STX Corp
KRX:011810
Balance Sheet
Balance Sheet Decomposition
STX Corp
STX Corp
Balance Sheet
STX Corp
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
57 938
|
22 080
|
61 818
|
216 138
|
272 951
|
447 473
|
1 423 644
|
1 779 996
|
2 649 459
|
459 464
|
233 082
|
306 062
|
65 147
|
111 282
|
77 005
|
47 692
|
95 504
|
44 279
|
40 025
|
26 120
|
19 596
|
18 733
|
48 374
|
44 975
|
|
| Cash Equivalents |
57 938
|
22 080
|
61 818
|
216 138
|
272 951
|
447 473
|
1 423 644
|
1 779 996
|
2 649 459
|
459 464
|
233 082
|
306 062
|
65 147
|
111 282
|
77 005
|
47 692
|
95 504
|
44 279
|
40 025
|
26 120
|
19 596
|
18 733
|
48 374
|
44 975
|
|
| Short-Term Investments |
50 606
|
74 004
|
26 495
|
141 988
|
95 202
|
140 993
|
329 822
|
655 226
|
612 183
|
141 781
|
149 952
|
175 090
|
257 884
|
3 374
|
2 628
|
2 367
|
38 093
|
359
|
969
|
1 665
|
846
|
1 156
|
17 931
|
2 336
|
|
| Total Receivables |
227 384
|
297 545
|
375 068
|
515 948
|
457 213
|
488 169
|
1 029 855
|
5 627 820
|
5 793 973
|
618 194
|
605 660
|
674 044
|
288 966
|
258 982
|
185 653
|
113 283
|
115 802
|
159 686
|
156 578
|
156 754
|
199 744
|
299 481
|
134 946
|
130 186
|
|
| Accounts Receivables |
207 898
|
266 561
|
342 816
|
483 678
|
423 032
|
457 651
|
906 499
|
5 081 049
|
5 576 331
|
430 142
|
549 746
|
585 631
|
255 374
|
233 847
|
159 558
|
101 481
|
105 925
|
129 267
|
141 702
|
146 133
|
181 473
|
257 163
|
121 427
|
99 740
|
|
| Other Receivables |
19 486
|
30 984
|
32 252
|
32 270
|
34 181
|
30 518
|
123 356
|
546 771
|
217 642
|
188 052
|
55 914
|
88 413
|
33 592
|
25 135
|
26 095
|
11 802
|
9 877
|
30 419
|
14 876
|
10 621
|
18 271
|
42 318
|
13 519
|
30 446
|
|
| Inventory |
167 785
|
170 165
|
171 156
|
244 744
|
218 344
|
175 134
|
185 116
|
1 346 340
|
1 014 578
|
429 585
|
315 306
|
182 590
|
94 076
|
207 648
|
316 312
|
226 131
|
181 620
|
129 417
|
118 778
|
102 015
|
111 881
|
91 873
|
64 659
|
77 465
|
|
| Other Current Assets |
42 137
|
59 546
|
78 573
|
356 153
|
324 609
|
392 505
|
891 591
|
3 457 848
|
2 278 560
|
638 944
|
126 457
|
140 219
|
87 534
|
312 324
|
320 521
|
96 874
|
18 677
|
89 120
|
70 051
|
33 358
|
34 170
|
53 823
|
54 757
|
30 303
|
|
| Total Current Assets |
545 849
|
623 341
|
713 109
|
1 474 971
|
1 368 320
|
1 644 273
|
3 860 028
|
12 867 229
|
12 348 753
|
2 287 968
|
1 430 457
|
1 478 005
|
793 607
|
893 610
|
902 119
|
486 347
|
449 696
|
422 861
|
386 401
|
319 912
|
366 237
|
465 066
|
320 667
|
285 265
|
|
| PP&E Net |
485 664
|
691 071
|
802 651
|
1 610 949
|
1 516 698
|
1 793 061
|
2 506 635
|
6 996 668
|
8 169 612
|
1 451 166
|
818 420
|
1 044 547
|
215 510
|
108 080
|
101 700
|
73 715
|
70 760
|
74 249
|
90 288
|
192 438
|
245 426
|
218 439
|
205 004
|
204 240
|
|
| PP&E Gross |
485 664
|
691 071
|
802 651
|
1 610 949
|
1 516 698
|
1 793 061
|
2 506 635
|
6 996 668
|
8 169 612
|
1 451 166
|
818 420
|
1 044 547
|
215 510
|
108 080
|
101 700
|
73 715
|
70 760
|
74 249
|
90 288
|
192 438
|
245 426
|
218 439
|
205 004
|
204 240
|
|
| Accumulated Depreciation |
93 611
|
135 677
|
176 864
|
953 479
|
973 699
|
1 064 781
|
1 193 440
|
1 444 436
|
958 476
|
261 577
|
266 503
|
305 962
|
123 598
|
50 840
|
48 808
|
64 577
|
66 847
|
65 285
|
77 458
|
125 061
|
143 216
|
141 903
|
94 664
|
100 833
|
|
| Intangible Assets |
6 351
|
6 489
|
9 460
|
10 464
|
8 557
|
30 592
|
40 902
|
129 339
|
530 186
|
613 588
|
591 639
|
530 923
|
10 465
|
4 018
|
3 950
|
3 432
|
2 750
|
3 007
|
2 777
|
2 547
|
2 198
|
2 347
|
1 736
|
2 288
|
|
| Goodwill |
46 138
|
6 636
|
14 563
|
161 718
|
96 108
|
83 325
|
78 478
|
596 245
|
426 975
|
39 145
|
39 145
|
39 145
|
206
|
206
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
5 837
|
9 367
|
10 262
|
4 583
|
3 670
|
9 548
|
484 061
|
32 524
|
107 290
|
75 656
|
104 908
|
144 398
|
61 290
|
59 775
|
113 595
|
66 099
|
54 833
|
42 492
|
49 386
|
50 254
|
41 415
|
37 161
|
18 561
|
30 033
|
|
| Long-Term Investments |
65 316
|
27 946
|
23 274
|
35 951
|
273 082
|
351 941
|
866 013
|
525 641
|
395 151
|
1 522 017
|
2 187 662
|
1 747 252
|
256 888
|
182 565
|
133 875
|
65 422
|
23 412
|
10 371
|
29 673
|
33 159
|
15 715
|
16 965
|
27 404
|
45 777
|
|
| Other Long-Term Assets |
22 156
|
17 264
|
25 132
|
43 559
|
33 196
|
48 947
|
145 949
|
2 122 212
|
1 010 108
|
103 437
|
61 944
|
82 759
|
4 554
|
6 748
|
11 985
|
12 694
|
26 091
|
1 081
|
1 582
|
19 253
|
5 158
|
1 806
|
5 308
|
8 805
|
|
| Other Assets |
46 138
|
6 636
|
14 563
|
161 718
|
96 108
|
83 325
|
78 478
|
596 245
|
426 975
|
39 145
|
39 145
|
39 145
|
206
|
206
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 085 035
N/A
|
1 382 113
+27%
|
1 598 451
+16%
|
3 342 194
+109%
|
3 299 631
-1%
|
3 961 687
+20%
|
7 982 066
+101%
|
23 269 857
+192%
|
22 988 075
-1%
|
6 092 977
-73%
|
5 234 175
-14%
|
5 067 029
-3%
|
1 342 520
-74%
|
1 255 002
-7%
|
1 267 224
+1%
|
707 709
-44%
|
627 542
-11%
|
554 061
-12%
|
560 107
+1%
|
617 563
+10%
|
676 149
+9%
|
741 784
+10%
|
578 680
-22%
|
576 408
0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
126 421
|
214 007
|
170 126
|
305 181
|
201 004
|
166 564
|
358 587
|
1 523 824
|
1 368 250
|
497 329
|
357 994
|
335 789
|
199 238
|
128 067
|
168 094
|
93 777
|
116 542
|
76 685
|
102 262
|
103 467
|
124 360
|
98 020
|
56 936
|
70 511
|
|
| Accrued Liabilities |
9 429
|
10 926
|
10 283
|
58 427
|
108 649
|
141 852
|
333 189
|
835 701
|
659 245
|
25 675
|
28 159
|
214
|
19 799
|
17 860
|
12 727
|
6 721
|
3 560
|
10 306
|
9 496
|
11 496
|
10 760
|
22 951
|
7 051
|
10 170
|
|
| Short-Term Debt |
114 794
|
126 561
|
141 740
|
281 484
|
125 877
|
187 109
|
366 084
|
3 095 248
|
4 368 471
|
1 017 362
|
1 092 790
|
1 204 176
|
542 454
|
512 227
|
578 844
|
574 539
|
253 322
|
305 981
|
264 271
|
277 547
|
252 281
|
348 729
|
292 426
|
306 627
|
|
| Current Portion of Long-Term Debt |
128 604
|
105 783
|
238 426
|
190 066
|
207 339
|
213 100
|
124 628
|
417 679
|
1 547 911
|
158 409
|
381 476
|
592 225
|
350 286
|
40 319
|
36 566
|
185 474
|
75 881
|
2 953
|
23 232
|
32 575
|
27 513
|
16 229
|
15 693
|
3 446
|
|
| Other Current Liabilities |
265 307
|
233 990
|
240 733
|
647 558
|
551 398
|
666 663
|
1 949 143
|
6 715 219
|
4 903 784
|
1 107 973
|
181 449
|
226 534
|
166 903
|
90 224
|
70 454
|
114 232
|
104 676
|
67 673
|
40 545
|
33 189
|
33 477
|
55 932
|
25 513
|
31 288
|
|
| Total Current Liabilities |
644 555
|
691 267
|
801 308
|
1 482 716
|
1 194 268
|
1 375 288
|
3 131 632
|
12 587 671
|
12 847 661
|
2 806 748
|
2 041 868
|
2 358 938
|
1 278 680
|
788 697
|
866 685
|
974 743
|
553 981
|
463 598
|
439 806
|
458 274
|
448 391
|
541 861
|
397 619
|
422 042
|
|
| Long-Term Debt |
270 715
|
347 074
|
185 466
|
629 058
|
516 725
|
563 858
|
1 146 282
|
2 274 119
|
3 809 062
|
1 512 173
|
1 069 749
|
1 022 512
|
536 275
|
338 440
|
286 268
|
30 940
|
19 343
|
22 595
|
44 642
|
52 597
|
70 979
|
76 233
|
9 849
|
16 837
|
|
| Deferred Income Tax |
0
|
0
|
2 510
|
28 272
|
29 953
|
52 854
|
139 666
|
465 173
|
488 863
|
107 041
|
159 737
|
127 461
|
8 922
|
7 849
|
0
|
0
|
1
|
1 321
|
1 321
|
3 531
|
14 324
|
12 902
|
17 121
|
12 808
|
|
| Minority Interest |
4 024
|
118 371
|
214 266
|
428 727
|
753 086
|
906 941
|
1 731 701
|
3 116 028
|
2 669 823
|
295 581
|
206 516
|
388 656
|
148
|
0
|
0
|
0
|
0
|
200
|
216
|
53 502
|
55 661
|
52 259
|
62 172
|
64 783
|
|
| Other Liabilities |
50 409
|
65 630
|
237 035
|
647 469
|
638 644
|
872 547
|
1 415 974
|
3 901 078
|
2 327 887
|
44 126
|
46 879
|
51 479
|
28 306
|
26 354
|
41 929
|
32 622
|
11 657
|
2 519
|
18 047
|
21 432
|
19 925
|
8 381
|
5 449
|
6 064
|
|
| Total Liabilities |
969 703
N/A
|
1 222 343
+26%
|
1 440 584
+18%
|
3 216 241
+123%
|
3 132 676
-3%
|
3 771 487
+20%
|
7 565 256
+101%
|
22 344 069
+195%
|
22 143 296
-1%
|
4 765 669
-78%
|
3 524 749
-26%
|
3 949 046
+12%
|
1 852 331
-53%
|
1 161 340
-37%
|
1 194 882
+3%
|
1 038 305
-13%
|
584 982
-44%
|
490 233
-16%
|
503 600
+3%
|
589 336
+17%
|
609 280
+3%
|
691 636
+14%
|
492 210
-29%
|
522 534
+6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
98 345
|
98 345
|
106 345
|
57 492
|
68 962
|
70 543
|
86 522
|
100 000
|
125 000
|
125 000
|
150 000
|
151 128
|
153 838
|
74 756
|
74 842
|
118 472
|
47 834
|
49 317
|
49 317
|
49 317
|
71 554
|
71 554
|
77 545
|
77 545
|
|
| Retained Earnings |
14 532
|
16 460
|
20 966
|
9 377
|
25 914
|
4 056
|
85 012
|
88 791
|
74 516
|
645 176
|
852 624
|
345 433
|
1 236 182
|
855 946
|
28 046
|
458 047
|
123 486
|
8 112
|
25 623
|
47 100
|
51 920
|
64 955
|
116 106
|
155 716
|
|
| Additional Paid In Capital |
6 287
|
39 264
|
72 747
|
82 100
|
117 009
|
125 214
|
225 938
|
430 448
|
500 405
|
420 816
|
567 634
|
573 755
|
578 723
|
876 397
|
140
|
11 147
|
430 562
|
309 749
|
310 728
|
310 745
|
342 577
|
344 343
|
412 062
|
412 062
|
|
| Unrealized Security Profit/Loss |
4 660
|
25 702
|
12 862
|
30 142
|
16 319
|
17 035
|
29 540
|
118 595
|
228 439
|
66 662
|
128 849
|
57 932
|
5 130
|
1 805
|
25 599
|
1 859
|
1 061
|
1 751
|
1 829
|
741
|
676
|
6 352
|
15 648
|
10 724
|
|
| Treasury Stock |
9 364
|
19 848
|
13 456
|
4 882
|
7 444
|
12 248
|
9 258
|
6 790
|
6 619
|
6 619
|
16 545
|
23 570
|
23 570
|
1
|
88
|
88
|
248
|
248
|
248
|
248
|
248
|
248
|
1 206
|
1 206
|
|
| Other Equity |
871
|
154
|
335
|
29 522
|
1 977
|
6 288
|
943
|
194 743
|
72 070
|
76 273
|
26 864
|
13 305
|
22 510
|
261
|
105
|
221
|
313 163
|
304 853
|
279 496
|
285 228
|
294 418
|
294 194
|
301 473
|
289 535
|
|
| Total Equity |
115 332
N/A
|
159 770
+39%
|
157 867
-1%
|
125 953
-20%
|
166 954
+33%
|
190 200
+14%
|
416 810
+119%
|
925 788
+122%
|
844 779
-9%
|
1 327 308
+57%
|
1 709 426
+29%
|
1 117 983
-35%
|
509 811
N/A
|
93 662
N/A
|
72 342
-23%
|
330 596
N/A
|
42 560
N/A
|
63 828
+50%
|
56 507
-11%
|
28 227
-50%
|
66 869
+137%
|
50 148
-25%
|
86 470
+72%
|
53 874
-38%
|
|
| Total Liabilities & Equity |
1 085 035
N/A
|
1 382 113
+27%
|
1 598 451
+16%
|
3 342 194
+109%
|
3 299 631
-1%
|
3 961 687
+20%
|
7 982 066
+101%
|
23 269 857
+192%
|
22 988 075
-1%
|
6 092 977
-73%
|
5 234 175
-14%
|
5 067 029
-3%
|
1 342 520
-74%
|
1 255 002
-7%
|
1 267 224
+1%
|
707 709
-44%
|
627 542
-11%
|
554 061
-12%
|
560 107
+1%
|
617 563
+10%
|
676 149
+9%
|
741 784
+10%
|
578 680
-22%
|
576 408
0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
5
|
18
|
20
|
20
|
17
|
22
|
22
|
31
|
31
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|