Creo Co Ltd
TSE:9698
Balance Sheet
Balance Sheet Decomposition
Creo Co Ltd
Current Assets | 8.5B |
Cash & Short-Term Investments | 5.6B |
Receivables | 2.4B |
Other Current Assets | 494m |
Non-Current Assets | 1.6B |
Long-Term Investments | 144m |
PP&E | 256m |
Intangibles | 533m |
Other Non-Current Assets | 650m |
Current Liabilities | 2.5B |
Accounts Payable | 501m |
Accrued Liabilities | 530m |
Other Current Liabilities | 1.5B |
Non-Current Liabilities | 219m |
Other Non-Current Liabilities | 219m |
Balance Sheet
Creo Co Ltd
Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
3 553
|
3 599
|
3 328
|
3 483
|
4 012
|
4 128
|
3 927
|
4 317
|
3 910
|
5 584
|
|
Cash Equivalents |
3 553
|
3 599
|
3 328
|
3 483
|
4 012
|
4 128
|
3 927
|
4 317
|
3 910
|
5 584
|
|
Total Receivables |
2 149
|
2 176
|
2 234
|
2 514
|
2 761
|
2 950
|
3 203
|
3 228
|
3 567
|
2 396
|
|
Accounts Receivables |
2 149
|
2 176
|
2 234
|
2 514
|
2 761
|
2 950
|
3 203
|
3 228
|
3 566
|
2 396
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
Inventory |
228
|
186
|
147
|
239
|
240
|
279
|
365
|
272
|
306
|
308
|
|
Other Current Assets |
188
|
194
|
281
|
209
|
179
|
201
|
202
|
200
|
202
|
186
|
|
Total Current Assets |
6 118
|
6 155
|
5 990
|
6 445
|
7 192
|
7 558
|
7 697
|
8 017
|
7 985
|
8 474
|
|
PP&E Net |
202
|
186
|
352
|
328
|
303
|
289
|
314
|
295
|
267
|
256
|
|
PP&E Gross |
202
|
186
|
352
|
328
|
303
|
289
|
314
|
295
|
267
|
256
|
|
Accumulated Depreciation |
196
|
226
|
195
|
212
|
227
|
252
|
287
|
303
|
333
|
353
|
|
Intangible Assets |
488
|
409
|
468
|
370
|
276
|
390
|
609
|
695
|
722
|
533
|
|
Goodwill |
0
|
26
|
132
|
93
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
119
|
99
|
9
|
3
|
41
|
38
|
40
|
118
|
153
|
144
|
|
Other Long-Term Assets |
232
|
216
|
304
|
286
|
621
|
693
|
676
|
652
|
621
|
650
|
|
Other Assets |
0
|
26
|
132
|
93
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
7 159
N/A
|
7 091
-1%
|
7 255
+2%
|
7 525
+4%
|
8 433
+12%
|
8 968
+6%
|
9 336
+4%
|
9 777
+5%
|
9 748
0%
|
10 057
+3%
|
|
Liabilities | |||||||||||
Accounts Payable |
433
|
462
|
531
|
518
|
671
|
665
|
693
|
668
|
608
|
501
|
|
Accrued Liabilities |
461
|
431
|
399
|
490
|
566
|
698
|
592
|
556
|
598
|
530
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
1 343
|
891
|
1 011
|
1 059
|
1 209
|
1 333
|
1 256
|
1 351
|
1 424
|
1 511
|
|
Total Current Liabilities |
2 237
|
1 784
|
1 941
|
2 067
|
2 446
|
2 696
|
2 541
|
2 575
|
2 630
|
2 542
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Minority Interest |
39
|
47
|
31
|
33
|
40
|
16
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
123
|
142
|
154
|
143
|
126
|
114
|
153
|
205
|
214
|
219
|
|
Total Liabilities |
2 399
N/A
|
1 973
-18%
|
2 126
+8%
|
2 243
+6%
|
2 612
+16%
|
2 826
+8%
|
2 694
-5%
|
2 780
+3%
|
2 844
+2%
|
2 761
-3%
|
|
Equity | |||||||||||
Common Stock |
3 149
|
3 149
|
3 149
|
3 149
|
3 149
|
3 149
|
3 149
|
3 149
|
3 149
|
3 149
|
|
Retained Earnings |
1 013
|
1 384
|
1 521
|
1 718
|
2 258
|
2 781
|
3 271
|
3 605
|
3 757
|
4 141
|
|
Additional Paid In Capital |
743
|
743
|
562
|
562
|
562
|
559
|
757
|
757
|
698
|
698
|
|
Unrealized Security Profit/Loss |
32
|
0
|
1
|
0
|
0
|
0
|
0
|
20
|
2
|
3
|
|
Treasury Stock |
178
|
0
|
106
|
148
|
149
|
349
|
537
|
535
|
704
|
697
|
|
Other Equity |
1
|
1
|
2
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
|
Total Equity |
4 760
N/A
|
5 118
+8%
|
5 129
+0%
|
5 282
+3%
|
5 821
+10%
|
6 142
+6%
|
6 642
+8%
|
6 997
+5%
|
6 904
-1%
|
7 296
+6%
|
|
Total Liabilities & Equity |
7 159
N/A
|
7 091
-1%
|
7 255
+2%
|
7 525
+4%
|
8 433
+12%
|
8 968
+6%
|
9 336
+4%
|
9 777
+5%
|
9 748
0%
|
10 057
+3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
9
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|