Sega Sammy Holdings Inc
TSE:6460
Balance Sheet
Balance Sheet Decomposition
Sega Sammy Holdings Inc
Current Assets | 376.4B |
Cash & Short-Term Investments | 193.6B |
Receivables | 59.2B |
Other Current Assets | 123.5B |
Non-Current Assets | 239.3B |
Long-Term Investments | 50.2B |
PP&E | 61.2B |
Intangibles | 79.5B |
Other Non-Current Assets | 48.5B |
Current Liabilities | 215.9B |
Accounts Payable | 26.2B |
Accrued Liabilities | 6.2B |
Other Current Liabilities | 183.5B |
Non-Current Liabilities | 52.8B |
Long-Term Debt | 35B |
Other Non-Current Liabilities | 17.8B |
Balance Sheet
Sega Sammy Holdings Inc
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
101 220
|
102 260
|
141 316
|
137 494
|
157 896
|
137 425
|
159 013
|
154 972
|
152 459
|
179 509
|
|
Cash Equivalents |
101 220
|
102 260
|
141 316
|
137 494
|
157 896
|
137 425
|
159 013
|
154 972
|
152 459
|
179 509
|
|
Short-Term Investments |
107 713
|
97 210
|
48 401
|
65 203
|
24 694
|
14 500
|
5 398
|
721
|
0
|
0
|
|
Total Receivables |
49 778
|
38 137
|
58 666
|
45 730
|
33 534
|
43 489
|
44 942
|
48 243
|
50 443
|
68 686
|
|
Accounts Receivables |
47 785
|
38 137
|
54 931
|
44 171
|
29 080
|
38 950
|
40 106
|
37 878
|
38 629
|
53 066
|
|
Other Receivables |
1 993
|
0
|
3 735
|
1 559
|
4 454
|
4 539
|
4 836
|
10 365
|
11 814
|
15 620
|
|
Inventory |
35 929
|
29 236
|
34 476
|
47 440
|
40 573
|
50 020
|
47 007
|
52 911
|
67 525
|
89 461
|
|
Other Current Assets |
23 835
|
31 178
|
19 433
|
28 248
|
15 634
|
15 028
|
12 616
|
19 448
|
17 362
|
16 206
|
|
Total Current Assets |
318 475
|
298 021
|
302 292
|
324 115
|
272 331
|
260 462
|
268 976
|
276 295
|
287 789
|
353 862
|
|
PP&E Net |
102 162
|
100 272
|
101 080
|
81 609
|
78 145
|
84 017
|
86 649
|
61 617
|
60 358
|
60 482
|
|
PP&E Gross |
102 162
|
100 272
|
101 080
|
81 609
|
78 145
|
84 017
|
86 649
|
61 617
|
60 358
|
60 482
|
|
Accumulated Depreciation |
167 869
|
167 869
|
165 432
|
157 191
|
146 717
|
134 297
|
136 683
|
102 779
|
98 040
|
101 343
|
|
Intangible Assets |
12 880
|
14 403
|
12 616
|
11 353
|
14 942
|
8 849
|
12 091
|
10 288
|
9 723
|
10 655
|
|
Goodwill |
18 915
|
14 668
|
12 201
|
10 807
|
8 541
|
6 448
|
5 878
|
4 711
|
3 460
|
2 592
|
|
Note Receivable |
710
|
710
|
0
|
1 757
|
1 549
|
1 014
|
1 117
|
383
|
428
|
247
|
|
Long-Term Investments |
60 825
|
70 051
|
76 504
|
69 845
|
70 216
|
73 478
|
55 046
|
38 323
|
40 699
|
39 538
|
|
Other Long-Term Assets |
28 969
|
31 244
|
27 561
|
22 113
|
27 743
|
30 386
|
28 511
|
29 982
|
33 035
|
34 190
|
|
Other Assets |
18 915
|
14 668
|
12 201
|
10 807
|
8 541
|
6 448
|
5 878
|
4 711
|
3 460
|
2 592
|
|
Total Assets |
542 936
N/A
|
528 659
-3%
|
532 957
+1%
|
521 599
-2%
|
473 467
-9%
|
464 654
-2%
|
458 268
-1%
|
421 599
-8%
|
435 492
+3%
|
501 566
+15%
|
|
Liabilities | |||||||||||
Accounts Payable |
37 292
|
26 964
|
33 011
|
45 631
|
21 716
|
24 758
|
17 834
|
16 994
|
24 455
|
30 556
|
|
Accrued Liabilities |
16 737
|
16 737
|
20 681
|
20 463
|
19 491
|
21 564
|
24 046
|
24 817
|
29 932
|
30 741
|
|
Short-Term Debt |
500
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
15 425
|
13 842
|
31 525
|
27 200
|
26 713
|
26 309
|
24 253
|
1 162
|
11 153
|
18 406
|
|
Other Current Liabilities |
21 115
|
45 901
|
20 773
|
19 273
|
16 532
|
14 911
|
20 014
|
16 804
|
21 446
|
40 629
|
|
Total Current Liabilities |
91 069
|
86 707
|
105 990
|
112 567
|
84 452
|
87 542
|
86 147
|
59 777
|
86 986
|
120 332
|
|
Long-Term Debt |
77 177
|
89 118
|
103 523
|
78 421
|
61 926
|
51 180
|
55 582
|
56 926
|
46 129
|
40 471
|
|
Deferred Income Tax |
5 039
|
5 039
|
3 898
|
3 214
|
2 486
|
2 110
|
2 165
|
778
|
469
|
754
|
|
Minority Interest |
3 892
|
4 289
|
4 415
|
3 428
|
1 685
|
1 776
|
1 941
|
496
|
49
|
24
|
|
Other Liabilities |
21 381
|
30 382
|
19 596
|
15 900
|
14 147
|
18 485
|
17 516
|
12 862
|
9 271
|
8 662
|
|
Total Liabilities |
198 558
N/A
|
210 496
+6%
|
237 422
+13%
|
213 530
-10%
|
164 696
-23%
|
161 093
-2%
|
163 351
+1%
|
130 839
-20%
|
142 904
+9%
|
170 243
+19%
|
|
Equity | |||||||||||
Common Stock |
29 953
|
29 953
|
29 953
|
29 953
|
29 953
|
29 953
|
29 953
|
29 953
|
29 953
|
29 953
|
|
Retained Earnings |
220 762
|
199 536
|
195 306
|
207 942
|
207 993
|
202 801
|
207 147
|
200 551
|
224 860
|
262 308
|
|
Additional Paid In Capital |
119 312
|
119 282
|
118 404
|
117 521
|
117 345
|
117 142
|
118 564
|
118 048
|
117 689
|
72 213
|
|
Unrealized Security Profit/Loss |
12 099
|
13 095
|
0
|
11 381
|
10 868
|
13 245
|
3 361
|
821
|
1 161
|
1 517
|
|
Treasury Stock |
37 971
|
49 335
|
0
|
54 769
|
54 781
|
54 168
|
53 555
|
53 561
|
77 886
|
37 251
|
|
Other Equity |
223
|
5 632
|
264
|
3 959
|
2 607
|
5 412
|
10 553
|
5 052
|
3 189
|
2 583
|
|
Total Equity |
344 378
N/A
|
318 163
-8%
|
295 535
-7%
|
308 069
+4%
|
308 771
+0%
|
303 561
-2%
|
294 917
-3%
|
290 760
-1%
|
292 588
+1%
|
331 323
+13%
|
|
Total Liabilities & Equity |
542 936
N/A
|
528 659
-3%
|
532 957
+1%
|
521 599
-2%
|
473 467
-9%
|
464 654
-2%
|
458 268
-1%
|
421 599
-8%
|
435 492
+3%
|
501 566
+15%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
244
|
237
|
234
|
234
|
234
|
235
|
235
|
235
|
223
|
221
|