Aeon Mall Co Ltd
TSE:8905
Balance Sheet
Balance Sheet Decomposition
Aeon Mall Co Ltd
Current Assets | 172.4B |
Cash & Short-Term Investments | 89.2B |
Receivables | 12.8B |
Other Current Assets | 70.4B |
Non-Current Assets | 1.5T |
PP&E | 1.3T |
Intangibles | 3.6B |
Other Non-Current Assets | 127.2B |
Current Liabilities | 296.5B |
Accounts Payable | 12.8B |
Accrued Liabilities | 2.3B |
Short-Term Debt | 28B |
Other Current Liabilities | 253.4B |
Non-Current Liabilities | 866.9B |
Long-Term Debt | 675.9B |
Other Non-Current Liabilities | 191.1B |
Balance Sheet
Aeon Mall 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 |
47 566
|
67 340
|
55 375
|
59 921
|
54 586
|
56 823
|
58 283
|
131 442
|
87 148
|
92 683
|
|
Cash Equivalents |
47 566
|
67 340
|
55 375
|
59 921
|
54 586
|
56 823
|
58 283
|
131 442
|
87 148
|
92 683
|
|
Total Receivables |
2 907
|
4 704
|
5 680
|
5 827
|
6 778
|
7 392
|
7 689
|
7 528
|
7 935
|
13 929
|
|
Accounts Receivables |
2 907
|
4 704
|
5 680
|
5 827
|
6 778
|
7 392
|
7 689
|
7 528
|
7 935
|
13 929
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Assets |
39 515
|
32 206
|
31 074
|
44 598
|
40 226
|
38 377
|
103 382
|
40 457
|
55 628
|
77 847
|
|
Total Current Assets |
90 033
|
103 572
|
92 129
|
110 346
|
101 590
|
102 592
|
169 354
|
179 427
|
150 711
|
184 459
|
|
PP&E Net |
557 559
|
689 820
|
754 716
|
762 237
|
874 267
|
940 593
|
1 091 455
|
1 100 085
|
1 191 229
|
1 256 763
|
|
PP&E Gross |
557 559
|
689 820
|
754 716
|
762 237
|
874 267
|
940 593
|
1 091 455
|
1 100 085
|
1 191 229
|
1 256 763
|
|
Accumulated Depreciation |
165 605
|
165 605
|
209 381
|
236 334
|
260 053
|
294 434
|
354 383
|
408 584
|
480 154
|
550 154
|
|
Intangible Assets |
3 570
|
3 830
|
3 677
|
4 077
|
3 812
|
3 638
|
3 807
|
3 350
|
3 456
|
3 456
|
|
Note Receivable |
314
|
314
|
213
|
130
|
50
|
39
|
31
|
24
|
18
|
12
|
|
Long-Term Investments |
1 348
|
1 348
|
2 331
|
2 186
|
2 567
|
2 359
|
1 793
|
1 948
|
1 991
|
2 129
|
|
Other Long-Term Assets |
106 421
|
101 150
|
121 904
|
133 782
|
141 495
|
153 990
|
114 777
|
109 365
|
115 851
|
112 773
|
|
Total Assets |
759 245
N/A
|
900 957
+19%
|
974 970
+8%
|
1 012 758
+4%
|
1 123 781
+11%
|
1 203 211
+7%
|
1 381 217
+15%
|
1 394 199
+1%
|
1 463 256
+5%
|
1 559 592
+7%
|
|
Liabilities | |||||||||||
Accounts Payable |
39 070
|
87 447
|
32 211
|
45 339
|
71 542
|
46 879
|
19 229
|
9 384
|
16 000
|
35 854
|
|
Accrued Liabilities |
818
|
908
|
1 294
|
1 468
|
1 565
|
1 635
|
1 775
|
1 788
|
1 792
|
1 411
|
|
Short-Term Debt |
0
|
0
|
8 339
|
0
|
11 000
|
6 000
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
34 172
|
25 243
|
38 960
|
62 738
|
29 921
|
39 111
|
62 986
|
78 591
|
105 655
|
131 778
|
|
Other Current Liabilities |
110 310
|
95 863
|
130 594
|
102 572
|
106 633
|
93 298
|
127 926
|
124 175
|
89 287
|
101 203
|
|
Total Current Liabilities |
184 370
|
209 461
|
211 398
|
212 117
|
220 661
|
186 923
|
211 916
|
213 938
|
212 734
|
270 246
|
|
Long-Term Debt |
158 009
|
229 765
|
287 782
|
298 053
|
365 152
|
462 141
|
603 194
|
631 073
|
651 943
|
662 426
|
|
Deferred Income Tax |
130
|
130
|
113
|
271
|
448
|
410
|
344
|
594
|
628
|
545
|
|
Minority Interest |
3 237
|
4 658
|
6 108
|
5 994
|
11 847
|
10 574
|
10 625
|
10 143
|
10 441
|
11 187
|
|
Other Liabilities |
118 210
|
129 103
|
135 828
|
146 114
|
151 959
|
159 678
|
161 241
|
161 108
|
171 020
|
174 664
|
|
Total Liabilities |
463 956
N/A
|
573 079
+24%
|
641 229
+12%
|
662 549
+3%
|
750 067
+13%
|
819 726
+9%
|
987 320
+20%
|
1 016 856
+3%
|
1 046 766
+3%
|
1 119 068
+7%
|
|
Equity | |||||||||||
Common Stock |
42 195
|
42 207
|
42 217
|
42 256
|
42 271
|
42 313
|
42 347
|
42 372
|
42 374
|
42 381
|
|
Retained Earnings |
196 886
|
216 392
|
236 019
|
257 778
|
281 618
|
306 464
|
318 802
|
307 813
|
316 862
|
317 306
|
|
Additional Paid In Capital |
42 504
|
42 516
|
42 525
|
42 030
|
40 555
|
40 597
|
40 666
|
40 691
|
40 693
|
40 700
|
|
Unrealized Security Profit/Loss |
429
|
1 061
|
1 168
|
1 165
|
1 452
|
1 312
|
920
|
1 029
|
1 059
|
1 120
|
|
Treasury Stock |
92
|
99
|
6 101
|
0
|
2
|
4
|
5
|
6
|
7
|
7
|
|
Other Equity |
13 367
|
25 801
|
17 913
|
6 980
|
7 820
|
7 197
|
8 833
|
14 556
|
15 509
|
39 024
|
|
Total Equity |
295 289
N/A
|
327 878
+11%
|
333 741
+2%
|
350 209
+5%
|
373 714
+7%
|
383 485
+3%
|
393 897
+3%
|
377 343
-4%
|
416 490
+10%
|
440 524
+6%
|
|
Total Liabilities & Equity |
759 245
N/A
|
900 957
+19%
|
974 970
+8%
|
1 012 758
+4%
|
1 123 781
+11%
|
1 203 211
+7%
|
1 381 217
+15%
|
1 394 199
+1%
|
1 463 256
+5%
|
1 559 592
+7%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
228
|
228
|
225
|
227
|
227
|
227
|
228
|
228
|
228
|
228
|