Avex Inc
TSE:7860
Balance Sheet
Balance Sheet Decomposition
Avex Inc
Current Assets | 89.2B |
Cash & Short-Term Investments | 49.3B |
Receivables | 20.5B |
Other Current Assets | 19.4B |
Non-Current Assets | 22.9B |
Long-Term Investments | 6.3B |
PP&E | 6.5B |
Intangibles | 3.4B |
Other Non-Current Assets | 6.8B |
Current Liabilities | 53.6B |
Accounts Payable | 6.6B |
Accrued Liabilities | 295m |
Other Current Liabilities | 46.7B |
Non-Current Liabilities | 3B |
Long-Term Debt | 4m |
Other Non-Current Liabilities | 3B |
Balance Sheet
Avex Inc
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
18 757
|
25 699
|
21 107
|
24 298
|
28 184
|
22 832
|
17 956
|
52 654
|
44 671
|
48 143
|
|
Cash Equivalents |
18 757
|
25 699
|
21 107
|
24 298
|
28 184
|
22 832
|
17 956
|
52 654
|
44 671
|
48 143
|
|
Short-Term Investments |
0
|
0
|
1 003
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
19 621
|
20 890
|
21 019
|
19 918
|
19 776
|
17 678
|
17 919
|
20 212
|
18 012
|
27 319
|
|
Accounts Receivables |
19 621
|
20 890
|
21 019
|
19 918
|
19 776
|
17 678
|
17 919
|
13 839
|
13 683
|
21 851
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 373
|
4 329
|
5 468
|
|
Inventory |
9 974
|
9 037
|
8 526
|
5 450
|
5 678
|
6 113
|
5 530
|
6 318
|
6 534
|
4 194
|
|
Other Current Assets |
11 760
|
8 900
|
11 965
|
14 027
|
12 772
|
11 424
|
13 027
|
5 532
|
6 109
|
6 561
|
|
Total Current Assets |
60 112
|
69 160
|
63 620
|
63 693
|
66 410
|
58 047
|
54 432
|
84 716
|
75 326
|
86 217
|
|
PP&E Net |
34 392
|
32 728
|
32 154
|
39 609
|
46 972
|
47 647
|
45 945
|
3 110
|
4 354
|
4 551
|
|
Intangible Assets |
4 876
|
4 471
|
5 457
|
4 599
|
5 117
|
4 729
|
4 878
|
3 864
|
4 156
|
3 505
|
|
Long-Term Investments |
12 702
|
5 501
|
5 310
|
5 819
|
7 085
|
8 509
|
7 490
|
7 143
|
8 564
|
9 228
|
|
Other Long-Term Assets |
2 308
|
5 704
|
4 667
|
4 679
|
7 303
|
6 876
|
7 669
|
6 272
|
5 401
|
5 414
|
|
Total Assets |
114 390
N/A
|
117 564
+3%
|
111 208
-5%
|
118 399
+6%
|
132 887
+12%
|
125 808
-5%
|
120 414
-4%
|
105 105
-13%
|
97 801
-7%
|
108 915
+11%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 986
|
1 601
|
2 020
|
2 198
|
1 716
|
1 412
|
1 470
|
1 457
|
2 556
|
3 434
|
|
Accrued Liabilities |
10 768
|
12 349
|
9 814
|
8 864
|
932
|
8 810
|
7 169
|
8 150
|
7 591
|
7 544
|
|
Short-Term Debt |
8 500
|
8 500
|
8 500
|
10 500
|
11 500
|
7 500
|
16 000
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
1 114
|
697
|
803
|
800
|
3 058
|
3 058
|
3 108
|
97
|
58
|
56
|
|
Other Current Liabilities |
33 355
|
36 313
|
34 341
|
34 667
|
50 862
|
43 492
|
36 702
|
35 434
|
25 246
|
37 070
|
|
Total Current Liabilities |
55 723
|
59 460
|
55 478
|
57 029
|
68 068
|
64 272
|
64 449
|
45 138
|
35 451
|
48 104
|
|
Long-Term Debt |
1 705
|
1 205
|
82
|
7 200
|
10 692
|
7 617
|
4 631
|
39
|
100
|
203
|
|
Minority Interest |
4 191
|
3 255
|
2 589
|
3 039
|
3 044
|
3 017
|
3 068
|
2 914
|
2 822
|
764
|
|
Other Liabilities |
3 615
|
3 505
|
3 256
|
2 321
|
1 667
|
1 864
|
1 885
|
1 589
|
1 556
|
1 770
|
|
Total Liabilities |
65 234
N/A
|
67 425
+3%
|
61 405
-9%
|
69 589
+13%
|
83 471
+20%
|
76 770
-8%
|
74 033
-4%
|
49 680
-33%
|
39 929
-20%
|
50 841
+27%
|
|
Equity | |||||||||||
Common Stock |
4 229
|
4 229
|
4 229
|
4 229
|
4 275
|
4 333
|
4 392
|
4 443
|
4 521
|
4 599
|
|
Retained Earnings |
39 982
|
43 726
|
45 549
|
43 587
|
43 995
|
43 401
|
39 929
|
50 328
|
45 924
|
46 343
|
|
Additional Paid In Capital |
5 001
|
5 001
|
4 999
|
4 999
|
5 045
|
5 051
|
5 109
|
5 171
|
5 422
|
5 526
|
|
Unrealized Security Profit/Loss |
5 070
|
90
|
0
|
48
|
33
|
120
|
686
|
1 120
|
2 750
|
2 538
|
|
Treasury Stock |
4 596
|
2 365
|
0
|
3 705
|
3 798
|
3 565
|
3 371
|
5 655
|
590
|
590
|
|
Other Equity |
530
|
542
|
996
|
348
|
134
|
302
|
364
|
18
|
155
|
342
|
|
Total Equity |
49 156
N/A
|
50 139
+2%
|
49 803
-1%
|
48 810
-2%
|
49 416
+1%
|
49 038
-1%
|
46 381
-5%
|
55 425
+19%
|
57 872
+4%
|
58 074
+0%
|
|
Total Liabilities & Equity |
114 390
N/A
|
117 564
+3%
|
111 208
-5%
|
118 399
+6%
|
132 887
+12%
|
125 808
-5%
|
120 414
-4%
|
105 105
-13%
|
97 801
-7%
|
108 915
+11%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
42
|
44
|
43
|
43
|
43
|
43
|
43
|
41
|
45
|
45
|