Shobido Corp
TSE:7819
Balance Sheet
Balance Sheet Decomposition
Shobido Corp
Current Assets | 11.3B |
Cash & Short-Term Investments | 4.4B |
Receivables | 3.8B |
Other Current Assets | 3.1B |
Non-Current Assets | 3.5B |
Long-Term Investments | 563.6m |
PP&E | 2.4B |
Intangibles | 220m |
Other Non-Current Assets | 371.4m |
Current Liabilities | 6B |
Accounts Payable | 2B |
Accrued Liabilities | 54.8m |
Short-Term Debt | 1.7B |
Other Current Liabilities | 2.3B |
Non-Current Liabilities | 2.7B |
Long-Term Debt | 2.3B |
Other Non-Current Liabilities | 447.9m |
Balance Sheet
Shobido Corp
Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
3 324
|
3 629
|
5 007
|
4 599
|
4 943
|
5 254
|
4 653
|
5 015
|
5 542
|
5 259
|
|
Cash Equivalents |
3 324
|
3 629
|
5 007
|
4 599
|
4 943
|
5 254
|
4 653
|
5 015
|
5 542
|
5 259
|
|
Short-Term Investments |
0
|
600
|
0
|
0
|
0
|
0
|
200
|
500
|
0
|
0
|
|
Total Receivables |
2 781
|
2 769
|
2 902
|
3 033
|
3 053
|
2 912
|
2 324
|
2 965
|
3 535
|
3 813
|
|
Accounts Receivables |
2 781
|
2 769
|
2 902
|
3 033
|
3 053
|
2 912
|
2 324
|
2 718
|
3 227
|
3 454
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
247
|
307
|
359
|
|
Inventory |
1 595
|
2 035
|
1 549
|
1 817
|
1 508
|
1 592
|
1 451
|
1 292
|
1 553
|
1 945
|
|
Other Current Assets |
1 119
|
892
|
317
|
465
|
419
|
425
|
972
|
461
|
854
|
986
|
|
Total Current Assets |
8 819
|
9 926
|
9 775
|
9 914
|
9 924
|
10 183
|
9 599
|
10 232
|
11 484
|
12 004
|
|
PP&E Net |
1 903
|
1 837
|
1 828
|
1 799
|
1 780
|
1 724
|
2 838
|
2 883
|
2 460
|
2 346
|
|
Intangible Assets |
230
|
170
|
111
|
82
|
67
|
60
|
51
|
40
|
32
|
27
|
|
Goodwill |
522
|
376
|
231
|
85
|
0
|
0
|
0
|
259
|
230
|
202
|
|
Note Receivable |
0
|
693
|
599
|
415
|
315
|
214
|
111
|
0
|
0
|
0
|
|
Long-Term Investments |
1 370
|
1 494
|
671
|
230
|
384
|
301
|
302
|
203
|
189
|
226
|
|
Other Long-Term Assets |
475
|
476
|
252
|
299
|
327
|
367
|
355
|
408
|
364
|
393
|
|
Other Assets |
522
|
376
|
231
|
85
|
0
|
0
|
0
|
259
|
230
|
202
|
|
Total Assets |
13 319
N/A
|
14 973
+12%
|
13 467
-10%
|
12 825
-5%
|
12 797
0%
|
12 849
+0%
|
13 256
+3%
|
14 025
+6%
|
14 758
+5%
|
15 197
+3%
|
|
Liabilities | |||||||||||
Accounts Payable |
2 134
|
2 085
|
2 236
|
2 212
|
1 919
|
2 032
|
1 694
|
1 813
|
2 044
|
1 824
|
|
Accrued Liabilities |
149
|
153
|
161
|
160
|
152
|
156
|
142
|
139
|
134
|
153
|
|
Short-Term Debt |
100
|
700
|
0
|
0
|
0
|
0
|
0
|
100
|
100
|
900
|
|
Current Portion of Long-Term Debt |
1 525
|
2 059
|
2 028
|
1 889
|
1 825
|
1 557
|
1 812
|
1 960
|
1 813
|
1 625
|
|
Other Current Liabilities |
581
|
778
|
754
|
672
|
600
|
570
|
433
|
795
|
940
|
1 313
|
|
Total Current Liabilities |
4 489
|
5 775
|
5 178
|
4 934
|
4 496
|
4 314
|
4 081
|
4 807
|
5 031
|
5 816
|
|
Long-Term Debt |
3 230
|
3 680
|
3 137
|
2 510
|
2 846
|
3 150
|
3 823
|
3 727
|
3 271
|
2 705
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
248
|
159
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
53
|
60
|
100
|
89
|
94
|
|
Other Liabilities |
204
|
185
|
193
|
199
|
196
|
155
|
209
|
225
|
228
|
217
|
|
Total Liabilities |
7 923
N/A
|
9 639
+22%
|
8 508
-12%
|
7 643
-10%
|
7 538
-1%
|
7 671
+2%
|
8 173
+7%
|
8 886
+9%
|
8 867
0%
|
8 991
+1%
|
|
Equity | |||||||||||
Common Stock |
546
|
546
|
546
|
546
|
546
|
546
|
546
|
546
|
546
|
546
|
|
Retained Earnings |
4 063
|
4 063
|
4 110
|
4 167
|
4 128
|
4 169
|
4 095
|
4 169
|
4 549
|
4 893
|
|
Additional Paid In Capital |
264
|
264
|
264
|
264
|
264
|
264
|
264
|
264
|
264
|
264
|
|
Unrealized Security Profit/Loss |
4
|
30
|
49
|
56
|
99
|
47
|
59
|
57
|
45
|
70
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
81
|
81
|
81
|
|
Other Equity |
520
|
431
|
10
|
149
|
222
|
153
|
119
|
184
|
569
|
515
|
|
Total Equity |
5 396
N/A
|
5 333
-1%
|
4 959
-7%
|
5 181
+4%
|
5 259
+1%
|
5 178
-2%
|
5 083
-2%
|
5 139
+1%
|
5 891
+15%
|
6 207
+5%
|
|
Total Liabilities & Equity |
13 319
N/A
|
14 973
+12%
|
13 467
-10%
|
12 825
-5%
|
12 797
0%
|
12 849
+0%
|
13 256
+3%
|
14 025
+6%
|
14 758
+5%
|
15 197
+3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|