United Overseas Australia Ltd
ASX:UOS
Balance Sheet
Balance Sheet Decomposition
United Overseas Australia Ltd
Current Assets | 1.5B |
Cash & Short-Term Investments | 743.7m |
Receivables | 173.6m |
Other Current Assets | 556.8m |
Non-Current Assets | 1.5B |
Long-Term Investments | 1.2B |
PP&E | 126.6m |
Other Non-Current Assets | 150.1m |
Current Liabilities | 441.4m |
Accounts Payable | 211.5m |
Other Current Liabilities | 229.9m |
Non-Current Liabilities | 843.4m |
Long-Term Debt | 13.6m |
Other Non-Current Liabilities | 829.7m |
Balance Sheet
United Overseas Australia Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
71
|
186
|
150
|
83
|
119
|
202
|
248
|
206
|
220
|
78
|
|
Cash |
71
|
186
|
150
|
83
|
119
|
202
|
248
|
206
|
220
|
78
|
|
Short-Term Investments |
330
|
301
|
249
|
211
|
222
|
217
|
392
|
493
|
590
|
672
|
|
Total Receivables |
175
|
206
|
227
|
271
|
320
|
217
|
179
|
205
|
164
|
166
|
|
Accounts Receivables |
128
|
158
|
149
|
185
|
234
|
156
|
141
|
123
|
78
|
57
|
|
Other Receivables |
47
|
48
|
77
|
86
|
86
|
60
|
38
|
83
|
87
|
109
|
|
Inventory |
359
|
395
|
385
|
559
|
571
|
521
|
442
|
443
|
479
|
454
|
|
Other Current Assets |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
103
|
|
Total Current Assets |
934
|
1 089
|
1 011
|
1 125
|
1 234
|
1 158
|
1 262
|
1 348
|
1 454
|
1 474
|
|
PP&E Net |
62
|
58
|
94
|
99
|
144
|
160
|
142
|
122
|
126
|
127
|
|
PP&E Gross |
62
|
58
|
94
|
99
|
144
|
160
|
142
|
122
|
126
|
127
|
|
Accumulated Depreciation |
21
|
23
|
28
|
35
|
45
|
51
|
51
|
76
|
81
|
69
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
28
|
20
|
2
|
0
|
0
|
|
Long-Term Investments |
694
|
688
|
848
|
946
|
1 015
|
1 121
|
1 113
|
1 253
|
1 276
|
1 240
|
|
Other Long-Term Assets |
97
|
135
|
155
|
171
|
191
|
228
|
222
|
207
|
152
|
150
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
1 787
N/A
|
1 969
+10%
|
2 109
+7%
|
2 342
+11%
|
2 583
+10%
|
2 695
+4%
|
2 760
+2%
|
2 932
+6%
|
3 009
+3%
|
2 990
-1%
|
|
Liabilities | |||||||||||
Accounts Payable |
111
|
252
|
250
|
173
|
164
|
121
|
114
|
124
|
112
|
151
|
|
Accrued Liabilities |
0
|
0
|
0
|
33
|
44
|
45
|
46
|
57
|
43
|
36
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
140
|
156
|
152
|
160
|
124
|
117
|
229
|
252
|
249
|
227
|
|
Other Current Liabilities |
6
|
27
|
6
|
21
|
24
|
33
|
28
|
22
|
29
|
26
|
|
Total Current Liabilities |
309
|
436
|
408
|
387
|
354
|
316
|
417
|
455
|
433
|
441
|
|
Long-Term Debt |
22
|
34
|
8
|
10
|
5
|
14
|
22
|
0
|
0
|
14
|
|
Deferred Income Tax |
10
|
9
|
36
|
42
|
33
|
37
|
22
|
22
|
24
|
24
|
|
Minority Interest |
472
|
497
|
534
|
634
|
721
|
749
|
774
|
805
|
818
|
801
|
|
Other Liabilities |
27
|
8
|
8
|
15
|
9
|
4
|
4
|
5
|
4
|
5
|
|
Total Liabilities |
840
N/A
|
983
+17%
|
994
+1%
|
1 088
+9%
|
1 123
+3%
|
1 120
0%
|
1 239
+11%
|
1 287
+4%
|
1 279
-1%
|
1 285
+0%
|
|
Equity | |||||||||||
Common Stock |
82
|
110
|
146
|
183
|
223
|
257
|
261
|
288
|
307
|
340
|
|
Retained Earnings |
824
|
913
|
1 037
|
1 071
|
1 176
|
1 231
|
1 295
|
1 348
|
1 399
|
1 401
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
24
|
38
|
|
Other Equity |
0
|
37
|
68
|
0
|
61
|
86
|
36
|
6
|
1
|
2
|
|
Total Equity |
947
N/A
|
986
+4%
|
1 115
+13%
|
1 254
+12%
|
1 460
+16%
|
1 575
+8%
|
1 521
-3%
|
1 645
+8%
|
1 730
+5%
|
1 706
-1%
|
|
Total Liabilities & Equity |
1 787
N/A
|
1 969
+10%
|
2 109
+7%
|
2 342
+11%
|
2 583
+10%
|
2 695
+4%
|
2 760
+2%
|
2 932
+6%
|
3 009
+3%
|
2 990
-1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
1 172
|
1 228
|
1 303
|
1 367
|
1 428
|
1 480
|
1 485
|
1 523
|
1 554
|
1 617
|