SECURE Waste Infrastructure Corp
F:SEP0
Balance Sheet
Balance Sheet Decomposition
SECURE Waste Infrastructure Corp
SECURE Waste Infrastructure Corp
Balance Sheet
SECURE Waste Infrastructure Corp
| 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 |
15
|
0
|
23
|
11
|
8
|
12
|
5
|
5
|
3
|
10
|
8
|
9
|
7
|
10
|
12
|
12
|
26
|
|
| Cash |
15
|
0
|
23
|
11
|
8
|
12
|
5
|
5
|
3
|
10
|
8
|
9
|
7
|
10
|
12
|
12
|
26
|
|
| Total Receivables |
6
|
6
|
25
|
146
|
125
|
168
|
229
|
141
|
221
|
315
|
243
|
229
|
144
|
345
|
449
|
357
|
504
|
|
| Accounts Receivables |
4
|
6
|
25
|
146
|
125
|
168
|
229
|
125
|
148
|
227
|
174
|
173
|
105
|
267
|
316
|
333
|
491
|
|
| Other Receivables |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
73
|
88
|
68
|
56
|
39
|
78
|
133
|
24
|
13
|
|
| Inventory |
0
|
1
|
1
|
35
|
43
|
51
|
70
|
59
|
69
|
72
|
70
|
65
|
48
|
100
|
100
|
144
|
143
|
|
| Other Current Assets |
0
|
0
|
3
|
2
|
4
|
6
|
8
|
8
|
8
|
9
|
11
|
12
|
9
|
11
|
15
|
677
|
15
|
|
| Total Current Assets |
21
|
7
|
52
|
194
|
179
|
236
|
312
|
213
|
301
|
405
|
331
|
315
|
208
|
466
|
576
|
1 190
|
688
|
|
| PP&E Net |
73
|
86
|
143
|
259
|
417
|
622
|
945
|
1 008
|
1 012
|
1 088
|
1 203
|
1 282
|
1 139
|
1 717
|
1 584
|
1 271
|
1 261
|
|
| PP&E Gross |
73
|
86
|
143
|
259
|
417
|
622
|
945
|
1 008
|
1 012
|
1 088
|
1 203
|
1 282
|
1 139
|
1 717
|
1 584
|
1 271
|
1 261
|
|
| Accumulated Depreciation |
4
|
14
|
25
|
46
|
78
|
128
|
202
|
295
|
380
|
467
|
555
|
652
|
785
|
1 139
|
1 285
|
1 348
|
1 322
|
|
| Intangible Assets |
0
|
0
|
7
|
72
|
80
|
80
|
124
|
70
|
68
|
51
|
36
|
40
|
18
|
180
|
163
|
68
|
87
|
|
| Goodwill |
2
|
2
|
0
|
78
|
93
|
102
|
112
|
11
|
31
|
11
|
11
|
11
|
11
|
349
|
351
|
199
|
204
|
|
| Note Receivable |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
1
|
2
|
3
|
0
|
0
|
0
|
3
|
13
|
13
|
7
|
1
|
0
|
0
|
225
|
166
|
116
|
41
|
|
| Other Assets |
2
|
2
|
0
|
78
|
93
|
102
|
112
|
11
|
31
|
11
|
11
|
11
|
11
|
349
|
351
|
199
|
204
|
|
| Total Assets |
98
N/A
|
97
-1%
|
199
+105%
|
603
+204%
|
768
+27%
|
1 040
+35%
|
1 496
+44%
|
1 315
-12%
|
1 425
+8%
|
1 563
+10%
|
1 584
+1%
|
1 648
+4%
|
1 376
-16%
|
2 937
+113%
|
2 840
-3%
|
2 844
+0%
|
2 281
-20%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
12
|
3
|
30
|
93
|
106
|
120
|
193
|
87
|
156
|
258
|
168
|
189
|
144
|
279
|
404
|
374
|
553
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
2
|
3
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1
|
3
|
4
|
6
|
11
|
9
|
5
|
5
|
7
|
18
|
10
|
27
|
28
|
27
|
26
|
|
| Other Current Liabilities |
0
|
0
|
0
|
2
|
0
|
8
|
8
|
2
|
0
|
3
|
3
|
3
|
3
|
23
|
25
|
68
|
102
|
|
| Total Current Liabilities |
12
|
4
|
31
|
98
|
111
|
135
|
211
|
97
|
161
|
266
|
178
|
210
|
157
|
333
|
459
|
472
|
681
|
|
| Long-Term Debt |
1
|
5
|
2
|
121
|
127
|
169
|
409
|
268
|
212
|
305
|
421
|
485
|
424
|
1 289
|
1 003
|
1 075
|
428
|
|
| Deferred Income Tax |
0
|
0
|
1
|
21
|
28
|
36
|
43
|
38
|
43
|
42
|
51
|
49
|
26
|
0
|
0
|
0
|
6
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
30
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
2
|
3
|
10
|
15
|
24
|
36
|
71
|
88
|
82
|
76
|
89
|
91
|
52
|
209
|
112
|
111
|
124
|
|
| Total Liabilities |
15
N/A
|
12
-21%
|
43
+265%
|
254
+489%
|
290
+14%
|
375
+30%
|
734
+95%
|
491
-33%
|
498
+1%
|
688
+38%
|
739
+7%
|
868
+17%
|
689
-21%
|
1 831
+166%
|
1 574
-14%
|
1 658
+5%
|
1 239
-25%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
86
|
90
|
153
|
322
|
415
|
562
|
631
|
852
|
1 030
|
1 058
|
1 031
|
1 018
|
1 038
|
1 670
|
1 676
|
1 517
|
863
|
|
| Retained Earnings |
3
|
6
|
1
|
22
|
55
|
83
|
91
|
101
|
187
|
261
|
285
|
327
|
426
|
636
|
490
|
412
|
71
|
|
| Additional Paid In Capital |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
3
|
6
|
8
|
19
|
40
|
74
|
83
|
78
|
98
|
88
|
75
|
72
|
80
|
81
|
108
|
|
| Total Equity |
83
N/A
|
85
+3%
|
155
+82%
|
349
+125%
|
478
+37%
|
664
+39%
|
762
+15%
|
825
+8%
|
927
+12%
|
875
-6%
|
844
-3%
|
780
-8%
|
687
-12%
|
1 106
+61%
|
1 266
+14%
|
1 186
-6%
|
1 042
-12%
|
|
| Total Liabilities & Equity |
98
N/A
|
97
-1%
|
199
+105%
|
603
+204%
|
768
+27%
|
1 040
+35%
|
1 496
+44%
|
1 315
-12%
|
1 425
+8%
|
1 563
+10%
|
1 584
+1%
|
1 648
+4%
|
1 376
-16%
|
2 937
+113%
|
2 840
-3%
|
2 844
+0%
|
2 281
-20%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
40
|
42
|
64
|
90
|
105
|
117
|
121
|
138
|
161
|
163
|
159
|
157
|
159
|
308
|
309
|
288
|
234
|
|