Ferrotec Holdings Corp
TSE:6890
Balance Sheet
Balance Sheet Decomposition
Ferrotec Holdings Corp
Current Assets | 260B |
Cash & Short-Term Investments | 126.2B |
Receivables | 61.8B |
Other Current Assets | 72B |
Non-Current Assets | 248.7B |
Long-Term Investments | 35.8B |
PP&E | 188.7B |
Intangibles | 6.8B |
Other Non-Current Assets | 17.3B |
Current Liabilities | 115.5B |
Accounts Payable | 42.7B |
Accrued Liabilities | 3.1B |
Short-Term Debt | 20.5B |
Other Current Liabilities | 49.2B |
Non-Current Liabilities | 183.6B |
Long-Term Debt | 88.5B |
Other Non-Current Liabilities | 95.1B |
Balance Sheet
Ferrotec Holdings Corp
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
7 551
|
10 518
|
10 039
|
14 778
|
23 649
|
31 556
|
23 709
|
30 202
|
52 579
|
103 115
|
|
Cash Equivalents |
7 551
|
10 518
|
10 039
|
14 778
|
23 649
|
31 556
|
23 709
|
30 202
|
52 579
|
103 115
|
|
Total Receivables |
16 274
|
16 066
|
16 877
|
16 865
|
19 843
|
20 652
|
18 832
|
31 558
|
41 288
|
53 092
|
|
Accounts Receivables |
16 274
|
16 066
|
16 877
|
16 865
|
19 843
|
20 652
|
18 832
|
31 558
|
41 288
|
53 092
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
12 408
|
14 136
|
14 444
|
13 883
|
16 774
|
16 277
|
17 269
|
17 072
|
28 436
|
49 177
|
|
Other Current Assets |
3 603
|
3 698
|
3 925
|
5 718
|
6 561
|
8 787
|
11 641
|
9 192
|
11 111
|
9 957
|
|
Total Current Assets |
39 836
|
44 419
|
45 285
|
51 246
|
66 827
|
77 271
|
71 452
|
88 024
|
133 414
|
215 341
|
|
PP&E Net |
29 042
|
27 739
|
26 045
|
34 295
|
43 542
|
76 133
|
110 817
|
53 146
|
84 083
|
139 610
|
|
PP&E Gross |
29 042
|
27 739
|
26 045
|
34 295
|
43 542
|
76 133
|
110 817
|
53 146
|
84 083
|
139 610
|
|
Accumulated Depreciation |
28 643
|
28 643
|
33 946
|
33 909
|
37 426
|
39 798
|
44 224
|
38 304
|
46 060
|
71 256
|
|
Intangible Assets |
1 012
|
1 345
|
1 394
|
1 291
|
2 544
|
3 391
|
475
|
1 626
|
1 713
|
4 645
|
|
Goodwill |
602
|
530
|
668
|
770
|
378
|
166
|
26
|
340
|
283
|
2 304
|
|
Note Receivable |
137
|
137
|
0
|
31
|
29
|
28
|
27
|
0
|
0
|
0
|
|
Long-Term Investments |
1 045
|
1 045
|
1 419
|
1 728
|
2 156
|
3 213
|
3 238
|
28 025
|
41 317
|
43 541
|
|
Other Long-Term Assets |
3 050
|
3 813
|
3 894
|
2 741
|
2 982
|
2 896
|
3 977
|
6 231
|
3 962
|
5 207
|
|
Other Assets |
602
|
530
|
668
|
770
|
378
|
166
|
26
|
340
|
283
|
2 304
|
|
Total Assets |
74 724
N/A
|
79 411
+6%
|
78 769
-1%
|
92 101
+17%
|
118 458
+29%
|
163 098
+38%
|
190 010
+17%
|
177 392
-7%
|
264 772
+49%
|
410 648
+55%
|
|
Liabilities | |||||||||||
Accounts Payable |
10 474
|
13 241
|
10 996
|
13 927
|
18 419
|
20 887
|
18 252
|
20 269
|
30 770
|
43 896
|
|
Accrued Liabilities |
617
|
955
|
820
|
1 007
|
1 196
|
1 005
|
1 049
|
990
|
1 556
|
2 913
|
|
Short-Term Debt |
9 387
|
8 353
|
6 923
|
5 002
|
5 875
|
9 603
|
12 510
|
5 426
|
6 324
|
20 378
|
|
Current Portion of Long-Term Debt |
3 077
|
3 376
|
3 537
|
5 872
|
7 461
|
13 066
|
17 312
|
14 359
|
10 411
|
17 876
|
|
Other Current Liabilities |
4 967
|
5 611
|
7 076
|
6 300
|
10 526
|
15 619
|
12 320
|
17 934
|
19 739
|
26 231
|
|
Total Current Liabilities |
28 522
|
31 536
|
29 352
|
32 109
|
43 478
|
60 180
|
61 443
|
58 978
|
68 800
|
111 294
|
|
Long-Term Debt |
5 810
|
5 604
|
7 048
|
17 443
|
19 073
|
46 482
|
67 889
|
34 642
|
27 440
|
37 317
|
|
Deferred Income Tax |
312
|
312
|
399
|
880
|
862
|
1 014
|
1 101
|
1 834
|
2 797
|
4 908
|
|
Minority Interest |
572
|
576
|
780
|
454
|
503
|
323
|
1 679
|
11 064
|
29 888
|
65 887
|
|
Other Liabilities |
2 019
|
2 466
|
2 482
|
1 967
|
3 233
|
5 573
|
9 429
|
3 699
|
4 778
|
7 473
|
|
Total Liabilities |
37 235
N/A
|
40 555
+9%
|
40 061
-1%
|
52 854
+32%
|
67 148
+27%
|
113 573
+69%
|
141 541
+25%
|
110 217
-22%
|
133 703
+21%
|
226 879
+70%
|
|
Equity | |||||||||||
Common Stock |
13 201
|
13 201
|
13 201
|
13 216
|
17 608
|
17 611
|
17 649
|
17 702
|
28 210
|
29 425
|
|
Retained Earnings |
3 686
|
1 378
|
3 309
|
6 071
|
7 917
|
9 950
|
10 905
|
18 302
|
43 362
|
69 696
|
|
Additional Paid In Capital |
13 803
|
13 803
|
13 800
|
14 031
|
18 421
|
18 345
|
18 548
|
27 571
|
46 071
|
67 961
|
|
Unrealized Security Profit/Loss |
202
|
200
|
0
|
106
|
175
|
122
|
39
|
318
|
406
|
272
|
|
Treasury Stock |
86
|
86
|
0
|
86
|
87
|
87
|
87
|
86
|
87
|
88
|
|
Other Equity |
6 683
|
10 359
|
8 410
|
5 909
|
7 275
|
3 583
|
1 414
|
3 368
|
13 107
|
16 503
|
|
Total Equity |
37 489
N/A
|
38 855
+4%
|
38 708
0%
|
39 247
+1%
|
51 309
+31%
|
49 525
-3%
|
48 469
-2%
|
67 175
+39%
|
131 069
+95%
|
183 769
+40%
|
|
Total Liabilities & Equity |
74 724
N/A
|
79 411
+6%
|
78 769
-1%
|
92 101
+17%
|
118 458
+29%
|
163 098
+38%
|
190 010
+17%
|
177 392
-7%
|
264 772
+49%
|
410 648
+55%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
31
|
31
|
31
|
31
|
37
|
37
|
37
|
37
|
45
|
47
|