Springs Global Participacoes SA
BOVESPA:SGPS3
Balance Sheet
Balance Sheet Decomposition
Springs Global Participacoes SA
Springs Global Participacoes SA
Balance Sheet
Springs Global Participacoes SA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||
| Cash & Cash Equivalents |
102
|
244
|
321
|
59
|
141
|
147
|
109
|
82
|
130
|
150
|
160
|
155
|
139
|
152
|
169
|
200
|
225
|
|
| Cash |
0
|
0
|
0
|
0
|
6
|
51
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
46
|
69
|
90
|
|
| Cash Equivalents |
102
|
244
|
321
|
59
|
135
|
95
|
109
|
82
|
130
|
150
|
160
|
155
|
139
|
124
|
123
|
131
|
135
|
|
| Short-Term Investments |
0
|
0
|
0
|
8
|
0
|
0
|
2
|
1
|
1
|
22
|
18
|
35
|
22
|
52
|
16
|
19
|
24
|
|
| Total Receivables |
793
|
603
|
378
|
459
|
544
|
498
|
509
|
574
|
593
|
576
|
586
|
579
|
555
|
608
|
619
|
571
|
240
|
|
| Accounts Receivables |
708
|
441
|
288
|
391
|
501
|
448
|
452
|
513
|
522
|
509
|
493
|
498
|
504
|
488
|
509
|
449
|
163
|
|
| Other Receivables |
85
|
162
|
89
|
68
|
43
|
49
|
57
|
60
|
71
|
67
|
93
|
81
|
52
|
121
|
110
|
123
|
76
|
|
| Inventory |
1 039
|
798
|
772
|
537
|
544
|
699
|
589
|
559
|
590
|
658
|
560
|
538
|
405
|
385
|
404
|
518
|
358
|
|
| Other Current Assets |
17
|
16
|
11
|
11
|
65
|
79
|
57
|
51
|
47
|
48
|
36
|
37
|
365
|
81
|
156
|
173
|
35
|
|
| Total Current Assets |
1 952
|
1 661
|
1 481
|
1 073
|
1 294
|
1 422
|
1 266
|
1 266
|
1 360
|
1 453
|
1 360
|
1 345
|
1 487
|
1 279
|
1 364
|
1 481
|
882
|
|
| PP&E Net |
1 481
|
1 348
|
1 240
|
1 149
|
1 082
|
980
|
951
|
911
|
847
|
785
|
749
|
669
|
649
|
777
|
840
|
762
|
667
|
|
| PP&E Gross |
1 481
|
1 348
|
1 240
|
1 149
|
1 082
|
980
|
951
|
911
|
847
|
785
|
749
|
669
|
649
|
777
|
840
|
762
|
667
|
|
| Accumulated Depreciation |
2 135
|
1 652
|
1 307
|
1 242
|
1 317
|
1 113
|
1 179
|
1 257
|
1 293
|
1 450
|
1 413
|
1 391
|
1 313
|
1 315
|
1 424
|
1 509
|
1 589
|
|
| Intangible Assets |
92
|
50
|
46
|
26
|
26
|
64
|
63
|
65
|
62
|
56
|
52
|
47
|
47
|
65
|
70
|
67
|
56
|
|
| Goodwill |
0
|
0
|
0
|
51
|
51
|
50
|
52
|
55
|
58
|
71
|
64
|
68
|
35
|
27
|
27
|
27
|
27
|
|
| Note Receivable |
12
|
13
|
11
|
8
|
5
|
2
|
0
|
0
|
8
|
68
|
188
|
210
|
363
|
386
|
294
|
266
|
296
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
2
|
4
|
0
|
211
|
348
|
545
|
407
|
468
|
662
|
|
| Other Long-Term Assets |
141
|
136
|
237
|
294
|
226
|
162
|
135
|
144
|
132
|
161
|
216
|
171
|
296
|
216
|
163
|
125
|
106
|
|
| Other Assets |
0
|
0
|
0
|
51
|
51
|
50
|
52
|
55
|
58
|
71
|
64
|
68
|
35
|
27
|
27
|
27
|
27
|
|
| Total Assets |
3 677
N/A
|
3 207
-13%
|
3 015
-6%
|
2 602
-14%
|
2 684
+3%
|
2 679
0%
|
2 468
-8%
|
2 443
-1%
|
2 469
+1%
|
2 598
+5%
|
2 630
+1%
|
2 721
+3%
|
3 224
+18%
|
3 295
+2%
|
3 165
-4%
|
3 196
+1%
|
2 695
-16%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
434
|
356
|
293
|
267
|
192
|
213
|
187
|
194
|
167
|
152
|
144
|
163
|
113
|
155
|
206
|
259
|
273
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
51
|
46
|
47
|
54
|
52
|
55
|
54
|
60
|
63
|
68
|
95
|
88
|
192
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
91
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
225
|
199
|
328
|
171
|
341
|
363
|
401
|
507
|
410
|
538
|
525
|
464
|
611
|
651
|
587
|
996
|
718
|
|
| Other Current Liabilities |
181
|
180
|
155
|
126
|
75
|
118
|
93
|
100
|
88
|
105
|
93
|
76
|
359
|
90
|
116
|
202
|
151
|
|
| Total Current Liabilities |
840
|
735
|
775
|
564
|
659
|
740
|
728
|
855
|
716
|
851
|
817
|
763
|
1 145
|
965
|
1 095
|
1 546
|
1 333
|
|
| Long-Term Debt |
723
|
510
|
272
|
134
|
187
|
525
|
340
|
263
|
468
|
447
|
596
|
633
|
506
|
665
|
637
|
335
|
587
|
|
| Deferred Income Tax |
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
64
|
84
|
85
|
87
|
107
|
|
| Minority Interest |
0
|
0
|
0
|
16
|
18
|
9
|
7
|
8
|
8
|
10
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
363
|
193
|
375
|
185
|
191
|
208
|
183
|
173
|
199
|
221
|
189
|
172
|
184
|
195
|
242
|
237
|
290
|
|
| Total Liabilities |
1 926
N/A
|
1 438
-25%
|
1 422
-1%
|
909
-36%
|
1 055
+16%
|
1 482
+40%
|
1 257
-15%
|
1 299
+3%
|
1 390
+7%
|
1 530
+10%
|
1 607
+5%
|
1 572
-2%
|
1 899
+21%
|
1 908
+0%
|
2 059
+8%
|
2 206
+7%
|
2 316
+5%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
2 041
|
2 421
|
2 621
|
1 691
|
1 691
|
1 691
|
1 860
|
1 860
|
1 860
|
1 860
|
1 860
|
1 860
|
1 860
|
1 860
|
1 860
|
1 860
|
1 860
|
|
| Retained Earnings |
290
|
652
|
851
|
118
|
84
|
344
|
481
|
504
|
533
|
510
|
529
|
519
|
407
|
362
|
683
|
836
|
1 467
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
82
|
114
|
118
|
114
|
126
|
137
|
|
| Other Equity |
0
|
0
|
177
|
116
|
146
|
149
|
168
|
212
|
250
|
282
|
271
|
274
|
242
|
230
|
186
|
160
|
152
|
|
| Total Equity |
1 752
N/A
|
1 769
+1%
|
1 593
-10%
|
1 694
+6%
|
1 629
-4%
|
1 198
-26%
|
1 211
+1%
|
1 144
-6%
|
1 078
-6%
|
1 069
-1%
|
1 023
-4%
|
1 150
+12%
|
1 325
+15%
|
1 387
+5%
|
1 106
-20%
|
990
-10%
|
379
-62%
|
|
| Total Liabilities & Equity |
3 677
N/A
|
3 207
-13%
|
3 015
-6%
|
2 602
-14%
|
2 684
+3%
|
2 679
0%
|
2 468
-8%
|
2 443
-1%
|
2 469
+1%
|
2 598
+5%
|
2 630
+1%
|
2 721
+3%
|
3 224
+18%
|
3 295
+2%
|
3 165
-4%
|
3 196
+1%
|
2 695
-16%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
22
|
22
|
37
|
37
|
37
|
37
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
10
|
10
|
10
|
|