Hurxley Corp
TSE:7561
Balance Sheet
Balance Sheet Decomposition
Hurxley Corp
Current Assets | 29.6B |
Cash & Short-Term Investments | 11.4B |
Receivables | 3.6B |
Other Current Assets | 14.6B |
Non-Current Assets | 32.7B |
Long-Term Investments | 3.9B |
PP&E | 19.3B |
Intangibles | 4.2B |
Other Non-Current Assets | 5.3B |
Current Liabilities | 13.5B |
Accounts Payable | 3.7B |
Accrued Liabilities | 264m |
Short-Term Debt | 2B |
Other Current Liabilities | 7.6B |
Non-Current Liabilities | 25.1B |
Long-Term Debt | 20.1B |
Other Non-Current Liabilities | 4.9B |
Balance Sheet
Hurxley 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 |
5 516
|
7 476
|
5 780
|
6 661
|
7 663
|
6 556
|
7 597
|
5 157
|
11 592
|
11 680
|
|
Cash Equivalents |
5 516
|
7 476
|
5 780
|
6 661
|
7 663
|
6 556
|
7 597
|
5 157
|
11 592
|
11 680
|
|
Short-Term Investments |
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
2 051
|
1 751
|
1 678
|
1 656
|
1 598
|
1 464
|
1 280
|
1 274
|
1 071
|
2 658
|
|
Accounts Receivables |
2 051
|
1 751
|
1 678
|
1 656
|
1 598
|
1 464
|
1 280
|
1 274
|
1 071
|
2 658
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
641
|
599
|
659
|
574
|
691
|
762
|
639
|
5 425
|
5 706
|
7 630
|
|
Other Current Assets |
1 023
|
1 048
|
1 179
|
1 237
|
859
|
919
|
1 039
|
1 271
|
1 263
|
1 544
|
|
Total Current Assets |
9 245
|
10 874
|
9 297
|
10 127
|
10 811
|
9 701
|
10 555
|
13 127
|
19 632
|
23 512
|
|
PP&E Net |
20 008
|
18 204
|
19 183
|
18 227
|
16 751
|
17 062
|
15 530
|
15 342
|
15 707
|
21 432
|
|
Intangible Assets |
171
|
173
|
210
|
180
|
138
|
572
|
651
|
406
|
3 671
|
3 698
|
|
Goodwill |
175
|
138
|
103
|
69
|
12
|
2
|
0
|
349
|
290
|
662
|
|
Note Receivable |
1 779
|
1 531
|
0
|
712
|
607
|
565
|
549
|
552
|
592
|
542
|
|
Long-Term Investments |
1 504
|
1 706
|
1 706
|
1 658
|
2 266
|
2 038
|
1 948
|
2 174
|
3 315
|
3 721
|
|
Other Long-Term Assets |
4 898
|
4 839
|
5 416
|
5 694
|
5 794
|
6 066
|
6 331
|
5 316
|
4 957
|
4 947
|
|
Other Assets |
175
|
138
|
103
|
69
|
12
|
2
|
0
|
349
|
290
|
662
|
|
Total Assets |
37 781
N/A
|
37 465
-1%
|
36 853
-2%
|
36 668
0%
|
36 379
-1%
|
36 006
-1%
|
35 564
-1%
|
37 266
+5%
|
48 164
+29%
|
58 514
+21%
|
|
Liabilities | |||||||||||
Accounts Payable |
2 357
|
2 421
|
2 241
|
2 237
|
2 275
|
2 056
|
1 728
|
1 803
|
1 714
|
2 905
|
|
Accrued Liabilities |
235
|
499
|
249
|
314
|
222
|
236
|
335
|
252
|
373
|
421
|
|
Short-Term Debt |
665
|
670
|
1 203
|
836
|
769
|
716
|
319
|
1 700
|
2 450
|
3 507
|
|
Current Portion of Long-Term Debt |
1 240
|
2 177
|
1 025
|
1 741
|
2 166
|
932
|
1 068
|
1 731
|
1 426
|
2 004
|
|
Other Current Liabilities |
2 725
|
2 762
|
2 737
|
2 683
|
2 765
|
2 815
|
3 165
|
2 374
|
2 601
|
3 102
|
|
Total Current Liabilities |
7 223
|
8 530
|
7 455
|
7 812
|
8 197
|
6 755
|
6 615
|
7 860
|
8 564
|
11 939
|
|
Long-Term Debt |
7 813
|
5 785
|
5 856
|
4 532
|
3 539
|
4 037
|
2 982
|
4 260
|
12 944
|
18 826
|
|
Deferred Income Tax |
369
|
0
|
226
|
227
|
0
|
0
|
120
|
119
|
209
|
55
|
|
Minority Interest |
250
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
4 361
|
4 042
|
4 218
|
4 429
|
4 726
|
4 812
|
4 655
|
4 211
|
4 826
|
5 132
|
|
Total Liabilities |
20 016
N/A
|
18 660
-7%
|
17 760
-5%
|
17 001
-4%
|
16 462
-3%
|
15 604
-5%
|
14 372
-8%
|
16 450
+14%
|
26 543
+61%
|
35 952
+35%
|
|
Equity | |||||||||||
Common Stock |
4 037
|
4 037
|
4 037
|
4 037
|
4 036
|
4 036
|
4 036
|
4 036
|
4 036
|
4 036
|
|
Retained Earnings |
11 254
|
12 218
|
13 227
|
13 778
|
14 130
|
14 720
|
15 663
|
15 307
|
16 213
|
16 962
|
|
Additional Paid In Capital |
3 931
|
3 931
|
3 981
|
3 982
|
3 980
|
3 980
|
3 971
|
3 971
|
3 971
|
3 971
|
|
Unrealized Security Profit/Loss |
59
|
137
|
0
|
176
|
67
|
37
|
209
|
1
|
99
|
92
|
|
Treasury Stock |
1 515
|
1 516
|
0
|
2 306
|
2 299
|
2 297
|
2 269
|
2 501
|
2 501
|
2 501
|
|
Other Equity |
0
|
0
|
0
|
0
|
3
|
0
|
0
|
2
|
1
|
2
|
|
Total Equity |
17 765
N/A
|
18 806
+6%
|
19 092
+2%
|
19 668
+3%
|
19 917
+1%
|
20 402
+2%
|
21 192
+4%
|
20 816
-2%
|
21 621
+4%
|
22 562
+4%
|
|
Total Liabilities & Equity |
37 781
N/A
|
37 465
-1%
|
36 853
-2%
|
36 668
0%
|
36 379
-1%
|
36 006
-1%
|
35 564
-1%
|
37 266
+5%
|
48 164
+29%
|
58 514
+21%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
10
|
10
|
19
|
19
|
19
|
19
|
19
|
18
|
18
|
18
|