Ringer Hut Co Ltd
TSE:8200
Balance Sheet
Balance Sheet Decomposition
Ringer Hut Co Ltd
Current Assets | 5.7B |
Cash & Short-Term Investments | 2.5B |
Receivables | 2.1B |
Other Current Assets | 1.1B |
Non-Current Assets | 23.2B |
Long-Term Investments | 822m |
PP&E | 17.9B |
Intangibles | 415.8m |
Other Non-Current Assets | 4.1B |
Current Liabilities | 7.1B |
Accounts Payable | 818.4m |
Accrued Liabilities | 1.8B |
Other Current Liabilities | 4.4B |
Non-Current Liabilities | 9.7B |
Long-Term Debt | 6.6B |
Other Non-Current Liabilities | 3.1B |
Balance Sheet
Ringer Hut Co Ltd
Feb-2014 | Feb-2015 | Feb-2016 | Feb-2017 | Feb-2018 | Feb-2019 | Feb-2020 | Feb-2021 | Feb-2022 | Feb-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1 475
|
1 857
|
1 711
|
8 907
|
5 975
|
1 432
|
2 209
|
8 349
|
7 908
|
2 373
|
|
Cash Equivalents |
1 475
|
1 857
|
1 711
|
8 907
|
5 975
|
1 432
|
2 209
|
8 349
|
7 908
|
2 373
|
|
Total Receivables |
910
|
1 361
|
1 185
|
1 360
|
1 556
|
1 800
|
2 426
|
1 894
|
1 621
|
1 952
|
|
Accounts Receivables |
491
|
630
|
634
|
709
|
810
|
772
|
1 149
|
912
|
958
|
1 191
|
|
Other Receivables |
419
|
731
|
551
|
651
|
746
|
1 028
|
1 277
|
982
|
663
|
761
|
|
Inventory |
327
|
314
|
330
|
349
|
425
|
503
|
563
|
517
|
465
|
494
|
|
Other Current Assets |
492
|
571
|
677
|
692
|
745
|
625
|
580
|
444
|
480
|
446
|
|
Total Current Assets |
3 203
|
4 103
|
3 903
|
11 307
|
8 701
|
4 359
|
5 778
|
11 204
|
10 475
|
5 266
|
|
PP&E Net |
14 831
|
14 959
|
15 316
|
15 843
|
16 945
|
21 569
|
21 220
|
19 335
|
18 422
|
18 202
|
|
PP&E Gross |
14 831
|
14 959
|
15 316
|
15 843
|
16 945
|
21 569
|
21 220
|
19 335
|
18 422
|
18 202
|
|
Accumulated Depreciation |
18 169
|
18 169
|
17 813
|
18 033
|
17 324
|
16 787
|
17 211
|
15 927
|
16 672
|
17 164
|
|
Intangible Assets |
207
|
392
|
385
|
388
|
403
|
402
|
474
|
420
|
438
|
470
|
|
Long-Term Investments |
1 435
|
1 880
|
1 719
|
877
|
806
|
641
|
511
|
540
|
599
|
718
|
|
Other Long-Term Assets |
4 734
|
4 608
|
4 506
|
4 777
|
4 914
|
5 410
|
5 734
|
4 288
|
4 186
|
4 075
|
|
Total Assets |
24 410
N/A
|
25 942
+6%
|
25 828
0%
|
33 193
+29%
|
31 769
-4%
|
32 381
+2%
|
33 717
+4%
|
35 786
+6%
|
34 119
-5%
|
28 731
-16%
|
|
Liabilities | |||||||||||
Accounts Payable |
748
|
881
|
878
|
865
|
997
|
967
|
958
|
792
|
683
|
799
|
|
Accrued Liabilities |
1 108
|
1 400
|
1 244
|
1 246
|
1 366
|
1 620
|
2 138
|
2 147
|
1 419
|
1 520
|
|
Short-Term Debt |
2 180
|
1 670
|
2 290
|
2 100
|
750
|
300
|
700
|
0
|
0
|
620
|
|
Current Portion of Long-Term Debt |
2 221
|
2 109
|
1 790
|
1 561
|
1 260
|
1 627
|
1 965
|
3 368
|
3 281
|
3 005
|
|
Other Current Liabilities |
1 125
|
1 654
|
1 659
|
1 848
|
1 804
|
1 888
|
1 724
|
1 901
|
2 064
|
1 719
|
|
Total Current Liabilities |
7 381
|
7 714
|
7 862
|
7 620
|
6 176
|
6 401
|
7 486
|
8 208
|
7 446
|
7 663
|
|
Long-Term Debt |
3 331
|
3 616
|
3 831
|
3 409
|
2 270
|
3 670
|
4 333
|
14 343
|
11 095
|
6 083
|
|
Deferred Income Tax |
11
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
1
|
1
|
|
Minority Interest |
0
|
0
|
0
|
0
|
20
|
19
|
19
|
19
|
19
|
0
|
|
Other Liabilities |
2 815
|
2 746
|
2 966
|
3 158
|
3 407
|
3 176
|
3 427
|
3 566
|
3 055
|
3 118
|
|
Total Liabilities |
13 538
N/A
|
14 076
+4%
|
14 659
+4%
|
14 187
-3%
|
11 873
-16%
|
13 266
+12%
|
15 265
+15%
|
26 191
+72%
|
21 616
-17%
|
16 864
-22%
|
|
Equity | |||||||||||
Common Stock |
5 066
|
5 066
|
5 066
|
9 003
|
9 003
|
9 003
|
9 003
|
9 003
|
9 003
|
9 003
|
|
Retained Earnings |
1 182
|
1 922
|
2 819
|
4 079
|
4 883
|
5 420
|
4 908
|
3 958
|
1 509
|
976
|
|
Additional Paid In Capital |
4 487
|
4 487
|
4 487
|
8 424
|
8 441
|
7 020
|
7 020
|
7 013
|
2 193
|
2 193
|
|
Unrealized Security Profit/Loss |
116
|
442
|
298
|
207
|
233
|
158
|
65
|
114
|
183
|
290
|
|
Treasury Stock |
0
|
170
|
1 622
|
2 810
|
2 770
|
2 760
|
2 750
|
2 599
|
358
|
352
|
|
Other Equity |
21
|
119
|
122
|
103
|
106
|
274
|
206
|
23
|
28
|
244
|
|
Total Equity |
10 872
N/A
|
11 866
+9%
|
11 170
-6%
|
19 005
+70%
|
19 896
+5%
|
19 115
-4%
|
18 452
-3%
|
9 595
-48%
|
12 503
+30%
|
11 867
-5%
|
|
Total Liabilities & Equity |
24 410
N/A
|
25 942
+6%
|
25 828
0%
|
33 193
+29%
|
31 769
-4%
|
32 381
+2%
|
33 717
+4%
|
35 786
+6%
|
34 119
-5%
|
28 731
-16%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
22
|
22
|
21
|
25
|
25
|
25
|
25
|
25
|
26
|
26
|