Umanis SA
F:EUA2
Balance Sheet
Balance Sheet Decomposition
Umanis SA
Umanis SA
Balance Sheet
Umanis SA
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
3
|
13
|
8
|
14
|
26
|
19
|
24
|
12
|
66
|
30
|
|
| Cash |
3
|
13
|
8
|
0
|
0
|
19
|
24
|
12
|
66
|
30
|
|
| Cash Equivalents |
0
|
0
|
0
|
14
|
26
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Total Receivables |
30
|
29
|
30
|
16
|
17
|
35
|
41
|
67
|
46
|
28
|
|
| Accounts Receivables |
10
|
14
|
16
|
16
|
17
|
16
|
19
|
26
|
17
|
26
|
|
| Other Receivables |
20
|
14
|
14
|
0
|
0
|
19
|
22
|
41
|
29
|
1
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
3
|
3
|
5
|
11
|
19
|
10
|
8
|
20
|
17
|
44
|
|
| Total Current Assets |
37
|
44
|
43
|
41
|
62
|
64
|
74
|
100
|
128
|
102
|
|
| PP&E Net |
1
|
2
|
2
|
2
|
2
|
4
|
4
|
17
|
14
|
13
|
|
| PP&E Gross |
1
|
2
|
2
|
0
|
0
|
4
|
4
|
17
|
14
|
13
|
|
| Accumulated Depreciation |
4
|
6
|
7
|
0
|
0
|
9
|
8
|
14
|
17
|
18
|
|
| Intangible Assets |
2
|
6
|
6
|
6
|
6
|
1
|
6
|
13
|
11
|
15
|
|
| Note Receivable |
1
|
3
|
0
|
0
|
0
|
0
|
19
|
17
|
16
|
16
|
|
| Long-Term Investments |
1
|
1
|
12
|
16
|
10
|
2
|
2
|
2
|
2
|
2
|
|
| Other Long-Term Assets |
5
|
5
|
5
|
4
|
5
|
4
|
2
|
1
|
0
|
0
|
|
| Other Assets |
27
|
37
|
33
|
30
|
49
|
56
|
66
|
85
|
85
|
98
|
|
| Total Assets |
73
N/A
|
99
+36%
|
100
+1%
|
98
-2%
|
135
+37%
|
145
+7%
|
173
+19%
|
232
+34%
|
256
+10%
|
247
-4%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
8
|
8
|
10
|
7
|
8
|
5
|
10
|
11
|
11
|
13
|
|
| Accrued Liabilities |
19
|
36
|
39
|
0
|
0
|
38
|
42
|
44
|
42
|
51
|
|
| Short-Term Debt |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
18
|
28
|
1
|
|
| Current Portion of Long-Term Debt |
10
|
11
|
16
|
16
|
16
|
12
|
19
|
11
|
20
|
22
|
|
| Other Current Liabilities |
7
|
8
|
7
|
42
|
49
|
9
|
10
|
10
|
11
|
17
|
|
| Total Current Liabilities |
44
|
63
|
72
|
65
|
73
|
64
|
80
|
95
|
113
|
105
|
|
| Long-Term Debt |
7
|
8
|
1
|
4
|
24
|
24
|
26
|
64
|
58
|
43
|
|
| Deferred Income Tax |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Liabilities |
2
|
5
|
3
|
3
|
5
|
4
|
5
|
6
|
6
|
7
|
|
| Total Liabilities |
53
N/A
|
77
+45%
|
78
+1%
|
73
-6%
|
103
+40%
|
92
-10%
|
111
+21%
|
164
+48%
|
177
+8%
|
155
-13%
|
|
| Equity | |||||||||||
| Common Stock |
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Retained Earnings |
3
|
13
|
10
|
7
|
6
|
24
|
33
|
39
|
50
|
64
|
|
| Additional Paid In Capital |
32
|
32
|
30
|
30
|
25
|
27
|
27
|
27
|
27
|
27
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
20
N/A
|
22
+10%
|
22
+2%
|
25
+14%
|
33
+29%
|
53
+63%
|
62
+17%
|
68
+10%
|
79
+16%
|
92
+17%
|
|
| Total Liabilities & Equity |
73
N/A
|
99
+36%
|
100
+1%
|
98
-2%
|
135
+37%
|
145
+7%
|
173
+19%
|
232
+34%
|
256
+10%
|
247
-4%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
23
|
23
|
19
|
19
|
17
|
19
|
19
|
19
|
19
|
19
|
|