Stalexport Autostrady SA
F:8ZZ
Balance Sheet
Balance Sheet Decomposition
Stalexport Autostrady SA
Stalexport Autostrady SA
Balance Sheet
Stalexport Autostrady SA
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | 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 |
47
|
35
|
56
|
22
|
26
|
89
|
46
|
115
|
131
|
213
|
141
|
142
|
169
|
8
|
11
|
367
|
397
|
334
|
373
|
230
|
326
|
335
|
638
|
644
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
8
|
0
|
6
|
8
|
11
|
25
|
70
|
0
|
180
|
84
|
196
|
33
|
44
|
14
|
|
| Cash Equivalents |
47
|
35
|
56
|
22
|
26
|
89
|
46
|
115
|
131
|
203
|
134
|
142
|
163
|
0
|
0
|
342
|
327
|
334
|
193
|
146
|
130
|
301
|
594
|
631
|
|
| Short-Term Investments |
0
|
2
|
6
|
0
|
0
|
0
|
59
|
75
|
55
|
64
|
64
|
26
|
2
|
0
|
0
|
1
|
1
|
2
|
2
|
181
|
1
|
1
|
1
|
1
|
|
| Total Receivables |
392
|
199
|
167
|
126
|
78
|
108
|
175
|
30
|
32
|
20
|
13
|
9
|
10
|
0
|
0
|
16
|
28
|
56
|
26
|
14
|
21
|
20
|
32
|
67
|
|
| Accounts Receivables |
2
|
2
|
2
|
90
|
68
|
108
|
8
|
14
|
31
|
20
|
7
|
8
|
8
|
0
|
0
|
13
|
12
|
37
|
15
|
13
|
19
|
18
|
23
|
28
|
|
| Other Receivables |
390
|
197
|
165
|
36
|
11
|
0
|
167
|
16
|
0
|
0
|
6
|
2
|
2
|
0
|
0
|
4
|
16
|
19
|
11
|
1
|
2
|
2
|
9
|
39
|
|
| Inventory |
194
|
67
|
68
|
92
|
53
|
69
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
0
|
0
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
|
| Other Current Assets |
14
|
6
|
7
|
155
|
30
|
12
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
647
|
309
|
305
|
394
|
188
|
278
|
282
|
221
|
219
|
298
|
222
|
179
|
184
|
0
|
0
|
387
|
429
|
395
|
404
|
428
|
352
|
359
|
675
|
716
|
|
| PP&E Net |
990
|
500
|
450
|
158
|
307
|
337
|
418
|
470
|
510
|
18
|
21
|
22
|
25
|
0
|
0
|
32
|
37
|
34
|
32
|
31
|
29
|
34
|
37
|
33
|
|
| PP&E Gross |
990
|
0
|
0
|
158
|
307
|
337
|
418
|
470
|
510
|
18
|
21
|
22
|
25
|
0
|
0
|
32
|
37
|
34
|
32
|
31
|
29
|
34
|
37
|
33
|
|
| Accumulated Depreciation |
1 156
|
0
|
0
|
61
|
60
|
78
|
82
|
103
|
130
|
44
|
32
|
30
|
27
|
0
|
0
|
28
|
33
|
38
|
44
|
50
|
57
|
63
|
68
|
74
|
|
| Intangible Assets |
19
|
6
|
4
|
1
|
0
|
0
|
0
|
1
|
1
|
793
|
786
|
717
|
609
|
0
|
0
|
485
|
464
|
450
|
438
|
483
|
426
|
347
|
311
|
213
|
|
| Goodwill |
1
|
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 |
8
|
0
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
75
|
|
| Long-Term Investments |
122
|
27
|
65
|
88
|
61
|
24
|
9
|
9
|
12
|
184
|
242
|
270
|
325
|
0
|
0
|
453
|
439
|
424
|
425
|
464
|
509
|
640
|
7
|
7
|
|
| Other Long-Term Assets |
12
|
37
|
13
|
11
|
226
|
219
|
39
|
50
|
44
|
90
|
97
|
108
|
104
|
0
|
0
|
90
|
70
|
29
|
23
|
26
|
34
|
50
|
513
|
194
|
|
| Other Assets |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 799
N/A
|
879
-51%
|
839
-5%
|
654
-22%
|
783
+20%
|
858
+10%
|
749
-13%
|
751
+0%
|
785
+5%
|
1 383
+76%
|
1 368
-1%
|
1 296
-5%
|
1 247
-4%
|
0
N/A
|
0
N/A
|
1 447
N/A
|
1 438
-1%
|
1 331
-7%
|
1 322
-1%
|
1 432
+8%
|
1 350
-6%
|
1 431
+6%
|
1 543
+8%
|
1 238
-20%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
462
|
352
|
212
|
96
|
74
|
85
|
76
|
49
|
66
|
5
|
28
|
12
|
8
|
0
|
0
|
11
|
14
|
30
|
19
|
20
|
9
|
85
|
137
|
89
|
|
| Accrued Liabilities |
128
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
4
|
6
|
2
|
2
|
0
|
0
|
6
|
5
|
4
|
1
|
1
|
5
|
9
|
8
|
15
|
|
| Short-Term Debt |
246
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
452
|
0
|
0
|
45
|
6
|
44
|
5
|
3
|
2
|
14
|
28
|
30
|
29
|
0
|
0
|
37
|
41
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
29
|
7
|
32
|
81
|
33
|
64
|
7
|
80
|
7
|
137
|
140
|
103
|
89
|
0
|
0
|
123
|
224
|
90
|
162
|
140
|
183
|
206
|
246
|
211
|
|
| Total Current Liabilities |
1 317
|
360
|
245
|
224
|
113
|
193
|
89
|
132
|
75
|
160
|
202
|
147
|
128
|
0
|
0
|
177
|
284
|
168
|
182
|
161
|
198
|
300
|
392
|
316
|
|
| Long-Term Debt |
106
|
1
|
158
|
85
|
84
|
31
|
70
|
70
|
129
|
330
|
270
|
244
|
219
|
0
|
0
|
116
|
76
|
33
|
3
|
3
|
3
|
5
|
5
|
5
|
|
| Deferred Income Tax |
1
|
9
|
4
|
12
|
11
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
29
|
27
|
26
|
5
|
4
|
6
|
3
|
4
|
4
|
4
|
5
|
4
|
4
|
0
|
0
|
5
|
5
|
5
|
9
|
5
|
6
|
7
|
6
|
6
|
|
| Other Liabilities |
162
|
727
|
282
|
251
|
542
|
438
|
269
|
213
|
207
|
713
|
717
|
719
|
652
|
0
|
0
|
567
|
380
|
325
|
342
|
402
|
351
|
306
|
389
|
138
|
|
| Total Liabilities |
1 614
N/A
|
1 124
-30%
|
715
-36%
|
578
-19%
|
754
+30%
|
672
-11%
|
431
-36%
|
419
-3%
|
415
-1%
|
1 207
+191%
|
1 193
-1%
|
1 113
-7%
|
1 003
-10%
|
0
N/A
|
0
N/A
|
865
N/A
|
745
-14%
|
531
-29%
|
536
+1%
|
571
+7%
|
557
-3%
|
617
+11%
|
792
+28%
|
465
-41%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
128
|
26
|
216
|
216
|
216
|
316
|
495
|
495
|
495
|
495
|
185
|
185
|
185
|
0
|
0
|
185
|
185
|
185
|
185
|
185
|
185
|
185
|
185
|
185
|
|
| Retained Earnings |
506
|
290
|
189
|
350
|
339
|
282
|
394
|
308
|
303
|
514
|
200
|
196
|
62
|
0
|
0
|
396
|
505
|
609
|
593
|
668
|
601
|
621
|
559
|
581
|
|
| Additional Paid In Capital |
558
|
14
|
18
|
113
|
102
|
152
|
21
|
21
|
21
|
21
|
14
|
8
|
7
|
0
|
0
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|
| Unrealized Security Profit/Loss |
4
|
4
|
83
|
97
|
51
|
1
|
196
|
140
|
162
|
181
|
189
|
199
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
16
|
4
|
7
|
13
|
14
|
10
|
0
|
0
|
7
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
185
N/A
|
245
N/A
|
125
N/A
|
76
-39%
|
29
-61%
|
185
+531%
|
318
+72%
|
332
+4%
|
371
+11%
|
176
-52%
|
175
-1%
|
183
+4%
|
245
+34%
|
0
N/A
|
0
N/A
|
582
N/A
|
693
+19%
|
800
+15%
|
786
-2%
|
861
+9%
|
793
-8%
|
813
+3%
|
752
-8%
|
773
+3%
|
|
| Total Liabilities & Equity |
1 799
N/A
|
879
-51%
|
839
-5%
|
654
-22%
|
783
+20%
|
858
+10%
|
749
-13%
|
751
+0%
|
785
+5%
|
1 383
+76%
|
1 368
-1%
|
1 296
-5%
|
1 247
-4%
|
0
N/A
|
0
N/A
|
1 447
N/A
|
1 438
-1%
|
1 331
-7%
|
1 322
-1%
|
1 432
+8%
|
1 350
-6%
|
1 431
+6%
|
1 543
+8%
|
1 238
-20%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
13
|
13
|
108
|
108
|
108
|
158
|
247
|
247
|
247
|
247
|
247
|
247
|
247
|
0
|
0
|
247
|
247
|
247
|
247
|
247
|
247
|
247
|
247
|
247
|
|