ISB Corp
TSE:9702
Balance Sheet
Balance Sheet Decomposition
ISB Corp
Current Assets | 15.7B |
Cash & Short-Term Investments | 8.9B |
Receivables | 5.8B |
Other Current Assets | 979.6m |
Non-Current Assets | 2.3B |
Long-Term Investments | 483.8m |
PP&E | 917.9m |
Intangibles | 36.6m |
Other Non-Current Assets | 887.5m |
Current Liabilities | 5.7B |
Accounts Payable | 2.1B |
Accrued Liabilities | 622.1m |
Short-Term Debt | 120m |
Other Current Liabilities | 2.8B |
Non-Current Liabilities | 491.6m |
Long-Term Debt | 2.7m |
Other Non-Current Liabilities | 488.9m |
Balance Sheet
ISB Corp
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
2 223
|
2 683
|
3 091
|
2 668
|
3 551
|
3 677
|
5 199
|
6 075
|
7 629
|
8 876
|
|
Cash Equivalents |
2 223
|
2 683
|
3 091
|
2 668
|
3 551
|
3 677
|
5 199
|
6 075
|
7 629
|
8 876
|
|
Short-Term Investments |
0
|
101
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
2 758
|
2 438
|
2 828
|
3 359
|
3 599
|
4 187
|
4 421
|
4 927
|
5 383
|
5 808
|
|
Accounts Receivables |
2 758
|
2 438
|
2 828
|
3 359
|
3 599
|
4 187
|
4 421
|
4 927
|
5 383
|
5 808
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
231
|
315
|
279
|
641
|
618
|
611
|
583
|
348
|
728
|
694
|
|
Other Current Assets |
246
|
209
|
204
|
269
|
158
|
265
|
192
|
263
|
294
|
286
|
|
Total Current Assets |
5 567
|
5 746
|
6 403
|
6 938
|
7 927
|
8 740
|
10 395
|
11 613
|
14 034
|
15 663
|
|
PP&E Net |
459
|
440
|
439
|
828
|
835
|
902
|
921
|
991
|
1 004
|
918
|
|
PP&E Gross |
459
|
440
|
439
|
828
|
835
|
902
|
921
|
991
|
1 004
|
918
|
|
Accumulated Depreciation |
392
|
446
|
484
|
637
|
685
|
707
|
734
|
768
|
893
|
1 031
|
|
Intangible Assets |
327
|
357
|
271
|
213
|
142
|
70
|
65
|
44
|
39
|
37
|
|
Goodwill |
0
|
239
|
182
|
507
|
355
|
1 637
|
1 163
|
712
|
356
|
0
|
|
Long-Term Investments |
352
|
263
|
250
|
434
|
374
|
429
|
471
|
468
|
398
|
484
|
|
Other Long-Term Assets |
430
|
344
|
257
|
277
|
323
|
465
|
490
|
533
|
628
|
888
|
|
Other Assets |
0
|
239
|
182
|
507
|
355
|
1 637
|
1 163
|
712
|
356
|
0
|
|
Total Assets |
7 136
N/A
|
7 388
+4%
|
7 802
+6%
|
9 196
+18%
|
9 956
+8%
|
12 243
+23%
|
13 506
+10%
|
14 362
+6%
|
16 459
+15%
|
17 989
+9%
|
|
Liabilities | |||||||||||
Accounts Payable |
755
|
735
|
727
|
1 063
|
1 266
|
1 413
|
1 421
|
1 635
|
2 067
|
2 117
|
|
Accrued Liabilities |
367
|
179
|
192
|
251
|
275
|
496
|
759
|
549
|
513
|
622
|
|
Short-Term Debt |
681
|
70
|
370
|
830
|
830
|
1 320
|
140
|
120
|
120
|
120
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
5
|
25
|
27
|
1
|
1
|
1
|
|
Other Current Liabilities |
645
|
611
|
704
|
823
|
958
|
1 763
|
1 800
|
1 918
|
2 531
|
2 816
|
|
Total Current Liabilities |
2 448
|
1 595
|
1 994
|
2 967
|
3 333
|
5 016
|
4 148
|
4 224
|
5 231
|
5 676
|
|
Long-Term Debt |
26
|
0
|
0
|
0
|
5
|
28
|
2
|
1
|
0
|
3
|
|
Deferred Income Tax |
0
|
5
|
6
|
35
|
0
|
23
|
48
|
44
|
0
|
0
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
219
|
223
|
246
|
389
|
432
|
489
|
552
|
535
|
544
|
489
|
|
Total Liabilities |
2 693
N/A
|
1 823
-32%
|
2 246
+23%
|
3 391
+51%
|
3 770
+11%
|
5 556
+47%
|
4 750
-15%
|
4 804
+1%
|
5 776
+20%
|
6 167
+7%
|
|
Equity | |||||||||||
Common Stock |
1 441
|
1 708
|
1 708
|
1 708
|
1 708
|
1 708
|
2 333
|
2 347
|
2 362
|
2 379
|
|
Retained Earnings |
1 422
|
1 504
|
1 500
|
1 680
|
2 100
|
2 564
|
3 365
|
4 118
|
5 218
|
6 235
|
|
Additional Paid In Capital |
1 971
|
2 312
|
2 312
|
2 312
|
2 312
|
2 312
|
2 937
|
2 951
|
2 966
|
2 983
|
|
Unrealized Security Profit/Loss |
50
|
61
|
65
|
136
|
98
|
135
|
161
|
157
|
105
|
163
|
|
Treasury Stock |
424
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
16
|
19
|
28
|
30
|
31
|
31
|
40
|
15
|
32
|
62
|
|
Total Equity |
4 443
N/A
|
5 565
+25%
|
5 556
0%
|
5 805
+4%
|
6 186
+7%
|
6 688
+8%
|
8 756
+31%
|
9 558
+9%
|
10 683
+12%
|
11 822
+11%
|
|
Total Liabilities & Equity |
7 136
N/A
|
7 388
+4%
|
7 802
+6%
|
9 196
+18%
|
9 956
+8%
|
12 243
+23%
|
13 506
+10%
|
14 362
+6%
|
16 459
+15%
|
17 989
+9%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
4
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|