Sho-Bond Holdings Co Ltd
TSE:1414
Balance Sheet
Balance Sheet Decomposition
Sho-Bond Holdings Co Ltd
Current Assets | 92.8B |
Cash & Short-Term Investments | 11.1B |
Receivables | 79.8B |
Other Current Assets | 1.9B |
Non-Current Assets | 28.5B |
Long-Term Investments | 10.5B |
PP&E | 14.8B |
Intangibles | 555m |
Other Non-Current Assets | 2.7B |
Current Liabilities | 18.7B |
Accounts Payable | 9B |
Accrued Liabilities | 1B |
Other Current Liabilities | 8.7B |
Non-Current Liabilities | 3.2B |
Other Non-Current Liabilities | 3.2B |
Balance Sheet
Sho-Bond Holdings Co Ltd
Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
9 883
|
14 626
|
15 081
|
18 073
|
12 294
|
11 756
|
27 395
|
13 012
|
15 023
|
17 588
|
|
Cash Equivalents |
9 883
|
14 626
|
15 081
|
18 073
|
12 294
|
11 756
|
27 395
|
13 012
|
15 023
|
17 588
|
|
Short-Term Investments |
21 421
|
15 603
|
14 406
|
12 452
|
16 290
|
18 299
|
2 703
|
17 202
|
14 999
|
7 468
|
|
Total Receivables |
13 568
|
15 320
|
15 840
|
17 527
|
24 811
|
28 870
|
36 075
|
44 972
|
51 937
|
63 064
|
|
Accounts Receivables |
13 568
|
15 320
|
15 840
|
17 527
|
24 811
|
28 870
|
36 075
|
44 972
|
51 937
|
63 064
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
622
|
598
|
642
|
794
|
980
|
1 065
|
1 011
|
1 071
|
1 182
|
1 087
|
|
Other Current Assets |
1 435
|
959
|
1 651
|
1 091
|
1 222
|
1 105
|
2 022
|
2 114
|
3 156
|
3 711
|
|
Total Current Assets |
46 929
|
47 106
|
47 620
|
49 937
|
55 597
|
61 095
|
69 206
|
78 371
|
86 297
|
92 918
|
|
PP&E Net |
12 083
|
12 010
|
11 983
|
11 898
|
11 909
|
12 083
|
12 134
|
13 102
|
14 585
|
14 992
|
|
Intangible Assets |
135
|
158
|
151
|
130
|
122
|
118
|
95
|
250
|
278
|
243
|
|
Goodwill |
0
|
0
|
0
|
918
|
820
|
721
|
623
|
524
|
426
|
328
|
|
Long-Term Investments |
9 474
|
13 575
|
14 979
|
18 725
|
20 033
|
18 236
|
16 944
|
14 030
|
12 101
|
11 242
|
|
Other Long-Term Assets |
2 087
|
2 935
|
2 594
|
2 658
|
2 495
|
2 342
|
3 665
|
3 530
|
3 736
|
2 557
|
|
Other Assets |
0
|
0
|
0
|
918
|
820
|
721
|
623
|
524
|
426
|
328
|
|
Total Assets |
70 708
N/A
|
75 784
+7%
|
77 327
+2%
|
84 266
+9%
|
90 976
+8%
|
94 595
+4%
|
102 667
+9%
|
109 807
+7%
|
117 423
+7%
|
122 280
+4%
|
|
Liabilities | |||||||||||
Accounts Payable |
8 221
|
7 567
|
7 433
|
7 317
|
8 980
|
7 623
|
9 193
|
9 338
|
10 830
|
11 654
|
|
Accrued Liabilities |
114
|
226
|
171
|
212
|
293
|
306
|
273
|
397
|
399
|
289
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
4 902
|
4 571
|
4 630
|
5 507
|
5 431
|
6 749
|
8 005
|
7 461
|
10 234
|
10 147
|
|
Total Current Liabilities |
13 237
|
12 364
|
12 234
|
13 036
|
14 704
|
14 678
|
17 471
|
17 196
|
21 463
|
22 090
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Deferred Income Tax |
396
|
1 037
|
341
|
763
|
821
|
405
|
0
|
7
|
33
|
377
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
42
|
17
|
64
|
93
|
60
|
|
Other Liabilities |
994
|
913
|
1 051
|
1 224
|
1 355
|
1 404
|
1 579
|
1 644
|
1 680
|
1 737
|
|
Total Liabilities |
14 627
N/A
|
14 314
-2%
|
13 626
-5%
|
15 023
+10%
|
16 880
+12%
|
16 529
-2%
|
19 067
+15%
|
18 911
-1%
|
23 269
+23%
|
24 264
+4%
|
|
Equity | |||||||||||
Common Stock |
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
|
Retained Earnings |
20 407
|
24 784
|
28 898
|
33 243
|
36 740
|
41 455
|
46 289
|
52 975
|
59 162
|
65 589
|
|
Additional Paid In Capital |
36 013
|
36 013
|
36 013
|
36 013
|
34 762
|
34 762
|
34 762
|
34 762
|
34 762
|
34 762
|
|
Unrealized Security Profit/Loss |
1 989
|
1 022
|
2 249
|
1 124
|
264
|
527
|
142
|
777
|
811
|
1 746
|
|
Treasury Stock |
3 746
|
3 747
|
3 748
|
3 748
|
2 499
|
2 501
|
2 503
|
2 504
|
5 514
|
9 017
|
|
Other Equity |
396
|
442
|
213
|
141
|
171
|
123
|
90
|
114
|
67
|
64
|
|
Total Equity |
56 081
N/A
|
61 470
+10%
|
63 701
+4%
|
69 243
+9%
|
74 096
+7%
|
78 066
+5%
|
83 600
+7%
|
90 896
+9%
|
94 154
+4%
|
98 016
+4%
|
|
Total Liabilities & Equity |
70 708
N/A
|
75 784
+7%
|
77 327
+2%
|
84 266
+9%
|
90 976
+8%
|
94 595
+4%
|
102 667
+9%
|
109 807
+7%
|
117 423
+7%
|
122 280
+4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
54
|
54
|
54
|
54
|
54
|
54
|
54
|
54
|
53
|
53
|