UOL Group Ltd
F:U1O
Balance Sheet
Balance Sheet Decomposition
UOL Group Ltd
UOL Group Ltd
Balance Sheet
UOL Group 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 |
19
|
16
|
37
|
728
|
105
|
32
|
173
|
83
|
52
|
79
|
297
|
104
|
154
|
134
|
89
|
302
|
816
|
677
|
717
|
977
|
1 490
|
1 468
|
1 390
|
1 510
|
|
| Cash |
19
|
16
|
37
|
728
|
105
|
32
|
173
|
83
|
52
|
79
|
297
|
104
|
154
|
134
|
89
|
111
|
0
|
277
|
327
|
663
|
1 104
|
1 093
|
965
|
327
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
190
|
816
|
400
|
390
|
314
|
386
|
375
|
425
|
1 183
|
|
| Short-Term Investments |
168
|
175
|
176
|
82
|
401
|
803
|
833
|
411
|
594
|
486
|
403
|
678
|
716
|
716
|
184
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Total Receivables |
37
|
29
|
77
|
29
|
31
|
32
|
81
|
95
|
113
|
217
|
127
|
203
|
378
|
248
|
0
|
100
|
396
|
576
|
402
|
308
|
193
|
296
|
524
|
670
|
|
| Accounts Receivables |
22
|
19
|
73
|
27
|
20
|
19
|
61
|
46
|
48
|
130
|
126
|
194
|
368
|
78
|
0
|
97
|
395
|
560
|
385
|
257
|
132
|
227
|
475
|
577
|
|
| Other Receivables |
15
|
10
|
4
|
2
|
11
|
13
|
20
|
49
|
65
|
87
|
1
|
9
|
10
|
170
|
0
|
3
|
0
|
16
|
17
|
51
|
61
|
69
|
49
|
92
|
|
| Inventory |
7
|
7
|
7
|
5
|
5
|
5
|
4
|
3
|
3
|
2
|
1
|
1
|
900
|
1 716
|
0
|
1 197
|
2 857
|
3 631
|
3 309
|
3 159
|
3 175
|
3 489
|
3 082
|
2 646
|
|
| Other Current Assets |
209
|
268
|
222
|
159
|
268
|
584
|
879
|
1 423
|
1 721
|
1 499
|
1 174
|
1 008
|
42
|
40
|
15
|
28
|
75
|
53
|
54
|
62
|
138
|
66
|
52
|
128
|
|
| Total Current Assets |
439
|
495
|
519
|
1 003
|
809
|
1 457
|
1 969
|
2 016
|
2 484
|
2 282
|
2 002
|
1 994
|
2 190
|
2 918
|
15
|
1 626
|
4 144
|
4 937
|
4 481
|
4 506
|
4 997
|
5 319
|
5 049
|
4 954
|
|
| PP&E Net |
2 512
|
2 210
|
600
|
611
|
616
|
659
|
697
|
1 029
|
1 097
|
981
|
1 090
|
1 130
|
1 169
|
1 241
|
0
|
1 166
|
2 856
|
2 808
|
2 870
|
2 912
|
2 967
|
2 822
|
2 938
|
2 998
|
|
| PP&E Gross |
2 512
|
2 210
|
600
|
611
|
616
|
659
|
697
|
1 029
|
1 097
|
981
|
0
|
1 130
|
1 169
|
1 241
|
0
|
1 166
|
0
|
2 808
|
2 870
|
2 912
|
2 967
|
2 822
|
2 938
|
2 998
|
|
| Accumulated Depreciation |
232
|
250
|
286
|
310
|
337
|
335
|
330
|
333
|
385
|
334
|
0
|
446
|
463
|
463
|
563
|
635
|
0
|
778
|
801
|
961
|
1 064
|
1 082
|
1 107
|
1 190
|
|
| Intangible Assets |
0
|
1
|
1
|
1
|
1
|
1
|
15
|
14
|
13
|
19
|
30
|
16
|
15
|
14
|
0
|
13
|
181
|
89
|
11
|
9
|
8
|
7
|
4
|
3
|
|
| Goodwill |
0
|
1
|
13
|
13
|
14
|
14
|
24
|
24
|
24
|
24
|
0
|
11
|
11
|
11
|
11
|
11
|
0
|
34
|
33
|
35
|
34
|
32
|
32
|
31
|
|
| Note Receivable |
0
|
0
|
0
|
13
|
83
|
88
|
153
|
148
|
99
|
2
|
73
|
149
|
159
|
77
|
0
|
129
|
93
|
107
|
122
|
155
|
159
|
78
|
345
|
597
|
|
| Long-Term Investments |
363
|
369
|
1 925
|
1 831
|
1 988
|
2 424
|
3 248
|
2 858
|
3 605
|
4 629
|
5 324
|
6 259
|
6 874
|
7 582
|
0
|
8 646
|
12 336
|
12 621
|
13 064
|
12 628
|
12 940
|
13 449
|
13 621
|
14 132
|
|
| Other Long-Term Assets |
2
|
1
|
1
|
7
|
9
|
10
|
76
|
4
|
5
|
4
|
5
|
5
|
3
|
4
|
0
|
4
|
3
|
25
|
72
|
129
|
171
|
232
|
211
|
122
|
|
| Other Assets |
0
|
1
|
13
|
13
|
14
|
14
|
24
|
24
|
24
|
24
|
0
|
11
|
11
|
11
|
11
|
11
|
0
|
34
|
33
|
35
|
34
|
32
|
32
|
31
|
|
| Total Assets |
3 316
N/A
|
3 078
-7%
|
3 060
-1%
|
3 478
+14%
|
3 520
+1%
|
4 652
+32%
|
6 182
+33%
|
6 094
-1%
|
7 328
+20%
|
7 939
+8%
|
8 524
+7%
|
9 564
+12%
|
10 421
+9%
|
11 848
+14%
|
0
N/A
|
11 595
N/A
|
19 613
+69%
|
20 620
+5%
|
20 654
+0%
|
20 373
-1%
|
21 275
+4%
|
21 938
+3%
|
22 199
+1%
|
22 836
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
81
|
69
|
35
|
34
|
40
|
23
|
54
|
42
|
53
|
68
|
302
|
103
|
223
|
223
|
64
|
70
|
928
|
163
|
150
|
156
|
136
|
160
|
134
|
175
|
|
| Accrued Liabilities |
3
|
3
|
39
|
31
|
29
|
42
|
47
|
61
|
72
|
95
|
0
|
112
|
141
|
141
|
119
|
78
|
0
|
11
|
11
|
196
|
255
|
258
|
245
|
250
|
|
| Short-Term Debt |
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
973
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
55
|
212
|
311
|
789
|
68
|
117
|
259
|
518
|
756
|
765
|
1 242
|
659
|
1 149
|
1 292
|
0
|
729
|
0
|
1 843
|
1 693
|
1 671
|
1 560
|
1 011
|
750
|
465
|
|
| Other Current Liabilities |
39
|
44
|
47
|
131
|
117
|
141
|
152
|
85
|
95
|
109
|
95
|
113
|
165
|
131
|
0
|
128
|
109
|
736
|
656
|
314
|
529
|
327
|
402
|
324
|
|
| Total Current Liabilities |
180
|
329
|
433
|
986
|
256
|
323
|
513
|
706
|
976
|
1 037
|
1 639
|
988
|
1 678
|
1 649
|
183
|
1 004
|
2 009
|
2 753
|
2 511
|
2 337
|
2 479
|
1 756
|
1 531
|
1 214
|
|
| Long-Term Debt |
1 040
|
745
|
544
|
271
|
533
|
705
|
1 062
|
1 363
|
1 509
|
1 426
|
1 083
|
1 515
|
1 188
|
1 737
|
0
|
1 681
|
2 874
|
2 867
|
3 259
|
3 456
|
3 719
|
4 415
|
4 381
|
4 746
|
|
| Deferred Income Tax |
54
|
58
|
59
|
58
|
119
|
159
|
208
|
174
|
202
|
214
|
213
|
176
|
173
|
174
|
0
|
95
|
370
|
357
|
332
|
259
|
254
|
268
|
272
|
258
|
|
| Minority Interest |
241
|
205
|
226
|
227
|
232
|
294
|
422
|
421
|
460
|
460
|
474
|
576
|
467
|
488
|
0
|
509
|
4 697
|
4 813
|
4 287
|
4 313
|
4 448
|
4 654
|
4 758
|
4 865
|
|
| Other Liabilities |
52
|
40
|
28
|
18
|
16
|
15
|
29
|
35
|
33
|
56
|
60
|
166
|
156
|
158
|
0
|
166
|
222
|
209
|
218
|
221
|
207
|
206
|
215
|
217
|
|
| Total Liabilities |
1 567
N/A
|
1 377
-12%
|
1 289
-6%
|
1 560
+21%
|
1 156
-26%
|
1 496
+29%
|
2 235
+49%
|
2 699
+21%
|
3 180
+18%
|
3 193
+0%
|
3 470
+9%
|
3 422
-1%
|
3 662
+7%
|
4 206
+15%
|
0
N/A
|
3 456
N/A
|
10 173
+194%
|
10 999
+8%
|
10 606
-4%
|
10 585
0%
|
11 107
+5%
|
11 300
+2%
|
11 157
-1%
|
11 301
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
613
|
613
|
697
|
793
|
793
|
1 072
|
1 075
|
1 075
|
1 059
|
1 052
|
1 041
|
1 047
|
1 051
|
1 152
|
0
|
1 270
|
1 550
|
1 556
|
1 561
|
1 564
|
1 567
|
1 569
|
1 571
|
1 571
|
|
| Retained Earnings |
480
|
601
|
611
|
650
|
705
|
1 034
|
2 054
|
2 083
|
2 598
|
3 236
|
4 014
|
4 594
|
5 160
|
5 822
|
0
|
6 263
|
7 890
|
7 339
|
7 683
|
7 562
|
7 735
|
8 101
|
8 659
|
8 848
|
|
| Additional Paid In Capital |
188
|
185
|
226
|
275
|
275
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
468
|
306
|
226
|
196
|
591
|
1 056
|
824
|
265
|
504
|
474
|
0
|
531
|
575
|
575
|
593
|
610
|
0
|
762
|
860
|
686
|
855
|
1 001
|
911
|
1 229
|
|
| Other Equity |
0
|
4
|
11
|
4
|
0
|
6
|
6
|
28
|
12
|
15
|
0
|
29
|
26
|
26
|
13
|
4
|
0
|
36
|
56
|
24
|
12
|
33
|
99
|
114
|
|
| Total Equity |
1 749
N/A
|
1 701
-3%
|
1 771
+4%
|
1 918
+8%
|
2 364
+23%
|
3 156
+34%
|
3 947
+25%
|
3 395
-14%
|
4 148
+22%
|
4 746
+14%
|
5 055
+7%
|
6 143
+22%
|
6 760
+10%
|
7 643
+13%
|
0
N/A
|
8 139
N/A
|
9 440
+16%
|
9 621
+2%
|
10 047
+4%
|
9 788
-3%
|
10 168
+4%
|
10 638
+5%
|
11 042
+4%
|
11 535
+4%
|
|
| Total Liabilities & Equity |
3 316
N/A
|
3 078
-7%
|
3 060
-1%
|
3 478
+14%
|
3 520
+1%
|
4 652
+32%
|
6 182
+33%
|
6 094
-1%
|
7 328
+20%
|
7 939
+8%
|
8 524
+7%
|
9 564
+12%
|
10 421
+9%
|
11 848
+14%
|
0
N/A
|
11 595
N/A
|
19 613
+69%
|
20 620
+5%
|
20 654
+0%
|
20 373
-1%
|
21 275
+4%
|
21 938
+3%
|
22 199
+1%
|
22 836
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
613
|
613
|
697
|
793
|
793
|
795
|
796
|
796
|
784
|
778
|
768
|
770
|
771
|
787
|
0
|
805
|
842
|
843
|
843
|
844
|
844
|
845
|
845
|
845
|
|