SCSK Corporation
TSE:9719.T
3007 (JPY) • At close September 19, 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
| 144,360 | 121,425 | 121,251 | 108,768 | 32,072 | 21,170 | 16,456 | 27,363 | 20,840 | 25,908 | 19,156 | 19,669 | 64,960 | 15,691 | 26,201 | 29,266 | 35,592 | 3,542 | 4,658 | 2,413 |
Short Term Investments
| 5,010 | 199 | 1,082 | 220 | 299 | 85,028 | -8,111 | 6,056 | 10,910 | 19,857 | 41,473 | 38,624 | 37,386 | 10,211 | -1,827 | 1,520 | 1,011 | 700 | 1,899 | 2,004 |
Cash and Short Term Investments
| 144,360 | 121,624 | 122,333 | 108,988 | 32,371 | 21,170 | 16,456 | 33,419 | 31,750 | 45,765 | 60,629 | 58,293 | 102,346 | 25,902 | 26,201 | 30,786 | 36,603 | 4,242 | 6,557 | 4,417 |
Net Receivables
| 100,491 | 82,909 | 74,259 | 69,855 | 79,120 | 75,001 | 157,957 | 217,274 | 187,670 | 160,279 | 135,089 | 135,361 | 80,403 | 32,182 | 27,869 | 25,074 | 26,112 | 31,141 | 31,558 | 15,402 |
Inventory
| 7,939 | 9,748 | 9,125 | 7,710 | 9,954 | 8,308 | 6,086 | 7,170 | 6,178 | 5,075 | 4,244 | 3,460 | 3,575 | 3,024 | 4,742 | 4,718 | 4,283 | 4,701 | 5,761 | 3,102 |
Other Current Assets
| 20,044 | 15,365 | 14,234 | 12,691 | 13,556 | 11,469 | 10,741 | 14,443 | 12,577 | 12,325 | 10,934 | 11,506 | 888 | 4,014 | 3,709 | 3,866 | 3,616 | 31,359 | 30,208 | 17,357 |
Total Current Assets
| 272,834 | 244,099 | 230,055 | 212,524 | 214,752 | 201,007 | 191,240 | 272,306 | 238,175 | 223,444 | 210,896 | 208,620 | 187,212 | 65,122 | 62,521 | 64,444 | 70,614 | 71,443 | 74,084 | 40,278 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 113,915 | 120,993 | 113,287 | 106,698 | 74,801 | 70,833 | 73,464 | 68,546 | 66,872 | 64,175 | 57,187 | 56,223 | 53,708 | 32,879 | 29,959 | 30,259 | 29,973 | 28,819 | 29,173 | 27,429 |
Goodwill
| 11,167 | 7,504 | 7,504 | 7,504 | 13,889 | 53 | 84 | 133 | 232 | 169 | 251 | 343 | 454 | 412 | 496 | 1,695 | 1,659 | 0 | 0 | 0 |
Intangible Assets
| 32,495 | 19,480 | 18,991 | 18,885 | 7,495 | 8,155 | 9,472 | 11,692 | 8,297 | 7,794 | 6,965 | 7,347 | 7,229 | 5,874 | 5,722 | 4,628 | 3,649 | 2,935 | 2,927 | 4,149 |
Goodwill and Intangible Assets
| 32,495 | 26,984 | 26,495 | 26,389 | 21,384 | 8,208 | 9,556 | 11,825 | 8,529 | 7,963 | 7,216 | 7,690 | 7,683 | 6,286 | 6,218 | 6,323 | 5,308 | 2,935 | 2,927 | 4,149 |
Long Term Investments
| 31,836 | 41,270 | 34,519 | 31,352 | 21,502 | 21,085 | 18,736 | 3,508 | -2,835 | -10,182 | -33,160 | -27,196 | -21,442 | 1,163 | 13,711 | 6,343 | 5,146 | 9,436 | 14,875 | 5,446 |
Tax Assets
| 624 | 2,118 | 3,249 | 3,432 | 10,044 | 13,709 | 9,740 | 18,248 | 21,969 | 17,062 | 23,500 | 25,138 | 25,768 | 49 | 199 | 504 | 847 | 47 | 90 | 45 |
Other Non-Current Assets
| 19,696 | 5 | 3 | 4 | -3 | -1 | 1,175 | 15,100 | 19,962 | 31,824 | 52,290 | 52,350 | 47,999 | 15,785 | 4,937 | 6,337 | 5,211 | 3,538 | 3,915 | 3,149 |
Total Non-Current Assets
| 198,566 | 191,370 | 177,553 | 167,875 | 127,728 | 113,834 | 112,671 | 117,227 | 114,497 | 110,842 | 107,033 | 114,205 | 113,716 | 56,162 | 55,024 | 49,766 | 46,485 | 44,775 | 50,980 | 40,218 |
Total Assets
| 471,400 | 435,469 | 407,609 | 380,399 | 342,485 | 314,844 | 303,913 | 389,536 | 352,675 | 334,287 | 317,930 | 322,826 | 300,928 | 121,284 | 117,545 | 114,210 | 117,099 | 116,218 | 125,064 | 80,496 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 36,232 | 34,826 | 32,628 | 29,465 | 25,054 | 22,087 | 20,013 | 21,362 | 19,679 | 17,769 | 19,644 | 17,568 | 16,270 | 10,163 | 11,095 | 9,611 | 11,541 | 12,644 | 14,828 | 4,444 |
Short Term Debt
| 21,029 | 32,718 | 26,160 | 33,964 | 26,236 | 15,843 | 15,975 | 35,988 | 15,980 | 26,086 | 20,253 | 46,377 | 11,706 | 851 | 645 | 163 | 415 | 0 | 0 | 0 |
Tax Payables
| 9,601 | 8,079 | 10,917 | 3,091 | 5,091 | 4,898 | 4,802 | 2,262 | 3,725 | 2,212 | 2,471 | 777 | 579 | 1,859 | 938 | 1,817 | 3,197 | 2,410 | 2,100 | 1,071 |
Deferred Revenue
| 17,029 | 34,825 | 36,069 | 29,094 | 12,635 | 11,093 | 10,861 | 100,753 | 95,030 | 86,161 | 80,809 | 72,859 | 6,659 | 3,761 | 2,730 | 3,476 | 5,048 | 0 | 0 | 0 |
Other Current Liabilities
| 31,245 | 5,998 | 6,318 | 5,297 | 29,964 | 23,502 | 23,715 | 25,816 | 25,566 | 30,783 | 24,818 | 23,072 | 87,913 | 8,660 | 8,323 | 9,883 | 8,412 | 11,655 | 11,896 | 5,086 |
Total Current Liabilities
| 105,535 | 108,367 | 101,175 | 97,820 | 93,889 | 72,525 | 70,564 | 183,919 | 156,255 | 160,799 | 145,524 | 159,876 | 122,548 | 23,435 | 22,793 | 23,133 | 25,416 | 24,299 | 26,724 | 9,530 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 19,370 | 45,197 | 52,810 | 51,677 | 31,581 | 41,909 | 32,183 | 26,667 | 36,435 | 31,694 | 42,109 | 42,242 | 47,770 | 1,509 | 1,584 | 705 | 842 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 33,570 | -20,463 | -17,641 | -16,903 | -12,337 | -1,934 | -1,824 | 0 | 0 | 0 | 0 | 0 | 0 | 1,019 | 149 | 0 | 350 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 425 | 20,463 | 17,641 | 16,903 | 12,337 | 1,934 | 1,824 | 0 | 0 | 0 | 0 | 0 | 0 | 255 | 203 | 0 | 9 | 135 | 2,253 | 127 |
Other Non-Current Liabilities
| 9,587 | 9,503 | 6,261 | 3,564 | 8,943 | 5,942 | 4,567 | 5,277 | 8,440 | 3,261 | 4,140 | 12,502 | 6,191 | 498 | 133 | 426 | 159 | 530 | 810 | 1,220 |
Total Non-Current Liabilities
| 62,952 | 54,700 | 59,071 | 55,241 | 40,524 | 47,851 | 36,750 | 31,944 | 44,875 | 34,955 | 46,249 | 54,744 | 53,961 | 3,281 | 2,069 | 1,131 | 1,360 | 665 | 3,063 | 1,347 |
Total Liabilities
| 168,487 | 163,067 | 160,246 | 153,061 | 134,413 | 120,376 | 107,314 | 215,863 | 201,130 | 195,754 | 191,773 | 214,620 | 176,509 | 26,716 | 24,862 | 24,264 | 26,776 | 24,964 | 29,787 | 10,877 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 2,228 | 832 | 529 | 2,141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 21,420 | 21,285 | 21,152 | 21,152 | 21,152 | 21,152 | 21,152 | 21,152 | 21,152 | 21,152 | 21,152 | 21,152 | 21,152 | 21,152 | 21,152 | 21,152 | 21,152 | 21,152 | 21,152 | 21,152 |
Retained Earnings
| 275,551 | 246,812 | 223,300 | 203,893 | 191,881 | 175,223 | 168,363 | 151,722 | 131,886 | 111,171 | 101,176 | 86,735 | 73,554 | 50,373 | 48,176 | 46,540 | 44,218 | 40,395 | 37,450 | 26,749 |
Accumulated Other Comprehensive Income/Loss
| 5,404 | 3,976 | 2,761 | 2,114 | 1,347 | -2,228 | -832 | -529 | -2,141 | 5,657 | 3,744 | 667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -121 | -164 | -292 | -285 | -6,670 | -2,923 | -245 | -5,907 | -7,531 | -5,418 | -5,450 | -5,589 | 24,674 | 22,834 | 23,134 | 22,031 | 24,304 | 29,363 | 36,161 | 21,064 |
Total Shareholders Equity
| 302,254 | 271,909 | 246,921 | 226,874 | 207,710 | 193,452 | 189,270 | 166,967 | 145,507 | 132,562 | 120,622 | 102,965 | 119,380 | 94,359 | 92,462 | 89,723 | 89,674 | 90,910 | 94,763 | 68,965 |
Total Equity
| 302,909 | 272,402 | 247,363 | 227,338 | 208,071 | 194,467 | 196,599 | 173,673 | 151,545 | 138,533 | 126,157 | 108,206 | 124,419 | 94,568 | 92,683 | 89,946 | 90,323 | 91,254 | 95,277 | 69,619 |
Total Liabilities & Shareholders Equity
| 471,396 | 435,469 | 407,609 | 380,399 | 342,123 | 313,828 | 303,913 | 389,536 | 352,675 | 334,287 | 317,930 | 322,826 | 300,928 | 121,284 | 117,545 | 114,210 | 117,099 | 116,218 | 125,064 | 80,496 |