System Information Co Ltd
TSE:3677
Balance Sheet
Balance Sheet Decomposition
System Information Co Ltd
Current Assets | 6.3B |
Cash & Short-Term Investments | 3.8B |
Receivables | 2.3B |
Other Current Assets | 165.9m |
Non-Current Assets | 1.9B |
Long-Term Investments | 997.3m |
PP&E | 198m |
Intangibles | 52.3m |
Other Non-Current Assets | 656.2m |
Current Liabilities | 1.9B |
Accounts Payable | 573m |
Accrued Liabilities | 329.5m |
Short-Term Debt | 100m |
Other Current Liabilities | 853.8m |
Non-Current Liabilities | 409m |
Long-Term Debt | 182.6m |
Other Non-Current Liabilities | 226.4m |
Balance Sheet
System Information Co Ltd
Sep-2013 | Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
809
|
920
|
1 050
|
891
|
1 393
|
1 757
|
2 097
|
2 823
|
3 647
|
3 638
|
|
Cash Equivalents |
809
|
920
|
1 050
|
891
|
1 393
|
1 757
|
2 097
|
2 823
|
3 647
|
3 638
|
|
Total Receivables |
595
|
672
|
698
|
1 041
|
1 233
|
1 495
|
1 560
|
1 665
|
1 754
|
2 384
|
|
Accounts Receivables |
595
|
633
|
698
|
1 041
|
1 233
|
1 495
|
1 560
|
1 665
|
1 754
|
2 384
|
|
Other Receivables |
0
|
39
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
7
|
6
|
11
|
41
|
36
|
60
|
67
|
38
|
38
|
8
|
|
Other Current Assets |
43
|
32
|
55
|
53
|
100
|
63
|
112
|
96
|
130
|
109
|
|
Total Current Assets |
1 453
|
1 630
|
1 814
|
2 025
|
2 761
|
3 375
|
3 836
|
4 622
|
5 569
|
6 139
|
|
PP&E Net |
24
|
24
|
32
|
68
|
82
|
139
|
177
|
152
|
138
|
154
|
|
PP&E Gross |
24
|
24
|
32
|
68
|
82
|
139
|
177
|
152
|
138
|
154
|
|
Accumulated Depreciation |
126
|
131
|
89
|
106
|
129
|
152
|
151
|
190
|
172
|
209
|
|
Intangible Assets |
5
|
16
|
32
|
24
|
32
|
48
|
51
|
55
|
88
|
33
|
|
Goodwill |
0
|
0
|
58
|
125
|
198
|
169
|
139
|
109
|
80
|
50
|
|
Long-Term Investments |
46
|
70
|
190
|
238
|
316
|
518
|
410
|
545
|
668
|
861
|
|
Other Long-Term Assets |
189
|
158
|
221
|
262
|
358
|
438
|
480
|
485
|
504
|
558
|
|
Other Assets |
0
|
0
|
58
|
125
|
198
|
169
|
139
|
109
|
80
|
50
|
|
Total Assets |
1 717
N/A
|
1 898
+11%
|
2 347
+24%
|
2 742
+17%
|
3 748
+37%
|
4 686
+25%
|
5 094
+9%
|
5 968
+17%
|
7 047
+18%
|
7 796
+11%
|
|
Liabilities | |||||||||||
Accounts Payable |
266
|
338
|
351
|
263
|
355
|
511
|
563
|
454
|
526
|
582
|
|
Accrued Liabilities |
80
|
126
|
17
|
41
|
52
|
68
|
82
|
112
|
140
|
165
|
|
Short-Term Debt |
45
|
45
|
45
|
110
|
110
|
110
|
110
|
110
|
100
|
100
|
|
Current Portion of Long-Term Debt |
59
|
17
|
16
|
5
|
93
|
94
|
55
|
34
|
48
|
140
|
|
Other Current Liabilities |
287
|
87
|
421
|
415
|
611
|
721
|
864
|
1 004
|
971
|
1 113
|
|
Total Current Liabilities |
737
|
613
|
851
|
834
|
1 220
|
1 504
|
1 674
|
1 715
|
1 785
|
2 099
|
|
Long-Term Debt |
33
|
16
|
0
|
19
|
134
|
92
|
94
|
90
|
293
|
122
|
|
Deferred Income Tax |
0
|
8
|
11
|
25
|
50
|
79
|
46
|
88
|
104
|
118
|
|
Other Liabilities |
248
|
0
|
0
|
15
|
18
|
19
|
19
|
32
|
45
|
56
|
|
Total Liabilities |
1 018
N/A
|
637
-37%
|
862
+35%
|
892
+4%
|
1 422
+59%
|
1 694
+19%
|
1 832
+8%
|
1 925
+5%
|
2 227
+16%
|
2 395
+8%
|
|
Equity | |||||||||||
Common Stock |
109
|
291
|
301
|
302
|
303
|
303
|
503
|
503
|
503
|
503
|
|
Retained Earnings |
565
|
758
|
973
|
1 301
|
1 722
|
2 249
|
2 753
|
3 427
|
4 148
|
4 997
|
|
Additional Paid In Capital |
15
|
197
|
187
|
189
|
189
|
189
|
189
|
189
|
189
|
189
|
|
Unrealized Security Profit/Loss |
10
|
15
|
24
|
58
|
112
|
252
|
177
|
271
|
328
|
391
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
361
|
347
|
347
|
679
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
699
N/A
|
1 261
+80%
|
1 485
+18%
|
1 850
+25%
|
2 326
+26%
|
2 992
+29%
|
3 261
+9%
|
4 043
+24%
|
4 820
+19%
|
5 401
+12%
|
|
Total Liabilities & Equity |
1 717
N/A
|
1 898
+11%
|
2 347
+24%
|
2 742
+17%
|
3 748
+37%
|
4 686
+25%
|
5 094
+9%
|
5 968
+17%
|
7 047
+18%
|
7 796
+11%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
17
|
23
|
23
|
24
|
24
|
24
|
23
|
23
|
23
|
23
|