Sun Corp
TSE:6736
Balance Sheet
Balance Sheet Decomposition
Sun Corp
Current Assets | 23.6B |
Cash & Short-Term Investments | 1.4B |
Receivables | 2.4B |
Other Current Assets | 19.8B |
Non-Current Assets | 18.6B |
Long-Term Investments | 15.8B |
PP&E | 1.6B |
Intangibles | 713.9m |
Other Non-Current Assets | 428.1m |
Current Liabilities | 5.1B |
Accounts Payable | 2.7B |
Accrued Liabilities | 377.4m |
Short-Term Debt | 591.8m |
Other Current Liabilities | 1.5B |
Non-Current Liabilities | 3.5B |
Long-Term Debt | 275m |
Other Non-Current Liabilities | 3.3B |
Balance Sheet
Sun Corp
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
9 982
|
14 460
|
11 363
|
12 917
|
11 926
|
16 249
|
26 390
|
32 534
|
31 680
|
3 139
|
|
Cash Equivalents |
9 982
|
14 460
|
11 363
|
12 917
|
11 926
|
16 249
|
26 390
|
32 534
|
31 680
|
3 139
|
|
Short-Term Investments |
322
|
0
|
351
|
0
|
0
|
0
|
0
|
0
|
1 103
|
45
|
|
Total Receivables |
4 374
|
3 477
|
4 273
|
4 744
|
4 947
|
3 273
|
6 617
|
8 663
|
35 386
|
6 442
|
|
Accounts Receivables |
4 374
|
3 477
|
4 273
|
4 744
|
4 947
|
3 273
|
6 617
|
8 663
|
9 698
|
2 549
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25 688
|
3 892
|
|
Inventory |
3 174
|
2 940
|
2 691
|
2 514
|
2 334
|
2 337
|
1 317
|
1 126
|
2 140
|
2 715
|
|
Other Current Assets |
975
|
558
|
898
|
1 206
|
1 244
|
737
|
1 098
|
1 325
|
2 157
|
11 540
|
|
Total Current Assets |
18 827
|
22 024
|
19 576
|
21 381
|
20 450
|
22 596
|
35 423
|
43 649
|
72 465
|
23 836
|
|
PP&E Net |
2 941
|
2 760
|
2 909
|
3 068
|
3 144
|
3 248
|
3 285
|
3 237
|
3 468
|
1 629
|
|
PP&E Gross |
2 941
|
2 760
|
2 909
|
3 068
|
3 144
|
3 248
|
0
|
0
|
0
|
0
|
|
Accumulated Depreciation |
3 202
|
3 022
|
3 160
|
3 349
|
3 749
|
4 227
|
0
|
0
|
0
|
0
|
|
Intangible Assets |
39
|
35
|
37
|
36
|
61
|
58
|
916
|
799
|
1 444
|
275
|
|
Goodwill |
55
|
0
|
1 148
|
582
|
0
|
0
|
1 037
|
863
|
2 753
|
510
|
|
Long-Term Investments |
1 675
|
1 834
|
1 692
|
1 202
|
927
|
426
|
19
|
19
|
19
|
15 115
|
|
Other Long-Term Assets |
672
|
595
|
881
|
1 047
|
1 274
|
434
|
957
|
1 218
|
1 938
|
404
|
|
Other Assets |
55
|
0
|
1 148
|
582
|
0
|
0
|
1 037
|
863
|
2 753
|
510
|
|
Total Assets |
24 211
N/A
|
27 295
+13%
|
26 243
-4%
|
27 316
+4%
|
25 856
-5%
|
26 761
+4%
|
41 637
+56%
|
49 785
+20%
|
82 088
+65%
|
41 767
-49%
|
|
Liabilities | |||||||||||
Accounts Payable |
2 751
|
2 617
|
1 890
|
2 548
|
2 212
|
1 613
|
1 880
|
1 528
|
2 360
|
2 411
|
|
Accrued Liabilities |
727
|
811
|
1 936
|
2 763
|
3 092
|
3 458
|
3 322
|
4 459
|
5 371
|
488
|
|
Short-Term Debt |
830
|
830
|
1 730
|
1 950
|
1 950
|
3 819
|
4 180
|
6 147
|
3 501
|
161
|
|
Current Portion of Long-Term Debt |
71
|
64
|
90
|
93
|
75
|
54
|
58
|
55
|
45
|
44
|
|
Other Current Liabilities |
5 007
|
5 879
|
3 890
|
4 663
|
6 119
|
7 331
|
12 708
|
15 697
|
27 684
|
921
|
|
Total Current Liabilities |
9 385
|
10 201
|
9 536
|
12 018
|
13 448
|
16 275
|
22 148
|
27 885
|
38 961
|
4 025
|
|
Long-Term Debt |
184
|
157
|
177
|
137
|
59
|
81
|
368
|
259
|
253
|
257
|
|
Deferred Income Tax |
259
|
263
|
248
|
263
|
99
|
279
|
103
|
131
|
336
|
2 408
|
|
Minority Interest |
399
|
532
|
469
|
419
|
212
|
140
|
4 276
|
4 378
|
0
|
0
|
|
Other Liabilities |
107
|
98
|
98
|
96
|
101
|
71
|
411
|
689
|
15 497
|
63
|
|
Total Liabilities |
10 334
N/A
|
11 251
+9%
|
10 528
-6%
|
12 933
+23%
|
13 919
+8%
|
16 846
+21%
|
27 308
+62%
|
33 342
+22%
|
55 048
+65%
|
6 754
-88%
|
|
Equity | |||||||||||
Common Stock |
922
|
978
|
992
|
1 000
|
1 008
|
1 009
|
1 017
|
2 063
|
2 086
|
2 090
|
|
Retained Earnings |
11 593
|
13 027
|
13 090
|
12 258
|
10 448
|
8 664
|
5 672
|
6 008
|
8 641
|
30 879
|
|
Additional Paid In Capital |
1 118
|
0
|
666
|
475
|
0
|
0
|
7 695
|
8 855
|
15 864
|
3 318
|
|
Unrealized Security Profit/Loss |
382
|
273
|
0
|
433
|
375
|
466
|
433
|
357
|
365
|
2 531
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
62
|
63
|
63
|
2 806
|
|
Other Equity |
627
|
1 366
|
1 413
|
1 084
|
856
|
708
|
441
|
62
|
877
|
997
|
|
Total Equity |
13 877
N/A
|
16 044
+16%
|
15 715
-2%
|
14 383
-8%
|
11 937
-17%
|
9 915
-17%
|
14 329
+45%
|
16 443
+15%
|
27 040
+64%
|
35 014
+29%
|
|
Total Liabilities & Equity |
24 211
N/A
|
27 295
+13%
|
26 243
-4%
|
27 316
+4%
|
25 856
-5%
|
26 761
+4%
|
41 637
+56%
|
49 785
+20%
|
82 088
+65%
|
41 767
-49%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
22
|
22
|
22
|
23
|
23
|
23
|
23
|
24
|
24
|
23
|