Trend Micro Inc
TSE:4704
Balance Sheet
Balance Sheet Decomposition
Trend Micro Inc
Trend Micro Inc
Balance Sheet
Trend Micro Inc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
47 896
|
46 719
|
52 908
|
59 613
|
76 197
|
54 091
|
60 861
|
74 271
|
73 960
|
71 883
|
54 732
|
79 632
|
63 109
|
73 838
|
84 509
|
85 897
|
116 496
|
124 982
|
155 740
|
197 729
|
191 542
|
247 856
|
170 056
|
220 092
|
|
| Cash Equivalents |
47 896
|
46 719
|
52 908
|
59 613
|
76 197
|
54 091
|
60 861
|
74 271
|
73 960
|
71 883
|
54 732
|
79 632
|
63 109
|
73 838
|
84 509
|
85 897
|
116 496
|
124 982
|
155 740
|
197 729
|
191 542
|
247 856
|
170 056
|
220 092
|
|
| Short-Term Investments |
1 848
|
10 253
|
15 289
|
22 395
|
25 959
|
58 022
|
45 923
|
53 228
|
42 795
|
37 734
|
64 110
|
60 958
|
74 328
|
71 914
|
50 154
|
66 535
|
61 289
|
47 617
|
56 527
|
59 072
|
51 307
|
51 170
|
40 839
|
10 938
|
|
| Total Receivables |
11 687
|
11 681
|
15 245
|
19 199
|
19 924
|
25 844
|
21 729
|
22 983
|
22 034
|
20 961
|
20 895
|
24 329
|
26 072
|
29 969
|
35 552
|
39 779
|
38 983
|
44 939
|
47 020
|
53 207
|
63 297
|
68 925
|
74 527
|
76 126
|
|
| Accounts Receivables |
11 687
|
11 681
|
15 245
|
19 199
|
19 924
|
25 844
|
21 729
|
22 983
|
22 034
|
20 961
|
20 895
|
24 329
|
26 072
|
29 969
|
35 552
|
39 779
|
38 983
|
44 939
|
47 020
|
53 207
|
63 297
|
68 925
|
74 527
|
76 126
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
364
|
78
|
201
|
360
|
686
|
526
|
402
|
409
|
550
|
424
|
370
|
408
|
523
|
810
|
1 711
|
2 980
|
3 675
|
4 106
|
3 404
|
3 701
|
4 255
|
6 662
|
8 455
|
10 048
|
|
| Other Current Assets |
4 843
|
6 735
|
8 168
|
10 088
|
13 662
|
15 342
|
16 336
|
18 952
|
22 908
|
20 216
|
19 152
|
19 285
|
19 767
|
24 957
|
23 105
|
21 601
|
5 329
|
5 703
|
5 957
|
8 040
|
9 533
|
14 272
|
13 952
|
15 486
|
|
| Total Current Assets |
66 637
|
75 466
|
91 812
|
111 655
|
136 427
|
153 824
|
145 251
|
169 843
|
162 247
|
151 218
|
159 259
|
184 612
|
183 799
|
201 488
|
195 031
|
216 792
|
225 772
|
227 347
|
268 648
|
321 749
|
319 934
|
388 885
|
307 829
|
332 690
|
|
| PP&E Net |
1 945
|
1 704
|
1 848
|
2 399
|
3 500
|
4 810
|
4 535
|
4 678
|
5 847
|
5 156
|
4 437
|
4 583
|
4 949
|
5 788
|
6 551
|
8 222
|
8 769
|
9 860
|
7 971
|
7 932
|
7 089
|
6 489
|
5 548
|
4 797
|
|
| PP&E Gross |
1 945
|
1 704
|
1 848
|
2 399
|
3 500
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
1 776
|
2 158
|
2 640
|
3 609
|
5 292
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
1 297
|
817
|
735
|
2 565
|
3 256
|
4 192
|
3 369
|
4 981
|
6 591
|
7 692
|
6 910
|
8 041
|
8 687
|
7 971
|
24 181
|
25 316
|
25 061
|
26 081
|
21 128
|
22 616
|
23 198
|
28 221
|
29 125
|
26 479
|
|
| Goodwill |
0
|
0
|
0
|
2 130
|
2 983
|
2 791
|
2 096
|
1 179
|
1 520
|
1 826
|
960
|
1 119
|
740
|
238
|
18 356
|
14 978
|
10 051
|
10 096
|
4 778
|
2 817
|
1 094
|
3 662
|
2 268
|
1 552
|
|
| Long-Term Investments |
1 686
|
744
|
10 007
|
11 481
|
15 936
|
27 597
|
13 775
|
12 166
|
17 635
|
23 479
|
35 482
|
51 133
|
69 046
|
62 804
|
50 725
|
52 393
|
44 735
|
49 990
|
36 217
|
26 493
|
74 442
|
18 375
|
5 756
|
4 754
|
|
| Other Long-Term Assets |
2 600
|
2 539
|
2 332
|
2 705
|
5 164
|
7 838
|
9 735
|
11 033
|
12 250
|
12 389
|
11 959
|
12 005
|
12 717
|
12 231
|
13 693
|
13 456
|
31 773
|
36 336
|
37 959
|
38 850
|
45 042
|
46 996
|
49 790
|
51 966
|
|
| Other Assets |
0
|
0
|
0
|
2 130
|
2 983
|
2 791
|
2 096
|
1 179
|
1 520
|
1 826
|
960
|
1 119
|
740
|
238
|
18 356
|
14 978
|
10 051
|
10 096
|
4 778
|
2 817
|
1 094
|
3 662
|
2 268
|
1 552
|
|
| Total Assets |
74 166
N/A
|
81 271
+10%
|
106 734
+31%
|
132 935
+25%
|
167 265
+26%
|
201 052
+20%
|
178 761
-11%
|
203 880
+14%
|
206 090
+1%
|
201 760
-2%
|
219 007
+9%
|
261 493
+19%
|
279 938
+7%
|
290 520
+4%
|
308 537
+6%
|
331 157
+7%
|
346 161
+5%
|
359 710
+4%
|
376 701
+5%
|
420 457
+12%
|
470 799
+12%
|
492 628
+5%
|
400 316
-19%
|
422 238
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 099
|
900
|
1 271
|
794
|
1 428
|
776
|
656
|
764
|
724
|
886
|
727
|
486
|
672
|
560
|
893
|
730
|
1 622
|
1 202
|
917
|
1 165
|
2 164
|
2 727
|
3 627
|
2 973
|
|
| Accrued Liabilities |
0
|
1 984
|
2 144
|
3 139
|
4 023
|
5 270
|
4 473
|
4 704
|
6 448
|
5 679
|
5 684
|
6 448
|
6 505
|
6 101
|
8 925
|
7 948
|
7 446
|
9 086
|
11 905
|
14 821
|
18 494
|
22 366
|
18 701
|
14 777
|
|
| Short-Term Debt |
0
|
96
|
88
|
119
|
144
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
5 000
|
6 500
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
21 701
|
24 141
|
36 061
|
42 169
|
61 374
|
70 326
|
58 676
|
68 793
|
69 201
|
64 834
|
71 633
|
80 132
|
85 605
|
87 878
|
91 876
|
100 086
|
102 396
|
109 273
|
118 646
|
117 638
|
211 639
|
239 984
|
244 946
|
260 729
|
|
| Total Current Liabilities |
27 801
|
33 621
|
39 564
|
46 221
|
66 970
|
76 372
|
63 805
|
74 261
|
76 373
|
71 399
|
78 044
|
87 066
|
92 782
|
94 539
|
101 694
|
108 764
|
111 464
|
119 561
|
131 468
|
133 624
|
232 297
|
265 077
|
267 274
|
278 479
|
|
| Long-Term Debt |
6 500
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
5
|
7
|
16
|
4
|
9
|
46
|
51
|
7
|
9
|
11
|
3
|
4
|
6
|
76
|
152
|
829
|
789
|
18
|
33
|
0
|
498
|
|
| Other Liabilities |
2 781
|
3 699
|
3 996
|
4 847
|
9 092
|
13 950
|
16 110
|
20 980
|
23 151
|
22 999
|
27 471
|
31 888
|
34 062
|
36 288
|
40 372
|
45 316
|
47 614
|
52 724
|
55 873
|
65 399
|
9 823
|
13 128
|
13 596
|
12 633
|
|
| Total Liabilities |
37 081
N/A
|
37 319
+1%
|
43 559
+17%
|
51 072
+17%
|
76 069
+49%
|
90 338
+19%
|
79 919
-12%
|
95 250
+19%
|
99 570
+5%
|
94 449
-5%
|
105 522
+12%
|
118 963
+13%
|
126 855
+7%
|
130 830
+3%
|
142 070
+9%
|
154 086
+8%
|
159 154
+3%
|
172 437
+8%
|
188 170
+9%
|
199 812
+6%
|
242 138
+21%
|
278 238
+15%
|
280 870
+1%
|
291 610
+4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
7 257
|
7 396
|
11 427
|
12 485
|
13 479
|
17 839
|
18 386
|
18 386
|
18 386
|
18 386
|
18 386
|
18 386
|
18 386
|
18 386
|
18 386
|
18 386
|
18 533
|
18 822
|
19 104
|
19 358
|
19 585
|
19 855
|
19 926
|
19 926
|
|
| Retained Earnings |
19 871
|
28 236
|
42 165
|
55 972
|
63 386
|
84 667
|
91 033
|
97 858
|
101 058
|
107 037
|
106 664
|
115 835
|
121 514
|
126 538
|
136 053
|
142 456
|
149 623
|
154 890
|
159 649
|
177 065
|
168 519
|
158 690
|
93 021
|
104 014
|
|
| Additional Paid In Capital |
12 120
|
13 166
|
17 359
|
18 572
|
24 756
|
20 561
|
21 108
|
21 108
|
21 111
|
21 111
|
21 111
|
21 796
|
21 993
|
22 431
|
22 581
|
23 162
|
24 895
|
24 715
|
25 974
|
26 771
|
27 810
|
28 239
|
27 857
|
28 802
|
|
| Unrealized Security Profit/Loss |
84
|
71
|
284
|
658
|
831
|
39
|
3 286
|
1 818
|
3 814
|
1 776
|
572
|
1 768
|
2 242
|
234
|
211
|
38
|
251
|
1
|
146
|
299
|
1 477
|
396
|
336
|
533
|
|
| Treasury Stock |
2 322
|
4 417
|
7 454
|
7 283
|
14 167
|
15 141
|
21 798
|
22 128
|
21 834
|
26 460
|
26 440
|
16 303
|
16 986
|
10 326
|
10 335
|
8 717
|
2 421
|
6 119
|
7 785
|
5 656
|
10 291
|
33 836
|
66 781
|
71 864
|
|
| Other Equity |
243
|
501
|
606
|
1 460
|
2 911
|
2 828
|
6 601
|
4 773
|
8 385
|
10 987
|
6 808
|
1 045
|
5 932
|
2 427
|
7
|
1 746
|
3 372
|
5 036
|
8 265
|
3 406
|
24 515
|
41 046
|
45 087
|
49 217
|
|
| Total Equity |
37 085
N/A
|
43 952
+19%
|
63 175
+44%
|
81 863
+30%
|
91 196
+11%
|
110 715
+21%
|
98 842
-11%
|
108 633
+10%
|
106 522
-2%
|
107 311
+1%
|
113 485
+6%
|
142 527
+26%
|
153 081
+7%
|
159 690
+4%
|
166 467
+4%
|
177 071
+6%
|
187 007
+6%
|
187 273
+0%
|
188 531
+1%
|
220 645
+17%
|
228 661
+4%
|
214 390
-6%
|
119 446
-44%
|
130 628
+9%
|
|
| Total Liabilities & Equity |
74 166
N/A
|
81 271
+10%
|
106 734
+31%
|
132 935
+25%
|
167 265
+26%
|
201 052
+20%
|
178 761
-11%
|
203 883
+14%
|
206 092
+1%
|
201 760
-2%
|
219 007
+9%
|
261 490
+19%
|
279 936
+7%
|
290 520
+4%
|
308 537
+6%
|
331 157
+7%
|
346 161
+5%
|
359 710
+4%
|
376 701
+5%
|
420 457
+12%
|
470 799
+12%
|
492 628
+5%
|
400 316
-19%
|
422 238
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
132
|
131
|
133
|
134
|
133
|
135
|
134
|
133
|
134
|
132
|
132
|
135
|
135
|
137
|
137
|
138
|
140
|
139
|
139
|
140
|
139
|
136
|
131
|
131
|
|