Contec Co Ltd
TSE:6639
Balance Sheet
Balance Sheet Decomposition
Contec Co Ltd
Current Assets | 20B |
Cash & Short-Term Investments | 5.6B |
Receivables | 5.8B |
Other Current Assets | 8.5B |
Non-Current Assets | 5.1B |
Long-Term Investments | 105.7m |
PP&E | 2.3B |
Intangibles | 614.4m |
Other Non-Current Assets | 2.1B |
Current Liabilities | 9.3B |
Accounts Payable | 5.3B |
Short-Term Debt | 997.4m |
Other Current Liabilities | 3B |
Non-Current Liabilities | 2.2B |
Long-Term Debt | 935.2m |
Other Non-Current Liabilities | 1.3B |
Balance Sheet
Contec Co Ltd
Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
3 112
|
2 167
|
3 030
|
3 064
|
2 858
|
3 809
|
3 805
|
3 246
|
4 393
|
5 464
|
|
Cash Equivalents |
3 112
|
2 167
|
3 030
|
3 064
|
2 858
|
3 809
|
3 805
|
3 246
|
4 393
|
5 464
|
|
Total Receivables |
4 112
|
5 006
|
4 672
|
4 944
|
5 280
|
5 203
|
5 685
|
5 640
|
5 370
|
5 751
|
|
Accounts Receivables |
4 112
|
5 006
|
4 672
|
4 944
|
5 280
|
5 203
|
5 685
|
5 640
|
5 370
|
5 751
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
3 540
|
3 983
|
4 119
|
4 789
|
5 344
|
5 204
|
6 042
|
7 039
|
6 522
|
6 172
|
|
Other Current Assets |
136
|
196
|
505
|
434
|
420
|
474
|
191
|
143
|
176
|
206
|
|
Total Current Assets |
10 900
|
11 351
|
12 326
|
13 231
|
13 902
|
14 689
|
15 723
|
16 069
|
16 461
|
17 593
|
|
PP&E Net |
2 603
|
2 502
|
2 514
|
2 454
|
2 432
|
2 413
|
2 364
|
2 425
|
2 398
|
2 322
|
|
Intangible Assets |
294
|
228
|
180
|
278
|
267
|
339
|
486
|
511
|
701
|
683
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
29
|
22
|
20
|
16
|
11
|
|
Long-Term Investments |
216
|
260
|
830
|
647
|
412
|
451
|
556
|
957
|
67
|
95
|
|
Other Long-Term Assets |
358
|
377
|
137
|
400
|
284
|
346
|
783
|
684
|
880
|
1 196
|
|
Other Assets |
0
|
1 510
|
1 715
|
1 898
|
1 753
|
1 553
|
1 370
|
1 209
|
1 062
|
878
|
|
Total Assets |
14 370
N/A
|
16 228
+13%
|
17 701
+9%
|
18 908
+7%
|
19 048
+1%
|
19 818
+4%
|
21 303
+7%
|
21 874
+3%
|
21 586
-1%
|
22 777
+6%
|
|
Liabilities | |||||||||||
Accounts Payable |
3 079
|
3 023
|
3 406
|
3 564
|
3 653
|
4 063
|
4 790
|
4 548
|
3 776
|
4 441
|
|
Short-Term Debt |
3 250
|
4 450
|
900
|
650
|
1 254
|
1 253
|
1 005
|
1 250
|
1 002
|
994
|
|
Current Portion of Long-Term Debt |
820
|
891
|
279
|
1 076
|
1 275
|
473
|
2 210
|
1 000
|
242
|
1 240
|
|
Other Current Liabilities |
616
|
778
|
978
|
1 224
|
1 199
|
1 447
|
1 943
|
1 967
|
2 029
|
1 684
|
|
Total Current Liabilities |
7 765
|
9 143
|
5 563
|
6 513
|
7 381
|
7 236
|
9 949
|
8 765
|
7 048
|
8 359
|
|
Long-Term Debt |
868
|
863
|
4 234
|
3 159
|
3 084
|
3 411
|
1 200
|
1 400
|
2 009
|
821
|
|
Deferred Income Tax |
3
|
12
|
216
|
0
|
6
|
7
|
1
|
0
|
7
|
0
|
|
Minority Interest |
15
|
96
|
139
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
522
|
600
|
668
|
735
|
800
|
837
|
911
|
914
|
1 129
|
1 213
|
|
Total Liabilities |
9 173
N/A
|
10 714
+17%
|
10 821
+1%
|
10 582
-2%
|
11 271
+7%
|
11 490
+2%
|
12 060
+5%
|
11 078
-8%
|
10 193
-8%
|
10 394
+2%
|
|
Equity | |||||||||||
Common Stock |
1 120
|
1 120
|
1 120
|
1 120
|
1 120
|
1 120
|
1 120
|
1 120
|
1 120
|
1 120
|
|
Retained Earnings |
3 627
|
3 699
|
4 327
|
5 078
|
5 519
|
6 109
|
6 888
|
8 275
|
9 658
|
10 566
|
|
Additional Paid In Capital |
670
|
670
|
670
|
670
|
104
|
104
|
104
|
104
|
104
|
104
|
|
Unrealized Security Profit/Loss |
25
|
8
|
371
|
388
|
243
|
269
|
342
|
624
|
22
|
40
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
36
|
36
|
32
|
91
|
73
|
|
Other Equity |
195
|
18
|
393
|
1 070
|
792
|
762
|
826
|
705
|
580
|
628
|
|
Total Equity |
5 197
N/A
|
5 513
+6%
|
6 880
+25%
|
8 326
+21%
|
7 777
-7%
|
8 328
+7%
|
9 243
+11%
|
10 796
+17%
|
11 393
+6%
|
12 384
+9%
|
|
Total Liabilities & Equity |
14 370
N/A
|
16 228
+13%
|
17 701
+9%
|
18 908
+7%
|
19 048
+1%
|
19 818
+4%
|
21 303
+7%
|
21 874
+3%
|
21 586
-1%
|
22 777
+6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|