Hercules SA Fabrica De Talheres
BOVESPA:HETA4
Balance Sheet
Balance Sheet Decomposition
Hercules SA Fabrica De Talheres
Hercules SA Fabrica De Talheres
Balance Sheet
Hercules SA Fabrica De Talheres
| Dec-1998 | Dec-1999 | Dec-2000 | Dec-2001 | Dec-2002 | 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 |
2
|
3
|
5
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
2
|
3
|
5
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
50
|
48
|
40
|
38
|
38
|
1
|
5
|
2
|
2
|
1
|
1
|
2
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
3
|
3
|
1
|
|
| Accounts Receivables |
32
|
39
|
37
|
36
|
36
|
2
|
6
|
3
|
2
|
1
|
1
|
2
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
3
|
0
|
0
|
|
| Other Receivables |
18
|
9
|
4
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
30
|
26
|
35
|
35
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
5
|
4
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
82
|
77
|
85
|
80
|
93
|
1
|
6
|
2
|
2
|
1
|
1
|
2
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
3
|
3
|
1
|
|
| PP&E Net |
88
|
75
|
77
|
82
|
85
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| PP&E Gross |
88
|
0
|
77
|
82
|
85
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
186
|
0
|
200
|
209
|
217
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
18
|
20
|
19
|
19
|
19
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
5
|
0
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
9
|
9
|
|
| Long-Term Investments |
3
|
1
|
1
|
1
|
0
|
12
|
19
|
17
|
14
|
16
|
12
|
4
|
4
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
5
|
16
|
26
|
16
|
11
|
2
|
2
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
2
|
2
|
0
|
0
|
|
| Total Assets |
195
N/A
|
189
-3%
|
209
+11%
|
198
-5%
|
209
+5%
|
15
-93%
|
27
+78%
|
22
-19%
|
19
-15%
|
17
-7%
|
14
-21%
|
7
-52%
|
6
-8%
|
7
+12%
|
0
N/A
|
8
N/A
|
9
+2%
|
9
+5%
|
10
+9%
|
12
+19%
|
10
-14%
|
13
+29%
|
13
-1%
|
12
-8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
20
|
24
|
31
|
40
|
43
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accrued Liabilities |
13
|
10
|
10
|
10
|
12
|
0
|
0
|
0
|
0
|
4
|
5
|
4
|
5
|
5
|
0
|
6
|
31
|
38
|
39
|
54
|
75
|
4
|
5
|
5
|
|
| Short-Term Debt |
25
|
24
|
31
|
37
|
40
|
1
|
1
|
0
|
0
|
0
|
4
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
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 |
341
|
113
|
33
|
33
|
45
|
4
|
4
|
3
|
3
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
2
|
0
|
0
|
4
|
3
|
0
|
0
|
0
|
|
| Total Current Liabilities |
399
|
171
|
104
|
118
|
139
|
6
|
5
|
3
|
3
|
5
|
10
|
4
|
6
|
9
|
0
|
7
|
33
|
39
|
39
|
58
|
79
|
4
|
6
|
5
|
|
| Long-Term Debt |
11
|
15
|
18
|
16
|
14
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
388
|
304
|
0
|
305
|
325
|
325
|
325
|
325
|
325
|
325
|
325
|
325
|
|
| Minority Interest |
99
|
11
|
0
|
10
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
69
|
91
|
212
|
224
|
253
|
262
|
282
|
300
|
302
|
315
|
344
|
383
|
26
|
29
|
0
|
32
|
39
|
32
|
29
|
184
|
161
|
35
|
34
|
33
|
|
| Total Liabilities |
381
N/A
|
288
-24%
|
334
+16%
|
349
+4%
|
390
+12%
|
269
-31%
|
287
+7%
|
304
+6%
|
305
+0%
|
320
+5%
|
354
+11%
|
387
+9%
|
420
+9%
|
341
-19%
|
0
N/A
|
344
N/A
|
396
+15%
|
395
0%
|
393
-1%
|
567
+44%
|
565
0%
|
364
-36%
|
365
+0%
|
363
-1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
0
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
|
| Retained Earnings |
206
|
119
|
145
|
171
|
201
|
283
|
296
|
317
|
321
|
334
|
371
|
408
|
441
|
361
|
0
|
358
|
411
|
409
|
406
|
578
|
577
|
374
|
374
|
374
|
|
| Unrealized Security Profit/Loss |
5
|
4
|
4
|
4
|
4
|
7
|
13
|
13
|
12
|
9
|
8
|
5
|
5
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
0
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|
| Total Equity |
186
N/A
|
99
+47%
|
125
-26%
|
151
-21%
|
181
-20%
|
253
-40%
|
260
-2%
|
282
-9%
|
286
-2%
|
303
-6%
|
340
-12%
|
380
-12%
|
414
-9%
|
334
+19%
|
0
N/A
|
335
N/A
|
388
-16%
|
386
+0%
|
383
+1%
|
555
-45%
|
555
+0%
|
351
+37%
|
352
0%
|
351
+0%
|
|
| Total Liabilities & Equity |
195
N/A
|
189
-3%
|
209
+11%
|
198
-5%
|
209
+5%
|
15
-93%
|
27
+78%
|
22
-19%
|
19
-15%
|
17
-7%
|
14
-21%
|
7
-52%
|
6
-8%
|
7
+12%
|
0
N/A
|
8
N/A
|
9
+2%
|
9
+5%
|
10
+9%
|
12
+19%
|
10
-14%
|
13
+29%
|
13
-1%
|
12
-8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|