I-PEX Inc
TSE:6640
Balance Sheet
Balance Sheet Decomposition
I-PEX Inc
Current Assets | 43.3B |
Cash & Short-Term Investments | 15.6B |
Receivables | 14.5B |
Other Current Assets | 13.2B |
Non-Current Assets | 48.3B |
Long-Term Investments | 964m |
PP&E | 43.2B |
Intangibles | 2.7B |
Other Non-Current Assets | 1.4B |
Current Liabilities | 18.9B |
Accounts Payable | 2.5B |
Accrued Liabilities | 862m |
Short-Term Debt | 5.4B |
Other Current Liabilities | 10.2B |
Non-Current Liabilities | 14.4B |
Long-Term Debt | 12.6B |
Other Non-Current Liabilities | 1.8B |
Balance Sheet
I-PEX Inc
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
15 440
|
12 932
|
11 111
|
8 064
|
6 895
|
12 203
|
11 737
|
13 820
|
14 293
|
15 607
|
|
Cash Equivalents |
15 440
|
12 932
|
11 111
|
8 064
|
6 895
|
12 203
|
11 737
|
13 820
|
14 293
|
15 607
|
|
Short-Term Investments |
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
10 209
|
10 798
|
10 642
|
11 238
|
11 353
|
12 491
|
13 490
|
14 909
|
12 576
|
14 508
|
|
Accounts Receivables |
10 209
|
10 798
|
10 642
|
11 238
|
11 353
|
12 491
|
13 490
|
14 909
|
12 495
|
14 429
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
81
|
79
|
|
Inventory |
7 721
|
7 132
|
8 131
|
9 380
|
9 896
|
10 024
|
9 671
|
11 055
|
12 176
|
11 086
|
|
Other Current Assets |
1 167
|
1 301
|
1 210
|
1 424
|
1 201
|
1 312
|
1 027
|
1 355
|
2 148
|
2 080
|
|
Total Current Assets |
34 562
|
32 164
|
31 094
|
30 106
|
29 345
|
36 030
|
35 925
|
41 139
|
41 193
|
43 281
|
|
PP&E Net |
23 247
|
25 884
|
26 710
|
32 869
|
35 081
|
41 324
|
43 341
|
47 023
|
45 688
|
43 167
|
|
PP&E Gross |
23 247
|
25 884
|
26 710
|
32 869
|
35 081
|
41 324
|
43 341
|
47 023
|
45 688
|
43 167
|
|
Accumulated Depreciation |
46 380
|
49 080
|
51 942
|
55 179
|
59 066
|
59 192
|
58 605
|
64 560
|
70 914
|
74 307
|
|
Intangible Assets |
300
|
419
|
378
|
369
|
464
|
500
|
429
|
575
|
1 124
|
926
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 038
|
1 823
|
|
Long-Term Investments |
94
|
113
|
380
|
965
|
1 271
|
1 410
|
1 421
|
1 751
|
1 395
|
964
|
|
Other Long-Term Assets |
657
|
604
|
613
|
620
|
659
|
1 157
|
792
|
1 202
|
799
|
1 442
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 038
|
1 823
|
|
Total Assets |
58 861
N/A
|
59 183
+1%
|
59 175
0%
|
64 929
+10%
|
66 820
+3%
|
80 421
+20%
|
81 908
+2%
|
91 690
+12%
|
92 237
+1%
|
91 603
-1%
|
|
Liabilities | |||||||||||
Accounts Payable |
2 027
|
2 409
|
2 378
|
2 752
|
2 494
|
2 222
|
2 513
|
2 990
|
2 193
|
2 499
|
|
Accrued Liabilities |
623
|
605
|
586
|
632
|
728
|
718
|
817
|
852
|
880
|
862
|
|
Short-Term Debt |
0
|
1 526
|
1 366
|
1 548
|
4 648
|
4 300
|
4 745
|
5 070
|
6 445
|
5 365
|
|
Current Portion of Long-Term Debt |
3 582
|
2 021
|
2 056
|
2 784
|
3 452
|
5 866
|
6 725
|
6 485
|
5 911
|
5 377
|
|
Other Current Liabilities |
3 561
|
2 937
|
2 726
|
3 428
|
2 583
|
3 362
|
3 191
|
5 232
|
4 244
|
4 778
|
|
Total Current Liabilities |
9 794
|
9 498
|
9 112
|
11 144
|
13 905
|
16 468
|
17 991
|
20 629
|
19 673
|
18 881
|
|
Long-Term Debt |
2 395
|
2 341
|
3 428
|
5 690
|
7 943
|
12 887
|
13 016
|
12 584
|
12 508
|
12 617
|
|
Deferred Income Tax |
1 105
|
880
|
776
|
771
|
820
|
917
|
1 029
|
1 320
|
1 437
|
1 416
|
|
Minority Interest |
49
|
56
|
96
|
67
|
69
|
66
|
58
|
77
|
104
|
101
|
|
Other Liabilities |
561
|
647
|
1 178
|
447
|
307
|
354
|
357
|
382
|
273
|
302
|
|
Total Liabilities |
13 904
N/A
|
13 424
-3%
|
14 590
+9%
|
18 119
+24%
|
23 044
+27%
|
30 692
+33%
|
32 451
+6%
|
34 992
+8%
|
33 995
-3%
|
33 317
-2%
|
|
Equity | |||||||||||
Common Stock |
8 523
|
8 523
|
8 522
|
8 522
|
8 522
|
10 968
|
10 968
|
10 968
|
10 968
|
10 968
|
|
Retained Earnings |
25 620
|
27 724
|
27 630
|
29 047
|
26 746
|
27 337
|
28 020
|
33 287
|
32 365
|
30 354
|
|
Additional Paid In Capital |
8 047
|
8 047
|
8 046
|
8 067
|
8 067
|
10 513
|
10 513
|
10 513
|
10 513
|
10 513
|
|
Unrealized Security Profit/Loss |
27
|
41
|
19
|
46
|
2
|
10
|
13
|
6
|
0
|
0
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
422
|
363
|
363
|
|
Other Equity |
2 741
|
1 425
|
368
|
1 128
|
439
|
901
|
57
|
2 346
|
4 759
|
6 814
|
|
Total Equity |
44 957
N/A
|
45 760
+2%
|
44 585
-3%
|
46 810
+5%
|
43 776
-6%
|
49 729
+14%
|
49 457
-1%
|
56 698
+15%
|
58 242
+3%
|
58 286
+0%
|
|
Total Liabilities & Equity |
58 861
N/A
|
59 183
+1%
|
59 175
0%
|
64 929
+10%
|
66 820
+3%
|
80 421
+20%
|
81 908
+2%
|
91 690
+12%
|
92 237
+1%
|
91 603
-1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
17
|
17
|
17
|
17
|
17
|
19
|
19
|
19
|
19
|
19
|