NC Holdings Co Ltd
TSE:6236
Balance Sheet
Balance Sheet Decomposition
NC Holdings Co Ltd
Current Assets | 10.7B |
Cash & Short-Term Investments | 4.5B |
Receivables | 3B |
Other Current Assets | 3.3B |
Non-Current Assets | 3.3B |
Long-Term Investments | 848.9m |
PP&E | 1.4B |
Intangibles | 189.5m |
Other Non-Current Assets | 857.4m |
Current Liabilities | 5.2B |
Accounts Payable | 2.9B |
Accrued Liabilities | 50.9m |
Short-Term Debt | 420m |
Other Current Liabilities | 1.8B |
Non-Current Liabilities | 1.4B |
Long-Term Debt | 33.7m |
Other Non-Current Liabilities | 1.4B |
Balance Sheet
NC Holdings Co Ltd
Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
3 792
|
3 122
|
3 430
|
4 668
|
5 655
|
6 089
|
5 721
|
5 529
|
|
Cash Equivalents |
3 792
|
3 122
|
3 430
|
4 668
|
5 655
|
6 089
|
5 721
|
5 529
|
|
Short-Term Investments |
76
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
3 224
|
4 332
|
6 852
|
5 073
|
3 759
|
3 486
|
3 716
|
3 776
|
|
Accounts Receivables |
3 224
|
4 332
|
6 852
|
5 073
|
3 759
|
1 859
|
2 343
|
2 036
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
1 627
|
1 373
|
1 740
|
|
Inventory |
1 023
|
886
|
688
|
1 123
|
1 210
|
1 032
|
1 349
|
1 563
|
|
Other Current Assets |
483
|
599
|
936
|
1 859
|
1 672
|
933
|
847
|
800
|
|
Total Current Assets |
8 598
|
8 939
|
11 907
|
12 723
|
12 296
|
11 540
|
11 633
|
11 667
|
|
PP&E Net |
1 205
|
1 221
|
688
|
668
|
899
|
840
|
1 056
|
1 322
|
|
Intangible Assets |
69
|
68
|
77
|
82
|
88
|
128
|
90
|
122
|
|
Goodwill |
0
|
0
|
0
|
0
|
256
|
202
|
148
|
94
|
|
Note Receivable |
0
|
8
|
18
|
18
|
15
|
13
|
11
|
12
|
|
Long-Term Investments |
1 556
|
1 927
|
2 296
|
2 183
|
1 609
|
1 965
|
846
|
724
|
|
Other Long-Term Assets |
403
|
291
|
417
|
567
|
720
|
719
|
831
|
866
|
|
Other Assets |
0
|
0
|
0
|
0
|
256
|
202
|
148
|
94
|
|
Total Assets |
11 839
N/A
|
12 452
+5%
|
15 403
+24%
|
16 241
+5%
|
15 883
-2%
|
15 406
-3%
|
14 614
-5%
|
14 807
+1%
|
|
Liabilities | |||||||||
Accounts Payable |
1 710
|
2 208
|
3 320
|
3 275
|
2 554
|
2 217
|
2 805
|
3 179
|
|
Accrued Liabilities |
81
|
50
|
50
|
154
|
174
|
153
|
154
|
133
|
|
Short-Term Debt |
266
|
170
|
1 900
|
700
|
400
|
400
|
900
|
400
|
|
Current Portion of Long-Term Debt |
45
|
44
|
46
|
50
|
277
|
272
|
253
|
240
|
|
Other Current Liabilities |
1 260
|
1 068
|
1 166
|
2 673
|
2 150
|
1 060
|
1 539
|
1 686
|
|
Total Current Liabilities |
3 362
|
3 541
|
6 483
|
6 852
|
5 555
|
4 102
|
5 651
|
5 638
|
|
Long-Term Debt |
310
|
335
|
307
|
279
|
985
|
752
|
507
|
294
|
|
Deferred Income Tax |
132
|
273
|
88
|
18
|
18
|
18
|
18
|
18
|
|
Minority Interest |
227
|
279
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
691
|
716
|
1 364
|
1 350
|
1 574
|
1 311
|
1 195
|
1 201
|
|
Total Liabilities |
4 722
N/A
|
5 143
+9%
|
8 242
+60%
|
8 499
+3%
|
8 133
-4%
|
6 183
-24%
|
7 371
+19%
|
7 151
-3%
|
|
Equity | |||||||||
Common Stock |
3 851
|
3 800
|
3 800
|
3 800
|
3 800
|
3 800
|
3 800
|
3 800
|
|
Retained Earnings |
1 856
|
1 670
|
1 476
|
2 178
|
2 623
|
3 554
|
3 554
|
3 826
|
|
Additional Paid In Capital |
1 230
|
1 281
|
1 222
|
1 222
|
1 219
|
1 215
|
0
|
76
|
|
Unrealized Security Profit/Loss |
0
|
559
|
664
|
566
|
178
|
680
|
247
|
255
|
|
Treasury Stock |
0
|
1
|
1
|
24
|
70
|
25
|
358
|
302
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
7 117
N/A
|
7 309
+3%
|
7 161
-2%
|
7 742
+8%
|
7 750
+0%
|
9 223
+19%
|
7 243
-21%
|
7 656
+6%
|
|
Total Liabilities & Equity |
11 839
N/A
|
12 452
+5%
|
15 403
+24%
|
16 241
+5%
|
15 883
-2%
|
15 406
-3%
|
14 614
-5%
|
14 807
+1%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
64
|
6
|
6
|
6
|
6
|
6
|
4
|
4
|