Scroll Corp
TSE:8005
Balance Sheet
Balance Sheet Decomposition
Scroll Corp
Current Assets | 35.9B |
Cash & Short-Term Investments | 4.2B |
Receivables | 20B |
Other Current Assets | 11.8B |
Non-Current Assets | 16.8B |
PP&E | 12.5B |
Intangibles | 722m |
Other Non-Current Assets | 3.5B |
Current Liabilities | 17.7B |
Accounts Payable | 3B |
Other Current Liabilities | 14.7B |
Non-Current Liabilities | 1.7B |
Other Non-Current Liabilities | 1.7B |
Balance Sheet
Scroll 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 |
1 957
|
1 105
|
2 866
|
4 833
|
5 766
|
5 473
|
4 828
|
8 084
|
7 142
|
10 267
|
|
Cash Equivalents |
1 957
|
1 105
|
2 866
|
4 833
|
5 766
|
5 473
|
4 828
|
8 084
|
7 142
|
10 267
|
|
Total Receivables |
11 643
|
10 877
|
9 374
|
8 927
|
12 262
|
12 556
|
12 554
|
14 591
|
15 623
|
15 760
|
|
Accounts Receivables |
11 643
|
10 877
|
9 374
|
8 927
|
10 021
|
10 018
|
9 272
|
10 849
|
10 988
|
10 890
|
|
Other Receivables |
0
|
0
|
0
|
0
|
2 241
|
2 538
|
3 282
|
3 742
|
4 635
|
4 870
|
|
Inventory |
4 510
|
5 814
|
5 455
|
5 685
|
6 854
|
7 585
|
7 700
|
7 656
|
7 406
|
7 761
|
|
Other Current Assets |
3 545
|
3 527
|
3 358
|
3 943
|
1 344
|
1 714
|
1 894
|
1 910
|
2 062
|
2 361
|
|
Total Current Assets |
21 655
|
21 323
|
21 053
|
23 388
|
26 226
|
27 328
|
26 976
|
32 241
|
32 233
|
36 149
|
|
PP&E Net |
10 372
|
11 390
|
10 905
|
10 370
|
9 938
|
10 518
|
12 698
|
13 728
|
13 537
|
12 928
|
|
PP&E Gross |
10 372
|
11 390
|
10 905
|
10 370
|
9 938
|
10 518
|
12 698
|
13 728
|
13 537
|
12 928
|
|
Accumulated Depreciation |
7 409
|
7 409
|
8 229
|
8 804
|
9 370
|
9 769
|
10 143
|
10 652
|
11 277
|
11 956
|
|
Intangible Assets |
1 088
|
1 298
|
1 404
|
916
|
796
|
921
|
788
|
785
|
807
|
728
|
|
Goodwill |
268
|
0
|
0
|
1 016
|
318
|
938
|
171
|
128
|
85
|
42
|
|
Long-Term Investments |
1 698
|
1 698
|
1 369
|
1 596
|
1 854
|
1 280
|
1 010
|
1 310
|
1 355
|
1 481
|
|
Other Long-Term Assets |
694
|
375
|
726
|
676
|
1 187
|
1 383
|
1 627
|
1 711
|
1 694
|
1 872
|
|
Other Assets |
268
|
0
|
0
|
1 016
|
318
|
938
|
171
|
128
|
85
|
42
|
|
Total Assets |
35 775
N/A
|
36 361
+2%
|
35 457
-2%
|
37 962
+7%
|
40 319
+6%
|
42 368
+5%
|
43 270
+2%
|
49 903
+15%
|
49 711
0%
|
53 200
+7%
|
|
Liabilities | |||||||||||
Accounts Payable |
2 767
|
2 547
|
2 028
|
2 052
|
2 956
|
3 069
|
2 561
|
2 850
|
2 963
|
2 707
|
|
Accrued Liabilities |
162
|
162
|
187
|
175
|
210
|
222
|
282
|
621
|
477
|
512
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
100
|
2 100
|
105
|
75
|
2 100
|
100
|
103
|
4 302
|
75
|
3 001
|
|
Other Current Liabilities |
6 306
|
9 412
|
8 203
|
10 040
|
12 177
|
11 932
|
13 131
|
10 878
|
8 536
|
10 309
|
|
Total Current Liabilities |
9 335
|
14 238
|
10 523
|
12 342
|
17 443
|
15 323
|
16 077
|
18 651
|
12 051
|
16 529
|
|
Long-Term Debt |
2 401
|
242
|
2 076
|
2 000
|
526
|
4 544
|
4 377
|
3 075
|
6 000
|
3 001
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
8
|
2
|
0
|
1
|
0
|
|
Minority Interest |
46
|
0
|
87
|
61
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
980
|
1 092
|
1 019
|
1 125
|
1 256
|
1 337
|
1 352
|
1 529
|
1 622
|
1 673
|
|
Total Liabilities |
12 762
N/A
|
15 937
+25%
|
13 705
-14%
|
15 528
+13%
|
19 225
+24%
|
21 212
+10%
|
21 808
+3%
|
23 255
+7%
|
19 674
-15%
|
21 203
+8%
|
|
Equity | |||||||||||
Common Stock |
5 812
|
5 812
|
5 812
|
5 812
|
6 005
|
6 005
|
6 005
|
6 018
|
6 018
|
6 064
|
|
Retained Earnings |
9 994
|
7 015
|
9 069
|
9 396
|
8 022
|
8 317
|
8 683
|
13 414
|
16 726
|
18 344
|
|
Additional Paid In Capital |
7 185
|
7 123
|
7 058
|
6 742
|
6 657
|
6 657
|
6 657
|
6 644
|
6 644
|
6 993
|
|
Unrealized Security Profit/Loss |
569
|
787
|
0
|
562
|
749
|
404
|
219
|
434
|
464
|
566
|
|
Treasury Stock |
631
|
517
|
0
|
166
|
326
|
263
|
169
|
3
|
4
|
4
|
|
Other Equity |
84
|
204
|
164
|
88
|
13
|
36
|
67
|
141
|
189
|
34
|
|
Total Equity |
23 013
N/A
|
20 424
-11%
|
21 752
+7%
|
22 434
+3%
|
21 094
-6%
|
21 156
+0%
|
21 462
+1%
|
26 648
+24%
|
30 037
+13%
|
31 997
+7%
|
|
Total Liabilities & Equity |
35 775
N/A
|
36 361
+2%
|
35 457
-2%
|
37 962
+7%
|
40 319
+6%
|
42 368
+5%
|
43 270
+2%
|
49 903
+15%
|
49 711
0%
|
53 200
+7%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
33
|
33
|
34
|
34
|
34
|
34
|
35
|
35
|
35
|
35
|