Max Co Ltd
TSE:6454
Balance Sheet
Balance Sheet Decomposition
Max Co Ltd
Current Assets | 65.6B |
Cash & Short-Term Investments | 35B |
Receivables | 15.2B |
Other Current Assets | 15.4B |
Non-Current Assets | 53.5B |
Long-Term Investments | 21.1B |
PP&E | 26.2B |
Intangibles | 502m |
Other Non-Current Assets | 5.6B |
Current Liabilities | 14.1B |
Accounts Payable | 4B |
Accrued Liabilities | 1.6B |
Other Current Liabilities | 8.5B |
Non-Current Liabilities | 11.7B |
Long-Term Debt | 125m |
Other Non-Current Liabilities | 11.6B |
Balance Sheet
Max Co Ltd
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
11 025
|
15 343
|
17 783
|
21 965
|
23 722
|
22 190
|
21 849
|
21 421
|
23 302
|
27 615
|
|
Cash Equivalents |
11 025
|
15 343
|
17 783
|
21 965
|
23 722
|
22 190
|
21 849
|
21 421
|
23 302
|
27 615
|
|
Short-Term Investments |
3 611
|
4 009
|
3 224
|
4 212
|
5 925
|
4 915
|
2 805
|
3 908
|
4 810
|
6 203
|
|
Total Receivables |
14 592
|
13 997
|
14 343
|
14 747
|
14 854
|
14 393
|
13 525
|
12 627
|
13 779
|
14 716
|
|
Accounts Receivables |
14 592
|
13 997
|
14 343
|
14 747
|
14 854
|
14 393
|
13 525
|
12 627
|
13 456
|
14 366
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
323
|
350
|
|
Inventory |
7 693
|
7 963
|
7 499
|
7 188
|
7 281
|
7 974
|
7 974
|
8 504
|
11 184
|
13 865
|
|
Other Current Assets |
1 995
|
2 042
|
1 844
|
1 804
|
1 019
|
1 077
|
784
|
786
|
1 855
|
1 289
|
|
Total Current Assets |
38 916
|
43 354
|
44 693
|
49 916
|
52 801
|
50 549
|
46 937
|
47 246
|
54 930
|
63 688
|
|
PP&E Net |
17 586
|
17 714
|
17 298
|
17 342
|
18 097
|
19 188
|
19 649
|
22 727
|
24 963
|
26 017
|
|
Intangible Assets |
254
|
250
|
212
|
227
|
260
|
228
|
316
|
332
|
440
|
454
|
|
Goodwill |
0
|
705
|
505
|
269
|
143
|
0
|
0
|
0
|
0
|
0
|
|
Note Receivable |
567
|
487
|
384
|
288
|
235
|
200
|
220
|
129
|
101
|
75
|
|
Long-Term Investments |
22 317
|
22 473
|
21 672
|
21 034
|
20 100
|
23 552
|
27 319
|
27 589
|
23 766
|
20 701
|
|
Other Long-Term Assets |
4 917
|
3 607
|
4 064
|
3 924
|
4 497
|
4 457
|
4 937
|
4 515
|
4 843
|
5 807
|
|
Other Assets |
0
|
705
|
505
|
269
|
143
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
84 557
N/A
|
88 590
+5%
|
88 828
+0%
|
93 000
+5%
|
96 133
+3%
|
98 174
+2%
|
99 378
+1%
|
102 538
+3%
|
109 043
+6%
|
116 742
+7%
|
|
Liabilities | |||||||||||
Accounts Payable |
4 228
|
3 912
|
4 073
|
3 864
|
3 710
|
3 713
|
3 136
|
3 561
|
4 223
|
4 204
|
|
Accrued Liabilities |
1 541
|
1 744
|
1 551
|
2 018
|
1 903
|
1 890
|
2 115
|
2 144
|
2 045
|
2 812
|
|
Short-Term Debt |
1 850
|
1 850
|
1 850
|
1 850
|
1 850
|
1 850
|
1 850
|
1 850
|
1 850
|
1 850
|
|
Current Portion of Long-Term Debt |
901
|
940
|
951
|
1 021
|
905
|
912
|
1 015
|
1 024
|
1 153
|
1 073
|
|
Other Current Liabilities |
3 178
|
4 192
|
3 094
|
3 839
|
3 556
|
3 914
|
3 447
|
3 221
|
4 780
|
5 721
|
|
Total Current Liabilities |
11 698
|
12 638
|
11 519
|
12 592
|
11 924
|
12 279
|
11 563
|
11 800
|
14 051
|
15 660
|
|
Long-Term Debt |
469
|
479
|
439
|
320
|
448
|
423
|
450
|
529
|
438
|
551
|
|
Deferred Income Tax |
550
|
498
|
462
|
462
|
499
|
500
|
519
|
515
|
489
|
480
|
|
Minority Interest |
105
|
116
|
112
|
100
|
106
|
109
|
100
|
97
|
100
|
110
|
|
Other Liabilities |
9 845
|
9 480
|
12 145
|
12 416
|
11 688
|
11 022
|
10 874
|
10 998
|
10 929
|
11 145
|
|
Total Liabilities |
22 667
N/A
|
23 211
+2%
|
24 677
+6%
|
25 890
+5%
|
24 665
-5%
|
24 333
-1%
|
23 506
-3%
|
23 939
+2%
|
26 007
+9%
|
27 946
+7%
|
|
Equity | |||||||||||
Common Stock |
12 367
|
12 367
|
12 367
|
12 367
|
12 367
|
12 367
|
12 367
|
12 367
|
12 367
|
12 367
|
|
Retained Earnings |
42 828
|
42 798
|
43 654
|
46 444
|
49 029
|
51 533
|
54 891
|
55 872
|
58 929
|
63 521
|
|
Additional Paid In Capital |
10 517
|
10 517
|
10 518
|
10 518
|
10 518
|
10 517
|
10 518
|
10 517
|
10 517
|
10 517
|
|
Unrealized Security Profit/Loss |
781
|
365
|
847
|
1 307
|
1 609
|
1 078
|
22
|
920
|
804
|
1 208
|
|
Treasury Stock |
1 423
|
250
|
263
|
271
|
278
|
319
|
320
|
373
|
413
|
414
|
|
Other Equity |
1 618
|
418
|
2 972
|
3 255
|
1 777
|
1 335
|
1 606
|
704
|
832
|
1 597
|
|
Total Equity |
61 890
N/A
|
65 379
+6%
|
64 151
-2%
|
67 110
+5%
|
71 468
+6%
|
73 841
+3%
|
75 872
+3%
|
78 599
+4%
|
83 036
+6%
|
88 796
+7%
|
|
Total Liabilities & Equity |
84 557
N/A
|
88 590
+5%
|
88 828
+0%
|
93 000
+5%
|
96 133
+3%
|
98 174
+2%
|
99 378
+1%
|
102 538
+3%
|
109 043
+6%
|
116 742
+7%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
49
|
49
|
49
|
49
|
49
|
49
|
49
|
48
|
47
|
47
|