GIFT Holdings Inc
TSE:9279
Balance Sheet
Balance Sheet Decomposition
GIFT Holdings Inc
Current Assets | 3.3B |
Cash & Short-Term Investments | 1.9B |
Receivables | 542.2m |
Other Current Assets | 826.7m |
Non-Current Assets | 9.2B |
PP&E | 6.3B |
Intangibles | 259.4m |
Other Non-Current Assets | 2.7B |
Current Liabilities | 3.4B |
Accounts Payable | 684.6m |
Accrued Liabilities | 87.6m |
Short-Term Debt | 88.7m |
Other Current Liabilities | 2.5B |
Non-Current Liabilities | 1.9B |
Long-Term Debt | 1.5B |
Other Non-Current Liabilities | 405.2m |
Balance Sheet
GIFT Holdings Inc
Oct-2016 | Oct-2017 | Oct-2018 | Oct-2019 | Oct-2020 | Oct-2021 | Oct-2022 | Oct-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
873
|
805
|
1 740
|
1 876
|
1 792
|
1 871
|
2 007
|
2 220
|
|
Cash Equivalents |
873
|
805
|
1 740
|
1 876
|
1 792
|
1 871
|
2 007
|
2 220
|
|
Total Receivables |
179
|
189
|
180
|
219
|
232
|
262
|
406
|
677
|
|
Accounts Receivables |
179
|
189
|
180
|
219
|
232
|
262
|
406
|
547
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
130
|
|
Inventory |
20
|
25
|
43
|
102
|
90
|
100
|
221
|
368
|
|
Other Current Assets |
74
|
112
|
78
|
107
|
139
|
180
|
393
|
287
|
|
Total Current Assets |
1 146
|
1 131
|
2 041
|
2 304
|
2 253
|
2 414
|
3 027
|
3 553
|
|
PP&E Net |
612
|
696
|
1 411
|
2 132
|
3 026
|
4 016
|
4 757
|
6 007
|
|
PP&E Gross |
612
|
696
|
1 411
|
2 132
|
3 026
|
4 016
|
4 757
|
6 007
|
|
Accumulated Depreciation |
228
|
294
|
390
|
990
|
1 199
|
1 498
|
1 916
|
2 454
|
|
Intangible Assets |
35
|
39
|
33
|
26
|
24
|
11
|
18
|
72
|
|
Goodwill |
0
|
0
|
0
|
166
|
146
|
125
|
104
|
199
|
|
Note Receivable |
28
|
92
|
109
|
220
|
307
|
406
|
416
|
645
|
|
Other Long-Term Assets |
404
|
432
|
638
|
933
|
1 117
|
1 305
|
1 584
|
2 051
|
|
Other Assets |
0
|
0
|
0
|
166
|
146
|
125
|
104
|
199
|
|
Total Assets |
2 225
N/A
|
2 390
+7%
|
4 232
+77%
|
5 781
+37%
|
6 872
+19%
|
8 277
+20%
|
9 905
+20%
|
12 527
+26%
|
|
Liabilities | |||||||||
Accounts Payable |
163
|
168
|
201
|
298
|
298
|
389
|
545
|
698
|
|
Accrued Liabilities |
42
|
43
|
43
|
46
|
68
|
103
|
122
|
150
|
|
Short-Term Debt |
345
|
300
|
157
|
471
|
755
|
0
|
42
|
25
|
|
Current Portion of Long-Term Debt |
210
|
226
|
238
|
348
|
547
|
535
|
512
|
700
|
|
Other Current Liabilities |
341
|
447
|
560
|
960
|
734
|
1 512
|
1 717
|
2 204
|
|
Total Current Liabilities |
1 102
|
1 184
|
1 200
|
2 122
|
2 403
|
2 540
|
2 938
|
3 778
|
|
Long-Term Debt |
529
|
347
|
223
|
333
|
1 093
|
1 275
|
1 195
|
1 575
|
|
Deferred Income Tax |
0
|
0
|
0
|
7
|
20
|
0
|
0
|
0
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
|
Other Liabilities |
67
|
79
|
125
|
177
|
248
|
347
|
340
|
403
|
|
Total Liabilities |
1 697
N/A
|
1 610
-5%
|
1 548
-4%
|
2 639
+70%
|
3 764
+43%
|
4 161
+11%
|
4 473
+7%
|
5 760
+29%
|
|
Equity | |||||||||
Common Stock |
20
|
35
|
763
|
776
|
786
|
790
|
794
|
797
|
|
Retained Earnings |
235
|
454
|
903
|
1 340
|
1 304
|
2 281
|
3 463
|
4 762
|
|
Additional Paid In Capital |
272
|
287
|
1 016
|
1 029
|
1 038
|
1 042
|
1 046
|
1 049
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Other Equity |
1
|
4
|
2
|
3
|
21
|
3
|
130
|
160
|
|
Total Equity |
528
N/A
|
780
+48%
|
2 684
+244%
|
3 142
+17%
|
3 108
-1%
|
4 116
+32%
|
5 432
+32%
|
6 768
+25%
|
|
Total Liabilities & Equity |
2 225
N/A
|
2 390
+7%
|
4 232
+77%
|
5 781
+37%
|
6 872
+19%
|
8 277
+20%
|
9 905
+20%
|
12 527
+26%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
8
|
8
|
10
|
10
|
20
|
20
|
20
|
20
|