Teixeira Duarte SA
ELI:TDSA
Balance Sheet
Balance Sheet Decomposition
Teixeira Duarte SA
Teixeira Duarte SA
Balance Sheet
Teixeira Duarte SA
| 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 |
115
|
105
|
132
|
138
|
292
|
242
|
186
|
191
|
253
|
181
|
154
|
172
|
135
|
116
|
93
|
96
|
101
|
93
|
|
| Cash |
0
|
0
|
0
|
0
|
267
|
0
|
150
|
117
|
176
|
121
|
30
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
115
|
105
|
132
|
138
|
25
|
242
|
37
|
75
|
77
|
60
|
125
|
154
|
135
|
116
|
93
|
96
|
101
|
93
|
|
| Short-Term Investments |
0
|
0
|
0
|
7
|
10
|
11
|
0
|
4
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
295
|
320
|
376
|
494
|
520
|
542
|
561
|
525
|
489
|
473
|
310
|
208
|
275
|
183
|
188
|
209
|
180
|
195
|
|
| Accounts Receivables |
251
|
271
|
332
|
438
|
456
|
477
|
492
|
450
|
434
|
418
|
267
|
186
|
236
|
152
|
150
|
181
|
148
|
166
|
|
| Other Receivables |
44
|
49
|
44
|
57
|
64
|
65
|
69
|
75
|
56
|
56
|
43
|
22
|
39
|
31
|
38
|
28
|
32
|
29
|
|
| Inventory |
288
|
366
|
392
|
299
|
309
|
314
|
290
|
356
|
274
|
251
|
241
|
193
|
202
|
171
|
225
|
248
|
291
|
271
|
|
| Other Current Assets |
78
|
102
|
115
|
160
|
201
|
280
|
246
|
321
|
299
|
216
|
614
|
224
|
217
|
191
|
129
|
172
|
149
|
153
|
|
| Total Current Assets |
775
|
893
|
1 015
|
1 097
|
1 331
|
1 388
|
1 284
|
1 397
|
1 315
|
1 122
|
1 319
|
812
|
830
|
662
|
634
|
725
|
722
|
712
|
|
| PP&E Net |
419
|
507
|
491
|
533
|
515
|
530
|
571
|
668
|
631
|
496
|
407
|
553
|
521
|
433
|
494
|
506
|
448
|
457
|
|
| PP&E Gross |
0
|
0
|
491
|
533
|
515
|
0
|
571
|
668
|
631
|
496
|
407
|
553
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
396
|
459
|
486
|
0
|
541
|
596
|
602
|
597
|
604
|
816
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
7
|
10
|
10
|
9
|
13
|
31
|
35
|
31
|
33
|
39
|
78
|
65
|
60
|
56
|
29
|
28
|
19
|
16
|
|
| Goodwill |
47
|
59
|
58
|
58
|
34
|
30
|
30
|
30
|
22
|
14
|
12
|
12
|
12
|
12
|
12
|
14
|
14
|
14
|
|
| Note Receivable |
9
|
1
|
61
|
79
|
86
|
58
|
53
|
55
|
52
|
43
|
51
|
35
|
29
|
23
|
12
|
17
|
2
|
2
|
|
| Long-Term Investments |
1 235
|
1 319
|
1 483
|
611
|
596
|
565
|
532
|
540
|
582
|
619
|
265
|
232
|
249
|
267
|
294
|
239
|
154
|
116
|
|
| Other Long-Term Assets |
730
|
390
|
395
|
334
|
178
|
162
|
275
|
232
|
227
|
207
|
162
|
149
|
148
|
146
|
171
|
170
|
160
|
141
|
|
| Other Assets |
47
|
59
|
58
|
58
|
34
|
30
|
30
|
30
|
22
|
14
|
12
|
12
|
12
|
12
|
12
|
14
|
14
|
14
|
|
| Total Assets |
3 223
N/A
|
3 178
-1%
|
3 512
+11%
|
2 721
-23%
|
2 753
+1%
|
2 764
+0%
|
2 779
+1%
|
2 954
+6%
|
2 862
-3%
|
2 540
-11%
|
2 294
-10%
|
1 858
-19%
|
1 850
0%
|
1 600
-14%
|
1 648
+3%
|
1 698
+3%
|
1 519
-11%
|
1 459
-4%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
187
|
223
|
235
|
228
|
188
|
187
|
167
|
187
|
194
|
121
|
156
|
140
|
148
|
106
|
136
|
161
|
145
|
121
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
49
|
100
|
106
|
157
|
0
|
112
|
99
|
117
|
105
|
111
|
34
|
0
|
5
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
354
|
501
|
551
|
425
|
478
|
857
|
591
|
645
|
636
|
566
|
193
|
93
|
127
|
78
|
178
|
228
|
226
|
255
|
|
| Other Current Liabilities |
180
|
265
|
254
|
301
|
357
|
507
|
464
|
377
|
392
|
301
|
610
|
234
|
275
|
258
|
309
|
282
|
250
|
270
|
|
| Total Current Liabilities |
721
|
1 037
|
1 139
|
1 060
|
1 227
|
1 550
|
1 334
|
1 308
|
1 340
|
1 093
|
1 069
|
500
|
550
|
447
|
622
|
671
|
621
|
646
|
|
| Long-Term Debt |
1 482
|
1 668
|
1 726
|
926
|
819
|
601
|
865
|
933
|
821
|
818
|
713
|
734
|
727
|
726
|
634
|
566
|
523
|
482
|
|
| Deferred Income Tax |
46
|
53
|
67
|
69
|
66
|
58
|
53
|
56
|
59
|
73
|
35
|
113
|
112
|
84
|
103
|
102
|
92
|
90
|
|
| Minority Interest |
169
|
96
|
227
|
88
|
77
|
74
|
35
|
27
|
50
|
49
|
41
|
36
|
37
|
29
|
19
|
17
|
20
|
21
|
|
| Other Liabilities |
140
|
81
|
65
|
105
|
308
|
229
|
167
|
173
|
123
|
110
|
68
|
108
|
125
|
104
|
100
|
129
|
133
|
74
|
|
| Total Liabilities |
2 557
N/A
|
2 935
+15%
|
3 225
+10%
|
2 248
-30%
|
2 497
+11%
|
2 512
+1%
|
2 454
-2%
|
2 496
+2%
|
2 394
-4%
|
2 144
-10%
|
1 927
-10%
|
1 490
-23%
|
1 550
+4%
|
1 390
-10%
|
1 478
+6%
|
1 484
+0%
|
1 389
-6%
|
1 312
-6%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
210
|
210
|
0
|
420
|
420
|
210
|
210
|
210
|
210
|
210
|
210
|
210
|
210
|
210
|
210
|
210
|
210
|
210
|
|
| Retained Earnings |
532
|
196
|
0
|
10
|
194
|
44
|
151
|
182
|
201
|
220
|
225
|
462
|
535
|
609
|
479
|
434
|
507
|
547
|
|
| Other Equity |
77
|
163
|
288
|
44
|
30
|
2
|
35
|
65
|
56
|
34
|
67
|
304
|
445
|
609
|
519
|
430
|
587
|
610
|
|
| Total Equity |
666
N/A
|
243
-63%
|
288
+18%
|
474
+64%
|
256
-46%
|
252
-2%
|
325
+29%
|
458
+41%
|
468
+2%
|
396
-15%
|
368
-7%
|
368
+0%
|
300
-18%
|
210
-30%
|
170
-19%
|
214
+26%
|
130
-40%
|
147
+13%
|
|
| Total Liabilities & Equity |
3 223
N/A
|
3 178
-1%
|
3 512
+11%
|
2 721
-23%
|
2 753
+1%
|
2 764
+0%
|
2 779
+1%
|
2 954
+6%
|
2 862
-3%
|
2 540
-11%
|
2 294
-10%
|
1 858
-19%
|
1 850
0%
|
1 600
-14%
|
1 648
+3%
|
1 698
+3%
|
1 519
-11%
|
1 459
-4%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
288
|
288
|
288
|
420
|
420
|
420
|
420
|
420
|
420
|
420
|
420
|
420
|
420
|
420
|
420
|
420
|
420
|
420
|
|