Television Broadcasts Ltd
F:TBCN
Balance Sheet
Balance Sheet Decomposition
Television Broadcasts Ltd
Television Broadcasts Ltd
Balance Sheet
Television Broadcasts Ltd
| 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 |
673
|
362
|
362
|
536
|
945
|
1 559
|
261
|
215
|
192
|
286
|
313
|
258
|
222
|
587
|
264
|
427
|
378
|
554
|
406
|
635
|
818
|
694
|
309
|
613
|
|
| Cash |
673
|
362
|
362
|
536
|
945
|
1 559
|
261
|
215
|
192
|
286
|
313
|
258
|
222
|
587
|
264
|
427
|
378
|
554
|
406
|
635
|
818
|
694
|
309
|
613
|
|
| Short-Term Investments |
50
|
0
|
0
|
189
|
35
|
38
|
1 879
|
1 879
|
1 896
|
2 605
|
3 380
|
3 347
|
3 060
|
2 744
|
2 553
|
6 546
|
577
|
731
|
971
|
2 790
|
405
|
399
|
478
|
99
|
|
| Total Receivables |
1 147
|
965
|
1 005
|
1 028
|
1 356
|
1 374
|
1 406
|
1 097
|
1 156
|
1 442
|
1 606
|
1 723
|
2 493
|
2 544
|
1 886
|
1 727
|
1 933
|
2 335
|
1 754
|
1 635
|
1 557
|
1 322
|
1 366
|
1 324
|
|
| Accounts Receivables |
954
|
784
|
787
|
869
|
1 067
|
1 174
|
1 198
|
858
|
875
|
1 062
|
1 151
|
1 404
|
1 514
|
1 636
|
1 326
|
1 168
|
1 419
|
1 712
|
1 189
|
1 096
|
1 002
|
840
|
868
|
752
|
|
| Other Receivables |
193
|
181
|
218
|
159
|
289
|
200
|
208
|
239
|
281
|
380
|
455
|
319
|
979
|
908
|
561
|
559
|
513
|
623
|
565
|
540
|
556
|
482
|
499
|
573
|
|
| Inventory |
25
|
21
|
15
|
12
|
11
|
14
|
9
|
13
|
13
|
11
|
13
|
14
|
12
|
11
|
12
|
20
|
41
|
41
|
38
|
27
|
84
|
96
|
31
|
16
|
|
| Other Current Assets |
540
|
660
|
606
|
453
|
453
|
443
|
462
|
417
|
373
|
323
|
344
|
623
|
513
|
771
|
1 626
|
751
|
5 224
|
985
|
1 132
|
1 281
|
1 334
|
1 555
|
1 592
|
1 591
|
|
| Total Current Assets |
2 434
|
2 009
|
1 988
|
2 218
|
2 800
|
3 428
|
4 019
|
3 621
|
3 629
|
4 666
|
5 656
|
5 965
|
6 300
|
6 657
|
6 342
|
9 471
|
8 153
|
4 646
|
4 301
|
6 368
|
4 199
|
4 067
|
3 776
|
3 643
|
|
| PP&E Net |
1 435
|
1 938
|
2 269
|
2 148
|
1 896
|
1 731
|
1 722
|
2 323
|
2 346
|
2 489
|
2 352
|
2 814
|
3 105
|
3 068
|
1 687
|
1 797
|
1 875
|
1 811
|
1 808
|
1 611
|
1 397
|
1 278
|
1 072
|
927
|
|
| PP&E Gross |
1 435
|
1 938
|
2 269
|
2 148
|
1 896
|
1 731
|
1 722
|
2 323
|
2 346
|
2 489
|
2 352
|
2 814
|
3 105
|
3 068
|
1 687
|
1 797
|
1 875
|
1 811
|
1 808
|
1 611
|
1 397
|
1 278
|
1 072
|
927
|
|
| Accumulated Depreciation |
1 297
|
1 428
|
1 094
|
1 341
|
1 515
|
1 748
|
1 954
|
2 176
|
2 333
|
2 603
|
2 751
|
2 933
|
3 046
|
3 210
|
2 809
|
3 431
|
3 500
|
3 732
|
4 025
|
4 357
|
4 573
|
4 751
|
4 944
|
5 041
|
|
| Intangible Assets |
0
|
0
|
63
|
55
|
161
|
162
|
0
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
27
|
59
|
86
|
140
|
192
|
220
|
285
|
255
|
211
|
162
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
163
|
161
|
163
|
176
|
171
|
176
|
172
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
85
|
85
|
85
|
0
|
|
| Note Receivable |
11
|
11
|
13
|
14
|
7
|
7
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
143
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
129
|
111
|
265
|
284
|
246
|
150
|
85
|
376
|
683
|
594
|
558
|
677
|
627
|
586
|
761
|
852
|
1 729
|
3 510
|
2 190
|
1 458
|
1 351
|
932
|
689
|
315
|
|
| Other Long-Term Assets |
219
|
228
|
120
|
114
|
213
|
209
|
259
|
261
|
221
|
108
|
43
|
90
|
98
|
130
|
153
|
178
|
174
|
150
|
105
|
176
|
333
|
428
|
415
|
398
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
163
|
161
|
163
|
176
|
171
|
176
|
172
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
85
|
85
|
85
|
0
|
|
| Total Assets |
4 227
N/A
|
4 298
+2%
|
4 717
+10%
|
4 833
+2%
|
5 322
+10%
|
5 687
+7%
|
6 251
+10%
|
6 742
+8%
|
7 043
+4%
|
8 033
+14%
|
8 834
+10%
|
9 721
+10%
|
10 301
+6%
|
10 557
+2%
|
9 113
-14%
|
12 357
+36%
|
12 016
-3%
|
10 256
-15%
|
8 595
-16%
|
9 832
+14%
|
7 650
-22%
|
7 045
-8%
|
6 249
-11%
|
5 446
-13%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
244
|
182
|
102
|
88
|
99
|
85
|
148
|
86
|
80
|
81
|
87
|
124
|
141
|
140
|
150
|
124
|
134
|
112
|
83
|
147
|
180
|
277
|
235
|
180
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
282
|
314
|
252
|
252
|
368
|
299
|
325
|
281
|
274
|
327
|
442
|
463
|
467
|
|
| Short-Term Debt |
214
|
279
|
556
|
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 |
21
|
21
|
5
|
10
|
0
|
0
|
0
|
22
|
23
|
25
|
24
|
25
|
252
|
0
|
0
|
0
|
0
|
27
|
379
|
1 848
|
2 025
|
646
|
645
|
870
|
|
| Other Current Liabilities |
478
|
422
|
448
|
755
|
650
|
590
|
593
|
569
|
724
|
1 027
|
1 248
|
1 065
|
935
|
853
|
319
|
446
|
454
|
326
|
293
|
265
|
424
|
404
|
397
|
364
|
|
| Total Current Liabilities |
957
|
904
|
1 112
|
854
|
749
|
676
|
741
|
678
|
827
|
1 134
|
1 359
|
1 496
|
1 642
|
1 343
|
721
|
937
|
887
|
791
|
1 036
|
2 534
|
2 956
|
1 769
|
1 739
|
1 880
|
|
| Long-Term Debt |
72
|
56
|
57
|
49
|
0
|
0
|
0
|
296
|
279
|
231
|
197
|
180
|
0
|
294
|
235
|
3 842
|
3 814
|
3 017
|
1 902
|
1 944
|
34
|
1 614
|
1 685
|
1 295
|
|
| Deferred Income Tax |
52
|
56
|
96
|
125
|
150
|
126
|
126
|
124
|
112
|
174
|
180
|
153
|
191
|
181
|
322
|
347
|
157
|
142
|
69
|
55
|
67
|
58
|
56
|
45
|
|
| Minority Interest |
2
|
0
|
84
|
117
|
23
|
23
|
25
|
26
|
25
|
27
|
30
|
86
|
112
|
179
|
156
|
165
|
162
|
124
|
137
|
172
|
234
|
105
|
12
|
68
|
|
| Other Liabilities |
0
|
8
|
73
|
17
|
19
|
17
|
15
|
10
|
7
|
6
|
5
|
5
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
29
|
|
| Total Liabilities |
1 083
N/A
|
1 024
-5%
|
1 422
+39%
|
1 162
-18%
|
941
-19%
|
842
-11%
|
907
+8%
|
1 134
+25%
|
1 250
+10%
|
1 572
+26%
|
1 771
+13%
|
1 920
+8%
|
1 986
+3%
|
2 031
+2%
|
1 433
-29%
|
5 292
+269%
|
5 021
-5%
|
4 074
-19%
|
3 144
-23%
|
4 706
+50%
|
3 291
-30%
|
3 546
+8%
|
3 498
-1%
|
3 181
-9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
664
|
664
|
664
|
664
|
664
|
664
|
664
|
664
|
664
|
665
|
772
|
|
| Retained Earnings |
119
|
119
|
119
|
120
|
700
|
781
|
818
|
788
|
785
|
929
|
995
|
1 123
|
1 154
|
2 141
|
7 146
|
6 507
|
6 353
|
5 579
|
4 862
|
4 503
|
3 713
|
2 911
|
2 153
|
1 665
|
|
| Additional Paid In Capital |
602
|
602
|
602
|
602
|
602
|
602
|
602
|
602
|
602
|
602
|
602
|
602
|
602
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
8
|
19
|
31
|
109
|
|
| Other Equity |
2 401
|
2 532
|
2 553
|
2 926
|
3 058
|
3 440
|
3 902
|
4 197
|
4 385
|
4 908
|
5 444
|
6 055
|
6 537
|
5 720
|
130
|
106
|
22
|
53
|
67
|
33
|
11
|
57
|
36
|
64
|
|
| Total Equity |
3 144
N/A
|
3 274
+4%
|
3 296
+1%
|
3 671
+11%
|
4 382
+19%
|
4 845
+11%
|
5 344
+10%
|
5 608
+5%
|
5 793
+3%
|
6 461
+12%
|
7 063
+9%
|
7 801
+10%
|
8 315
+7%
|
8 525
+3%
|
7 680
-10%
|
7 065
-8%
|
6 995
-1%
|
6 183
-12%
|
5 452
-12%
|
5 126
-6%
|
4 359
-15%
|
3 499
-20%
|
2 752
-21%
|
2 264
-18%
|
|
| Total Liabilities & Equity |
4 227
N/A
|
4 298
+2%
|
4 717
+10%
|
4 833
+2%
|
5 322
+10%
|
5 687
+7%
|
6 251
+10%
|
6 742
+8%
|
7 043
+4%
|
8 033
+14%
|
8 834
+10%
|
9 721
+10%
|
10 301
+6%
|
10 557
+2%
|
9 113
-14%
|
12 357
+36%
|
12 016
-3%
|
10 256
-15%
|
8 595
-16%
|
9 832
+14%
|
7 650
-22%
|
7 045
-8%
|
6 249
-11%
|
5 446
-13%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
438
|
438
|
438
|
438
|
438
|
438
|
438
|
438
|
438
|
438
|
438
|
438
|
438
|
438
|
438
|
438
|
438
|
438
|
438
|
438
|
438
|
438
|
438
|
467
|
|