Information Services International-Dentsu, Ltd.
TSE:4812.T
5520 (JPY) • At close September 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 5,626 | 4,909 | 3,882 | 3,665 | 3,497 | 2,878 | 3,369 | 3,316 | 24,230 | 3,833 | 3,476 | 4,399 | 2,741 | 11,594 | 11,536 | 14,270 | 13,153 | 2,843 | 1,931 | 1,805 |
Short Term Investments
| 517 | 450 | 20 | 41 | 65 | 97 | 39 | 59 | 922 | 763 | 50 | 52 | 62 | 96 | 115 | 143 | 50 | 0 | 2,038 | 39 |
Cash and Short Term Investments
| 5,626 | 4,909 | 3,902 | 3,706 | 3,562 | 2,975 | 3,408 | 3,375 | 25,152 | 4,596 | 3,526 | 4,451 | 2,803 | 11,690 | 11,651 | 14,413 | 13,203 | 2,843 | 3,969 | 1,844 |
Net Receivables
| 35,433 | 96,535 | 83,551 | 72,076 | 62,552 | 60,508 | 53,443 | 49,776 | 16,202 | 39,926 | 35,558 | 32,315 | 29,189 | 18,550 | 17,496 | 18,464 | 24,084 | 24,933 | 22,169 | 21,848 |
Inventory
| 77 | 150 | 1,365 | 1,913 | 2,507 | 1,650 | 1,446 | 1,184 | 1,909 | 692 | 584 | 607 | 962 | 486 | 575 | 928 | 2,331 | 1,000 | 1,490 | 1,269 |
Other Current Assets
| 73,677 | 1,505 | 1,115 | 1,100 | 1,107 | 952 | 1,014 | 711 | 6,918 | 1,485 | 619 | 772 | 762 | 568 | 730 | 488 | 452 | 8,623 | 8,020 | 6,285 |
Total Current Assets
| 114,813 | 103,099 | 89,933 | 78,795 | 69,728 | 66,085 | 59,311 | 55,046 | 50,181 | 46,699 | 40,287 | 38,145 | 33,716 | 31,294 | 30,452 | 34,293 | 40,070 | 37,399 | 35,648 | 31,246 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,386 | 6,619 | 7,219 | 7,963 | 8,277 | 7,793 | 6,864 | 6,972 | 3,954 | 7,796 | 8,651 | 9,034 | 9,424 | 5,851 | 5,717 | 6,034 | 1,247 | 1,069 | 1,186 | 1,314 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 12 | 38 | 63 | 133 | 171 | 587 | 1,002 | 2,316 | 2,996 | 3,692 | 3,363 |
Intangible Assets
| 5,758 | 5,903 | 5,112 | 4,738 | 3,233 | 2,956 | 2,849 | 2,999 | 3,655 | 4,456 | 5,419 | 4,908 | 4,663 | 4,318 | 4,894 | 5,594 | 3,141 | 2,486 | 2,671 | 2,330 |
Goodwill and Intangible Assets
| 5,758 | 5,903 | 5,112 | 4,738 | 3,233 | 2,956 | 2,849 | 2,999 | 3,655 | 4,468 | 5,457 | 4,971 | 4,796 | 4,489 | 5,481 | 6,596 | 5,457 | 5,482 | 6,363 | 5,693 |
Long Term Investments
| 3,071 | 3,182 | 3,020 | 3,465 | 3,975 | 2,779 | 2,563 | 726 | 4,514 | 1,882 | 3,955 | 6,138 | 4,015 | 3,671 | 2,959 | 1,662 | 1,816 | 2,265 | 318 | 6,275 |
Tax Assets
| 2,647 | 2,926 | 2,709 | 1,941 | 1,754 | 265 | 183 | 294 | 427 | 320 | 85 | 88 | 75 | 546 | 1,518 | 354 | 242 | 464 | 475 | 894 |
Other Non-Current Assets
| 3,658 | 157 | 191 | 241 | 332 | 390 | 227 | 249 | 384 | 1,158 | 437 | 418 | 265 | 3,719 | 3,783 | 4,300 | 4,093 | 4,046 | 5,965 | 4,032 |
Total Non-Current Assets
| 18,520 | 18,787 | 18,251 | 18,348 | 17,571 | 14,183 | 12,686 | 11,240 | 12,934 | 15,624 | 18,585 | 20,649 | 18,575 | 18,276 | 19,458 | 18,946 | 12,855 | 13,326 | 14,307 | 18,208 |
Total Assets
| 133,333 | 121,892 | 108,188 | 97,147 | 87,305 | 80,273 | 72,003 | 66,291 | 63,115 | 62,328 | 58,877 | 58,798 | 52,295 | 49,570 | 49,910 | 53,239 | 52,925 | 50,725 | 49,955 | 49,454 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 14,358 | 14,163 | 9,606 | 7,778 | 7,668 | 6,839 | 6,086 | 5,467 | 4,094 | 5,901 | 5,766 | 6,570 | 5,402 | 5,213 | 6,226 | 5,881 | 7,323 | 7,737 | 7,552 | 7,279 |
Short Term Debt
| 741 | 748 | 894 | 1,092 | 938 | 772 | 612 | 482 | 697 | 848 | 912 | 922 | 923 | 912 | 1,152 | 1,338 | 0 | 0 | 0 | 0 |
Tax Payables
| 3,462 | 3,075 | 3,506 | 2,595 | 1,781 | 2,314 | 1,326 | 965 | 630 | 1,909 | 1,197 | 551 | 311 | 540 | 129 | 1,451 | 2,078 | 1,726 | 704 | 353 |
Deferred Revenue
| 15,872 | 14,296 | 23,597 | 19,783 | 16,232 | 15,299 | 12,018 | 10,285 | 6,738 | 10,624 | 9,225 | 7,985 | 7,192 | 6,874 | 6,205 | 8,324 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 16,651 | 16,480 | 6,379 | 5,810 | 4,618 | 3,668 | 3,234 | 3,339 | 7,663 | 2,108 | 1,484 | 1,737 | 1,484 | 1,322 | 1,180 | 1,583 | 11,841 | 10,048 | 8,189 | 7,824 |
Total Current Liabilities
| 47,622 | 45,687 | 40,476 | 34,463 | 29,456 | 26,578 | 21,950 | 19,573 | 19,192 | 19,481 | 17,387 | 17,214 | 15,001 | 14,321 | 14,763 | 17,126 | 19,164 | 17,785 | 15,741 | 15,103 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 1,362 | 1,173 | 1,062 | 1,792 | 1,755 | 1,655 | 1,206 | 748 | 979 | 1,269 | 1,354 | 1,562 | 1,943 | 1,487 | 1,477 | 1,742 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 947 | 817 | 789 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 342 | 1,206 | 0 | 0 | 0 | 0 | 55 | 579 | 1,114 | 1,382 |
Other Non-Current Liabilities
| 1,375 | 1,163 | 1,182 | 1,307 | 1,215 | 1,077 | 1,050 | 946 | 946 | 132 | 117 | 126 | 1,071 | 889 | 190 | 201 | 165 | 149 | 1,554 | 2,121 |
Total Non-Current Liabilities
| 2,737 | 2,336 | 2,244 | 3,099 | 2,970 | 2,732 | 2,256 | 1,694 | 1,926 | 2,350 | 2,630 | 3,683 | 3,014 | 2,376 | 1,667 | 1,943 | 220 | 728 | 2,668 | 3,503 |
Total Liabilities
| 50,359 | 48,023 | 42,720 | 37,562 | 32,426 | 29,310 | 24,206 | 21,267 | 21,118 | 21,831 | 20,017 | 20,897 | 18,015 | 16,697 | 16,430 | 19,069 | 19,384 | 18,513 | 18,409 | 18,606 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 |
Retained Earnings
| 58,909 | 50,045 | 41,489 | 35,832 | 31,238 | 27,292 | 23,897 | 21,217 | 17,909 | 15,804 | 14,419 | 12,199 | 9,979 | 9,114 | 9,898 | 10,645 | 9,939 | 15,285 | 7,403 | 6,781 |
Accumulated Other Comprehensive Income/Loss
| 1,017 | 758 | 526 | 296 | 183 | 205 | 436 | 344 | 23,437 | 0 | 981 | 2,239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 14,865 | 14,854 | 15,254 | 15,255 | 15,255 | 15,256 | 15,256 | 15,256 | -7,552 | 16,486 | 15,255 | 15,256 | 16,121 | 15,579 | 15,118 | 15,037 | 15,169 | 8,534 | 15,755 | 15,599 |
Total Shareholders Equity
| 82,971 | 73,837 | 65,449 | 59,563 | 54,856 | 50,933 | 47,769 | 44,997 | 41,974 | 40,470 | 38,835 | 37,874 | 34,280 | 32,873 | 33,196 | 33,862 | 33,288 | 31,999 | 31,338 | 30,560 |
Total Equity
| 82,971 | 73,869 | 65,468 | 59,585 | 54,879 | 50,963 | 47,797 | 45,024 | 41,997 | 40,497 | 38,860 | 37,901 | 34,280 | 32,873 | 33,480 | 34,170 | 33,541 | 32,212 | 31,546 | 30,848 |
Total Liabilities & Shareholders Equity
| 133,333 | 121,892 | 108,188 | 97,147 | 87,305 | 80,273 | 72,003 | 66,291 | 63,115 | 62,328 | 58,877 | 58,798 | 52,295 | 49,570 | 49,910 | 53,239 | 52,925 | 50,725 | 49,955 | 49,454 |