Vestel Beyaz Esya Sanayi ve Ticaret AS
IST:VESBE.E
Balance Sheet
Balance Sheet Decomposition
Vestel Beyaz Esya Sanayi ve Ticaret AS
Vestel Beyaz Esya Sanayi ve Ticaret AS
Balance Sheet
Vestel Beyaz Esya Sanayi ve Ticaret AS
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
12
|
65
|
103
|
82
|
187
|
113
|
677
|
755
|
1 092
|
|
| Cash |
1
|
65
|
103
|
82
|
169
|
34
|
427
|
673
|
844
|
|
| Cash Equivalents |
10
|
0
|
0
|
0
|
18
|
79
|
250
|
82
|
248
|
|
| Short-Term Investments |
3
|
2
|
2
|
3
|
19
|
4
|
68
|
18
|
46
|
|
| Total Receivables |
1 523
|
1 692
|
2 348
|
2 378
|
4 372
|
7 013
|
19 426
|
25 300
|
19 385
|
|
| Accounts Receivables |
1 186
|
1 044
|
1 480
|
1 748
|
3 286
|
5 154
|
14 223
|
20 057
|
14 550
|
|
| Other Receivables |
337
|
649
|
868
|
630
|
1 086
|
1 860
|
5 203
|
5 243
|
4 835
|
|
| Inventory |
244
|
500
|
579
|
646
|
953
|
2 649
|
7 604
|
10 446
|
9 855
|
|
| Other Current Assets |
37
|
30
|
31
|
58
|
86
|
341
|
295
|
1 437
|
1 035
|
|
| Total Current Assets |
1 819
|
2 290
|
3 063
|
3 168
|
5 617
|
10 121
|
28 347
|
38 254
|
31 413
|
|
| PP&E Net |
328
|
553
|
1 435
|
1 578
|
2 339
|
3 408
|
15 586
|
32 127
|
36 880
|
|
| PP&E Gross |
328
|
553
|
1 435
|
1 578
|
2 339
|
3 408
|
15 586
|
32 127
|
36 880
|
|
| Accumulated Depreciation |
673
|
763
|
854
|
1 076
|
1 293
|
1 594
|
14 213
|
21 809
|
23 499
|
|
| Intangible Assets |
97
|
118
|
147
|
181
|
216
|
272
|
1 045
|
1 992
|
2 416
|
|
| Note Receivable |
0
|
0
|
0
|
4
|
5
|
18
|
41
|
9
|
13
|
|
| Other Long-Term Assets |
44
|
69
|
40
|
54
|
53
|
371
|
771
|
1 127
|
850
|
|
| Total Assets |
2 288
N/A
|
3 030
+32%
|
4 685
+55%
|
4 984
+6%
|
8 230
+65%
|
14 189
+72%
|
45 790
+223%
|
73 509
+61%
|
71 572
-3%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
840
|
1 242
|
1 901
|
2 070
|
2 875
|
5 843
|
17 512
|
24 723
|
20 952
|
|
| Accrued Liabilities |
34
|
35
|
37
|
57
|
82
|
107
|
502
|
684
|
573
|
|
| Short-Term Debt |
0
|
281
|
366
|
714
|
961
|
597
|
8 976
|
3 108
|
9 844
|
|
| Current Portion of Long-Term Debt |
42
|
71
|
288
|
33
|
273
|
338
|
1 142
|
1 660
|
488
|
|
| Other Current Liabilities |
86
|
77
|
155
|
118
|
268
|
1 677
|
2 233
|
6 225
|
243
|
|
| Total Current Liabilities |
1 002
|
1 706
|
2 747
|
2 992
|
4 459
|
8 562
|
30 365
|
36 400
|
32 100
|
|
| Long-Term Debt |
207
|
180
|
0
|
57
|
208
|
399
|
127
|
2 313
|
1 431
|
|
| Deferred Income Tax |
0
|
0
|
73
|
65
|
54
|
0
|
582
|
2 375
|
3 137
|
|
| Other Liabilities |
159
|
132
|
53
|
64
|
148
|
335
|
1 162
|
1 251
|
1 059
|
|
| Total Liabilities |
1 368
N/A
|
2 018
+48%
|
2 874
+42%
|
3 178
+11%
|
4 868
+53%
|
9 297
+91%
|
32 236
+247%
|
42 338
+31%
|
37 727
-11%
|
|
| Equity | ||||||||||
| Common Stock |
190
|
190
|
190
|
190
|
190
|
1 600
|
1 600
|
1 600
|
1 600
|
|
| Retained Earnings |
605
|
721
|
1 103
|
1 111
|
2 321
|
1 750
|
12 533
|
24 842
|
23 807
|
|
| Additional Paid In Capital |
109
|
109
|
109
|
109
|
109
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
418
|
411
|
800
|
1 468
|
41
|
5 835
|
9 248
|
|
| Other Equity |
15
|
8
|
8
|
15
|
58
|
74
|
620
|
1 106
|
810
|
|
| Total Equity |
920
N/A
|
1 012
+10%
|
1 812
+79%
|
1 806
0%
|
3 362
+86%
|
4 893
+46%
|
13 554
+177%
|
31 171
+130%
|
33 845
+9%
|
|
| Total Liabilities & Equity |
2 288
N/A
|
3 030
+32%
|
4 685
+55%
|
4 984
+6%
|
8 230
+65%
|
14 189
+72%
|
45 790
+223%
|
73 509
+61%
|
71 572
-3%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
|