GMO GlobalSign Holdings KK
TSE:3788
Balance Sheet
Balance Sheet Decomposition
GMO GlobalSign Holdings KK
Current Assets | 10.1B |
Cash & Short-Term Investments | 6.7B |
Receivables | 2.2B |
Other Current Assets | 1.2B |
Non-Current Assets | 5.6B |
Long-Term Investments | 446m |
PP&E | 1.1B |
Intangibles | 3.7B |
Other Non-Current Assets | 440.5m |
Current Liabilities | 4.8B |
Accounts Payable | 47.8m |
Accrued Liabilities | 179.3m |
Other Current Liabilities | 4.6B |
Non-Current Liabilities | 2.3B |
Long-Term Debt | 1.5B |
Other Non-Current Liabilities | 767.9m |
Balance Sheet
GMO GlobalSign Holdings KK
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
2 693
|
3 330
|
3 170
|
3 696
|
4 357
|
4 434
|
4 670
|
4 590
|
6 680
|
6 655
|
|
Cash Equivalents |
2 693
|
3 330
|
3 170
|
3 696
|
4 357
|
4 434
|
4 670
|
4 590
|
6 680
|
6 655
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
1 230
|
1 307
|
1 297
|
1 269
|
1 371
|
1 442
|
1 332
|
1 584
|
2 025
|
2 194
|
|
Accounts Receivables |
1 230
|
1 307
|
1 297
|
1 269
|
1 371
|
1 442
|
1 332
|
1 584
|
2 025
|
2 194
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Assets |
642
|
983
|
595
|
579
|
778
|
989
|
1 388
|
1 343
|
1 182
|
1 213
|
|
Total Current Assets |
5 265
|
5 621
|
5 062
|
5 544
|
6 506
|
6 865
|
7 390
|
7 517
|
9 887
|
10 063
|
|
PP&E Net |
1 226
|
1 226
|
1 382
|
1 190
|
951
|
847
|
846
|
784
|
905
|
1 093
|
|
PP&E Gross |
1 226
|
1 226
|
1 382
|
1 190
|
951
|
847
|
846
|
784
|
905
|
1 093
|
|
Accumulated Depreciation |
1 532
|
1 785
|
1 909
|
2 141
|
2 219
|
2 491
|
2 448
|
2 192
|
2 421
|
2 601
|
|
Intangible Assets |
444
|
502
|
856
|
1 036
|
747
|
1 201
|
1 726
|
2 083
|
2 792
|
3 651
|
|
Goodwill |
0
|
1 034
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Note Receivable |
0
|
0
|
160
|
160
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
475
|
630
|
546
|
437
|
561
|
675
|
643
|
711
|
500
|
446
|
|
Other Long-Term Assets |
238
|
203
|
290
|
251
|
359
|
367
|
458
|
418
|
491
|
441
|
|
Other Assets |
0
|
1 034
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
9 260
N/A
|
9 216
0%
|
8 302
-10%
|
8 619
+4%
|
9 124
+6%
|
9 955
+9%
|
11 063
+11%
|
11 513
+4%
|
14 574
+27%
|
15 694
+8%
|
|
Liabilities | |||||||||||
Accounts Payable |
284
|
239
|
177
|
149
|
201
|
119
|
111
|
63
|
69
|
48
|
|
Accrued Liabilities |
195
|
101
|
66
|
73
|
235
|
211
|
240
|
112
|
169
|
179
|
|
Short-Term Debt |
5
|
0
|
0
|
0
|
0
|
0
|
300
|
500
|
1 000
|
0
|
|
Current Portion of Long-Term Debt |
200
|
243
|
244
|
205
|
173
|
140
|
90
|
77
|
233
|
505
|
|
Other Current Liabilities |
2 188
|
2 528
|
2 588
|
2 540
|
2 439
|
2 866
|
2 760
|
3 152
|
3 835
|
4 054
|
|
Total Current Liabilities |
2 872
|
3 111
|
3 075
|
2 966
|
3 048
|
3 336
|
3 501
|
3 903
|
5 305
|
4 786
|
|
Long-Term Debt |
423
|
519
|
423
|
309
|
212
|
144
|
135
|
116
|
725
|
1 501
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
269
|
495
|
641
|
|
Minority Interest |
162
|
161
|
33
|
37
|
28
|
27
|
293
|
19
|
21
|
27
|
|
Other Liabilities |
264
|
144
|
46
|
88
|
31
|
40
|
139
|
72
|
92
|
100
|
|
Total Liabilities |
3 765
N/A
|
3 935
+5%
|
3 578
-9%
|
3 400
-5%
|
3 320
-2%
|
3 546
+7%
|
4 067
+15%
|
4 379
+8%
|
6 640
+52%
|
7 055
+6%
|
|
Equity | |||||||||||
Common Stock |
917
|
917
|
917
|
917
|
917
|
917
|
917
|
917
|
917
|
917
|
|
Retained Earnings |
3 285
|
3 391
|
3 756
|
4 147
|
4 799
|
5 394
|
6 028
|
5 868
|
6 295
|
6 584
|
|
Additional Paid In Capital |
1 006
|
1 006
|
56
|
57
|
57
|
57
|
45
|
0
|
0
|
0
|
|
Unrealized Security Profit/Loss |
57
|
52
|
82
|
96
|
153
|
175
|
199
|
230
|
62
|
36
|
|
Treasury Stock |
39
|
39
|
163
|
163
|
163
|
163
|
163
|
163
|
163
|
163
|
|
Other Equity |
269
|
45
|
76
|
166
|
42
|
29
|
30
|
282
|
824
|
1 264
|
|
Total Equity |
5 495
N/A
|
5 281
-4%
|
4 725
-11%
|
5 220
+10%
|
5 805
+11%
|
6 408
+10%
|
6 996
+9%
|
7 133
+2%
|
7 935
+11%
|
8 638
+9%
|
|
Total Liabilities & Equity |
9 260
N/A
|
9 216
0%
|
8 302
-10%
|
8 619
+4%
|
9 124
+6%
|
9 955
+9%
|
11 063
+11%
|
11 513
+4%
|
14 574
+27%
|
15 694
+8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|