
|
2 425
|
4 458
|
4 306
|
4 172
|
5 465
|
|
Minority Interest |
7 910
|
8 711
|
8 733
|
10 356
|
11 006
|
14 470
|
11 802
|
13 052
|
16 188
|
20 914
|
|
Other Liabilities |
13 129
|
12 412
|
15 231
|
12 916
|
10 451
|
13 271
|
12 647
|
11 598
|
12 794
|
13 336
|
|
Total Liabilities |
124 891
N/A
|
112 732
-10%
|
114 465
+2%
|
102 457
-10%
|
100 680
-2%
|
144 339
+43%
|
170 129
+18%
|
179 762
+6%
|
180 039
+0%
|
182 979
+2%
|
|
Equity | |||||||||||
Common Stock |
9 880
|
9 972
|
10 039
|
10 080
|
10 136
|
10 168
|
10 168
|
10 168
|
10 168
|
10 168
|
|
Retained Earnings |
97 035
|
105 408
|
118 174
|
131 710
|
141 679
|
135 057
|
116 177
|
108 380
|
109 969
|
114 112
|
|
Additional Paid In Capital |
10 937
|
12 207
|
13 386
|
13 427
|
13 465
|
13 498
|
13 498
|
13 457
|
13 398
|
13 361
|
|
Unrealized Security Profit/Loss |
767
|
0
|
13
|
130
|
346
|
27
|
772
|
978
|
1 590
|
1 988
|
|
Treasury Stock |
10 238
|
0
|
21
|
22
|
22
|
5 023
|
5 023
|
5 023
|
5 398
|
5 257
|
|
Other Equity |
5 084
|
1 677
|
14 978
|
10 743
|
14 407
|
16 818
|
17 865
|
5 137
|
3 291
|
19 388
|
|
Total Equity |
113 465
N/A
|
120 542
+6%
|
126 587
+5%
|
144 322
+14%
|
150 505
+4%
|
136 855
-9%
|
117 727
-14%
|
122 823
+4%
|
133 018
+8%
|
153 760
+16%
|
|
Total Liabilities & Equity |
238 356
N/A
|
233 274
-2%
|
241 052
+3%
|
246 779
+2%
|
251 185
+2%
|
281 194
+12%
|
287 856
+2%
|
302 585
+5%
|
313 057
+3%
|
336 739
+8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
42
|
45
|
48
|
48
|
48
|
45
|
45
|
45
|
44
|
45
|