Altri SGPS SA
ELI:ALTR
Balance Sheet
Balance Sheet Decomposition
Altri SGPS SA
Altri SGPS SA
Balance Sheet
Altri SGPS SA
| 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 |
5
|
23
|
135
|
74
|
80
|
130
|
113
|
112
|
232
|
261
|
243
|
300
|
194
|
241
|
181
|
255
|
239
|
234
|
254
|
280
|
|
| Cash |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
5
|
22
|
134
|
74
|
80
|
130
|
113
|
112
|
232
|
261
|
243
|
300
|
194
|
241
|
181
|
255
|
239
|
233
|
253
|
280
|
|
| Short-Term Investments |
8
|
3
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
63
|
103
|
146
|
97
|
92
|
104
|
88
|
112
|
108
|
113
|
100
|
126
|
131
|
158
|
122
|
99
|
125
|
154
|
144
|
146
|
|
| Accounts Receivables |
59
|
83
|
113
|
73
|
77
|
96
|
75
|
102
|
81
|
90
|
92
|
92
|
114
|
129
|
91
|
72
|
104
|
138
|
101
|
127
|
|
| Other Receivables |
4
|
20
|
33
|
24
|
16
|
8
|
12
|
10
|
28
|
23
|
8
|
34
|
18
|
29
|
31
|
27
|
21
|
17
|
43
|
18
|
|
| Inventory |
43
|
55
|
70
|
58
|
38
|
50
|
62
|
47
|
55
|
55
|
56
|
59
|
51
|
70
|
86
|
75
|
83
|
113
|
98
|
96
|
|
| Other Current Assets |
1
|
4
|
31
|
36
|
7
|
7
|
4
|
3
|
4
|
2
|
11
|
2
|
7
|
7
|
8
|
13
|
5
|
13
|
9
|
6
|
|
| Total Current Assets |
120
|
188
|
384
|
266
|
218
|
290
|
266
|
275
|
400
|
430
|
411
|
488
|
383
|
476
|
398
|
441
|
452
|
514
|
505
|
528
|
|
| PP&E Net |
146
|
300
|
377
|
549
|
606
|
594
|
563
|
532
|
498
|
489
|
466
|
462
|
491
|
654
|
729
|
695
|
511
|
514
|
527
|
513
|
|
| PP&E Gross |
146
|
300
|
377
|
549
|
606
|
594
|
563
|
532
|
498
|
489
|
466
|
462
|
491
|
654
|
729
|
695
|
511
|
514
|
527
|
513
|
|
| Accumulated Depreciation |
180
|
605
|
625
|
602
|
552
|
594
|
642
|
685
|
734
|
781
|
821
|
862
|
873
|
965
|
1 115
|
1 182
|
1 115
|
1 174
|
1 231
|
1 290
|
|
| Intangible Assets |
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
55
|
52
|
52
|
0
|
0
|
1
|
1
|
|
| Goodwill |
14
|
267
|
271
|
269
|
269
|
270
|
266
|
266
|
266
|
266
|
266
|
266
|
266
|
266
|
266
|
266
|
266
|
266
|
266
|
266
|
|
| Long-Term Investments |
3
|
9
|
12
|
19
|
11
|
21
|
18
|
22
|
24
|
20
|
23
|
26
|
26
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
|
| Other Long-Term Assets |
6
|
9
|
12
|
11
|
19
|
15
|
14
|
34
|
34
|
34
|
31
|
43
|
43
|
40
|
37
|
31
|
1 063
|
202
|
16
|
14
|
|
| Other Assets |
14
|
267
|
271
|
269
|
269
|
270
|
266
|
266
|
266
|
266
|
266
|
266
|
266
|
266
|
266
|
266
|
266
|
266
|
266
|
266
|
|
| Total Assets |
290
N/A
|
774
+167%
|
1 056
+36%
|
1 115
+6%
|
1 124
+1%
|
1 190
+6%
|
1 128
-5%
|
1 128
+0%
|
1 221
+8%
|
1 239
+1%
|
1 195
-4%
|
1 285
+8%
|
1 210
-6%
|
1 492
+23%
|
1 482
-1%
|
1 486
+0%
|
2 293
+54%
|
1 498
-35%
|
1 315
-12%
|
1 322
+1%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
31
|
37
|
43
|
59
|
66
|
83
|
67
|
56
|
60
|
62
|
61
|
69
|
95
|
124
|
102
|
104
|
128
|
109
|
84
|
123
|
|
| Accrued Liabilities |
11
|
23
|
28
|
24
|
16
|
15
|
25
|
31
|
27
|
30
|
29
|
31
|
39
|
17
|
17
|
17
|
27
|
19
|
22
|
28
|
|
| Short-Term Debt |
9
|
12
|
11
|
1
|
3
|
0
|
1
|
2
|
182
|
107
|
53
|
84
|
0
|
0
|
0
|
2
|
0
|
19
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
52
|
77
|
204
|
162
|
153
|
181
|
292
|
183
|
111
|
291
|
64
|
76
|
101
|
135
|
118
|
179
|
142
|
100
|
141
|
134
|
|
| Other Current Liabilities |
16
|
45
|
108
|
100
|
38
|
82
|
28
|
50
|
20
|
34
|
36
|
38
|
39
|
73
|
37
|
29
|
50
|
68
|
29
|
56
|
|
| Total Current Liabilities |
119
|
193
|
394
|
346
|
275
|
361
|
413
|
322
|
399
|
525
|
243
|
298
|
274
|
348
|
274
|
331
|
347
|
315
|
277
|
341
|
|
| Long-Term Debt |
69
|
462
|
535
|
671
|
762
|
688
|
551
|
581
|
514
|
382
|
567
|
580
|
482
|
540
|
657
|
625
|
521
|
524
|
556
|
449
|
|
| Deferred Income Tax |
1
|
1
|
2
|
4
|
1
|
1
|
0
|
17
|
18
|
15
|
16
|
19
|
23
|
41
|
45
|
48
|
32
|
39
|
40
|
42
|
|
| Minority Interest |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
181
|
2
|
5
|
4
|
|
| Other Liabilities |
29
|
31
|
7
|
7
|
27
|
26
|
23
|
24
|
49
|
45
|
47
|
45
|
37
|
41
|
40
|
36
|
669
|
11
|
30
|
31
|
|
| Total Liabilities |
219
N/A
|
688
+214%
|
938
+36%
|
1 029
+10%
|
1 066
+4%
|
1 075
+1%
|
987
-8%
|
945
-4%
|
980
+4%
|
967
-1%
|
873
-10%
|
941
+8%
|
816
-13%
|
971
+19%
|
1 016
+5%
|
1 041
+2%
|
1 751
+68%
|
891
-49%
|
908
+2%
|
867
-4%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
|
| Retained Earnings |
45
|
60
|
92
|
60
|
32
|
89
|
115
|
158
|
216
|
246
|
297
|
318
|
369
|
496
|
440
|
413
|
529
|
551
|
385
|
440
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
12
|
31
|
3
|
11
|
|
| Total Equity |
71
N/A
|
86
+21%
|
118
+38%
|
86
-27%
|
58
-33%
|
115
+99%
|
141
+22%
|
184
+31%
|
242
+31%
|
272
+13%
|
322
+18%
|
344
+7%
|
395
+15%
|
522
+32%
|
466
-11%
|
445
-4%
|
542
+22%
|
608
+12%
|
407
-33%
|
455
+12%
|
|
| Total Liabilities & Equity |
290
N/A
|
774
+167%
|
1 056
+36%
|
1 115
+6%
|
1 124
+1%
|
1 190
+6%
|
1 128
-5%
|
1 128
+0%
|
1 221
+8%
|
1 239
+1%
|
1 195
-4%
|
1 285
+8%
|
1 210
-6%
|
1 492
+23%
|
1 482
-1%
|
1 486
+0%
|
2 293
+54%
|
1 498
-35%
|
1 315
-12%
|
1 322
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
|