CMK Corp
TSE:6958
Balance Sheet
Balance Sheet Decomposition
CMK Corp
Current Assets | 65.2B |
Cash & Short-Term Investments | 25.3B |
Receivables | 20.6B |
Other Current Assets | 19.3B |
Non-Current Assets | 66.4B |
Long-Term Investments | 3.9B |
PP&E | 58.3B |
Intangibles | 431m |
Other Non-Current Assets | 3.8B |
Current Liabilities | 28.5B |
Accounts Payable | 13.5B |
Accrued Liabilities | 800m |
Other Current Liabilities | 14.2B |
Non-Current Liabilities | 32.3B |
Long-Term Debt | 28.4B |
Other Non-Current Liabilities | 3.9B |
Balance Sheet
CMK Corp
Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
14 564
|
21 582
|
22 671
|
16 327
|
25 436
|
16 694
|
17 466
|
15 879
|
23 596
|
25 336
|
|
Cash Equivalents |
14 564
|
21 582
|
22 671
|
16 327
|
25 436
|
16 694
|
17 466
|
15 879
|
23 596
|
25 336
|
|
Short-Term Investments |
0
|
38
|
46
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
21 382
|
20 342
|
22 130
|
24 986
|
24 039
|
20 333
|
21 277
|
22 335
|
19 154
|
20 575
|
|
Accounts Receivables |
21 382
|
20 342
|
22 130
|
24 986
|
24 039
|
20 333
|
21 277
|
22 335
|
19 154
|
20 575
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
9 248
|
8 484
|
8 510
|
9 819
|
10 307
|
10 555
|
10 287
|
16 069
|
17 348
|
17 286
|
|
Other Current Assets |
2 360
|
973
|
1 315
|
1 145
|
1 284
|
1 083
|
1 288
|
1 340
|
1 554
|
1 998
|
|
Total Current Assets |
50 201
|
51 419
|
54 672
|
52 277
|
61 066
|
48 665
|
50 318
|
55 623
|
61 652
|
65 195
|
|
PP&E Net |
41 096
|
33 306
|
32 096
|
34 788
|
37 503
|
41 052
|
39 568
|
42 204
|
45 839
|
58 273
|
|
PP&E Gross |
41 096
|
33 306
|
32 096
|
34 788
|
37 503
|
41 052
|
39 568
|
42 204
|
45 839
|
58 273
|
|
Accumulated Depreciation |
113 222
|
110 091
|
97 941
|
100 238
|
99 797
|
99 205
|
97 642
|
101 201
|
105 979
|
110 234
|
|
Intangible Assets |
447
|
322
|
195
|
184
|
188
|
221
|
254
|
342
|
330
|
410
|
|
Goodwill |
301
|
265
|
226
|
187
|
151
|
116
|
81
|
58
|
40
|
21
|
|
Long-Term Investments |
3 380
|
2 661
|
3 390
|
3 751
|
2 697
|
2 318
|
2 830
|
2 975
|
3 126
|
3 865
|
|
Other Long-Term Assets |
3 750
|
2 531
|
3 169
|
3 487
|
3 584
|
3 672
|
3 450
|
3 663
|
3 583
|
3 842
|
|
Other Assets |
301
|
265
|
226
|
187
|
151
|
116
|
81
|
58
|
40
|
21
|
|
Total Assets |
99 175
N/A
|
90 504
-9%
|
93 748
+4%
|
94 674
+1%
|
105 189
+11%
|
96 044
-9%
|
96 501
+0%
|
104 865
+9%
|
114 570
+9%
|
131 606
+15%
|
|
Liabilities | |||||||||||
Accounts Payable |
12 441
|
10 088
|
11 543
|
12 972
|
13 104
|
9 761
|
13 827
|
14 964
|
12 314
|
13 496
|
|
Accrued Liabilities |
262
|
165
|
374
|
490
|
496
|
510
|
546
|
748
|
552
|
800
|
|
Short-Term Debt |
6 807
|
2 253
|
1 908
|
1 657
|
1 665
|
1 632
|
1 660
|
7 836
|
0
|
0
|
|
Current Portion of Long-Term Debt |
8 796
|
4 017
|
4 478
|
8 926
|
3 986
|
4 405
|
6 989
|
6 566
|
10 718
|
8 985
|
|
Other Current Liabilities |
4 157
|
6 181
|
6 687
|
6 352
|
6 666
|
4 783
|
3 239
|
3 523
|
3 352
|
5 220
|
|
Total Current Liabilities |
32 463
|
22 704
|
24 990
|
30 397
|
25 917
|
21 091
|
26 261
|
33 637
|
26 936
|
28 501
|
|
Long-Term Debt |
5 955
|
16 904
|
16 059
|
7 590
|
22 731
|
18 412
|
17 483
|
15 498
|
27 332
|
28 419
|
|
Deferred Income Tax |
872
|
564
|
912
|
511
|
406
|
1 030
|
639
|
647
|
914
|
970
|
|
Minority Interest |
3 721
|
3 540
|
3 294
|
3 393
|
3 389
|
3 480
|
3 480
|
1 750
|
1 931
|
2 098
|
|
Other Liabilities |
234
|
242
|
238
|
284
|
286
|
579
|
599
|
617
|
609
|
803
|
|
Total Liabilities |
43 245
N/A
|
43 954
+2%
|
45 493
+4%
|
42 175
-7%
|
52 729
+25%
|
44 592
-15%
|
48 462
+9%
|
52 149
+8%
|
57 722
+11%
|
60 791
+5%
|
|
Equity | |||||||||||
Common Stock |
22 306
|
22 306
|
22 306
|
22 306
|
22 306
|
22 306
|
22 306
|
22 306
|
22 310
|
24 096
|
|
Retained Earnings |
10 603
|
2 185
|
9 773
|
13 027
|
14 451
|
12 671
|
10 448
|
13 411
|
14 171
|
17 523
|
|
Additional Paid In Capital |
22 063
|
22 063
|
16 628
|
16 628
|
16 628
|
16 628
|
16 628
|
16 962
|
16 966
|
18 752
|
|
Unrealized Security Profit/Loss |
887
|
0
|
886
|
1 131
|
739
|
446
|
866
|
959
|
1 198
|
1 870
|
|
Treasury Stock |
3 132
|
0
|
3 133
|
3 134
|
3 134
|
3 135
|
3 135
|
3 135
|
3 136
|
2
|
|
Other Equity |
3 203
|
2 769
|
1 795
|
2 541
|
1 470
|
2 536
|
926
|
2 213
|
5 339
|
8 576
|
|
Total Equity |
55 930
N/A
|
46 550
-17%
|
48 255
+4%
|
52 499
+9%
|
52 460
0%
|
51 452
-2%
|
48 039
-7%
|
52 716
+10%
|
56 848
+8%
|
70 815
+25%
|
|
Total Liabilities & Equity |
99 175
N/A
|
90 504
-9%
|
93 748
+4%
|
94 674
+1%
|
105 189
+11%
|
96 044
-9%
|
96 501
+0%
|
104 865
+9%
|
114 570
+9%
|
131 606
+15%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
71
|