Bell Equipment Ltd
JSE:BEL
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
B
|
Bell Equipment Ltd
JSE:BEL
|
ZA |
|
U
|
Uniper SE
F:UN01
|
DE |
Balance Sheet
Balance Sheet Decomposition
Bell Equipment Ltd
Bell Equipment Ltd
Balance Sheet
Bell Equipment 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 |
28
|
5
|
64
|
13
|
33
|
48
|
21
|
36
|
32
|
54
|
122
|
189
|
106
|
259
|
104
|
184
|
250
|
148
|
91
|
83
|
156
|
229
|
252
|
283
|
|
| Cash |
28
|
5
|
64
|
13
|
33
|
48
|
21
|
36
|
32
|
54
|
122
|
189
|
106
|
259
|
104
|
184
|
250
|
148
|
91
|
83
|
156
|
229
|
252
|
283
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
3
|
1
|
2
|
13
|
6
|
13
|
7
|
7
|
10
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
312
|
263
|
212
|
251
|
376
|
396
|
675
|
660
|
460
|
491
|
930
|
694
|
885
|
781
|
842
|
838
|
884
|
1 114
|
1 121
|
1 083
|
1 272
|
1 545
|
2 212
|
1 561
|
|
| Accounts Receivables |
296
|
253
|
192
|
213
|
362
|
379
|
663
|
628
|
412
|
447
|
882
|
550
|
633
|
575
|
580
|
600
|
570
|
891
|
715
|
719
|
838
|
1 010
|
1 622
|
1 120
|
|
| Other Receivables |
16
|
9
|
20
|
38
|
14
|
17
|
12
|
33
|
48
|
45
|
48
|
143
|
252
|
206
|
262
|
238
|
314
|
223
|
406
|
364
|
434
|
535
|
590
|
441
|
|
| Inventory |
636
|
844
|
856
|
1 057
|
929
|
1 220
|
1 699
|
2 547
|
1 619
|
1 356
|
2 061
|
1 818
|
2 785
|
2 403
|
2 863
|
2 428
|
3 047
|
3 867
|
4 125
|
3 595
|
3 624
|
4 752
|
5 727
|
5 076
|
|
| Other Current Assets |
35
|
34
|
40
|
7
|
8
|
11
|
13
|
14
|
17
|
11
|
17
|
19
|
23
|
25
|
34
|
22
|
52
|
32
|
30
|
23
|
79
|
231
|
319
|
132
|
|
| Total Current Assets |
1 010
|
1 145
|
1 171
|
1 328
|
1 346
|
1 674
|
2 408
|
3 257
|
2 128
|
1 912
|
3 135
|
2 722
|
3 799
|
3 483
|
3 856
|
3 478
|
4 246
|
5 169
|
5 374
|
4 794
|
5 131
|
6 757
|
8 509
|
7 054
|
|
| PP&E Net |
139
|
142
|
155
|
203
|
237
|
318
|
427
|
533
|
521
|
481
|
529
|
548
|
692
|
672
|
687
|
704
|
691
|
886
|
1 084
|
1 223
|
1 170
|
1 312
|
1 421
|
1 383
|
|
| PP&E Gross |
139
|
142
|
155
|
203
|
237
|
318
|
427
|
533
|
521
|
481
|
529
|
548
|
692
|
672
|
687
|
704
|
691
|
0
|
1 084
|
1 223
|
1 170
|
1 312
|
1 421
|
1 383
|
|
| Accumulated Depreciation |
82
|
103
|
124
|
133
|
144
|
180
|
206
|
244
|
276
|
315
|
366
|
449
|
444
|
469
|
547
|
535
|
580
|
0
|
593
|
785
|
917
|
924
|
1 013
|
1 147
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
7
|
8
|
30
|
40
|
71
|
83
|
118
|
149
|
203
|
213
|
216
|
225
|
238
|
295
|
278
|
282
|
260
|
279
|
321
|
|
| Note Receivable |
10
|
6
|
29
|
15
|
14
|
0
|
0
|
31
|
74
|
34
|
11
|
14
|
18
|
45
|
36
|
17
|
93
|
69
|
80
|
91
|
50
|
44
|
15
|
28
|
|
| Long-Term Investments |
12
|
24
|
27
|
43
|
37
|
21
|
25
|
3
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
24
|
26
|
34
|
59
|
63
|
36
|
24
|
|
| Other Long-Term Assets |
0
|
5
|
17
|
4
|
8
|
23
|
14
|
68
|
164
|
147
|
113
|
88
|
97
|
90
|
97
|
91
|
102
|
144
|
170
|
221
|
232
|
214
|
274
|
283
|
|
| Total Assets |
1 171
N/A
|
1 323
+13%
|
1 399
+6%
|
1 592
+14%
|
1 642
+3%
|
2 042
+24%
|
2 882
+41%
|
3 923
+36%
|
2 926
-25%
|
2 645
-10%
|
3 870
+46%
|
3 489
-10%
|
4 756
+36%
|
4 495
-6%
|
4 889
+9%
|
4 507
-8%
|
5 358
+19%
|
6 530
+22%
|
7 028
+8%
|
6 640
-6%
|
6 924
+4%
|
8 651
+25%
|
10 535
+22%
|
9 092
-14%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
297
|
431
|
291
|
391
|
168
|
228
|
532
|
580
|
376
|
550
|
972
|
540
|
985
|
1 055
|
766
|
524
|
858
|
1 095
|
755
|
708
|
952
|
1 288
|
1 620
|
813
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
223
|
330
|
227
|
260
|
155
|
150
|
239
|
199
|
208
|
208
|
303
|
235
|
0
|
0
|
86
|
74
|
137
|
148
|
179
|
140
|
|
| Short-Term Debt |
122
|
107
|
302
|
386
|
385
|
187
|
368
|
705
|
428
|
112
|
282
|
133
|
567
|
134
|
304
|
446
|
505
|
418
|
666
|
481
|
473
|
531
|
992
|
423
|
|
| Current Portion of Long-Term Debt |
6
|
2
|
5
|
18
|
13
|
21
|
54
|
159
|
103
|
68
|
81
|
165
|
112
|
75
|
91
|
52
|
216
|
750
|
1 114
|
597
|
246
|
702
|
714
|
344
|
|
| Other Current Liabilities |
43
|
60
|
60
|
49
|
65
|
164
|
105
|
176
|
70
|
92
|
122
|
103
|
148
|
158
|
184
|
169
|
438
|
305
|
425
|
516
|
573
|
745
|
713
|
726
|
|
| Total Current Liabilities |
468
|
599
|
658
|
844
|
853
|
929
|
1 286
|
1 879
|
1 131
|
971
|
1 695
|
1 140
|
2 020
|
1 744
|
1 648
|
1 427
|
2 017
|
2 568
|
3 047
|
2 377
|
2 381
|
3 415
|
4 219
|
2 446
|
|
| Long-Term Debt |
26
|
6
|
9
|
41
|
78
|
139
|
162
|
169
|
279
|
184
|
330
|
175
|
131
|
87
|
122
|
105
|
114
|
385
|
371
|
487
|
443
|
582
|
591
|
510
|
|
| Deferred Income Tax |
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
17
|
54
|
85
|
89
|
69
|
81
|
63
|
73
|
71
|
82
|
75
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
1
|
13
|
34
|
52
|
7
|
8
|
7
|
0
|
12
|
24
|
9
|
17
|
24
|
45
|
74
|
103
|
|
| Other Liabilities |
0
|
0
|
21
|
7
|
12
|
19
|
53
|
105
|
96
|
71
|
68
|
101
|
93
|
110
|
118
|
132
|
149
|
178
|
143
|
210
|
166
|
218
|
358
|
384
|
|
| Total Liabilities |
506
N/A
|
605
+20%
|
688
+14%
|
892
+30%
|
942
+6%
|
1 087
+15%
|
1 501
+38%
|
2 167
+44%
|
1 507
-30%
|
1 239
-18%
|
2 126
+72%
|
1 467
-31%
|
2 275
+55%
|
1 966
-14%
|
1 948
-1%
|
1 749
-10%
|
2 381
+36%
|
3 224
+35%
|
3 650
+13%
|
3 153
-14%
|
3 086
-2%
|
4 330
+40%
|
5 323
+23%
|
3 518
-34%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
223
|
224
|
224
|
224
|
226
|
226
|
226
|
229
|
229
|
229
|
229
|
229
|
231
|
231
|
231
|
232
|
232
|
232
|
232
|
236
|
236
|
236
|
236
|
236
|
|
| Retained Earnings |
441
|
493
|
487
|
476
|
473
|
729
|
1 155
|
1 528
|
1 191
|
1 178
|
1 515
|
1 616
|
1 798
|
1 866
|
1 996
|
2 014
|
2 258
|
3 073
|
2 543
|
2 485
|
2 773
|
3 183
|
3 862
|
4 300
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
81
|
107
|
107
|
107
|
124
|
121
|
0
|
152
|
160
|
183
|
231
|
203
|
194
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
97
|
347
|
325
|
606
|
388
|
366
|
0
|
450
|
607
|
646
|
671
|
910
|
844
|
|
| Total Equity |
664
N/A
|
718
+8%
|
711
-1%
|
700
-2%
|
699
0%
|
955
+37%
|
1 381
+45%
|
1 756
+27%
|
1 419
-19%
|
1 406
-1%
|
1 744
+24%
|
2 022
+16%
|
2 482
+23%
|
2 529
+2%
|
2 940
+16%
|
2 758
-6%
|
2 977
+8%
|
3 305
+11%
|
3 377
+2%
|
3 487
+3%
|
3 838
+10%
|
4 320
+13%
|
5 211
+21%
|
5 574
+7%
|
|
| Total Liabilities & Equity |
1 171
N/A
|
1 323
+13%
|
1 399
+6%
|
1 592
+14%
|
1 642
+3%
|
2 042
+24%
|
2 882
+41%
|
3 923
+36%
|
2 926
-25%
|
2 645
-10%
|
3 870
+46%
|
3 489
-10%
|
4 756
+36%
|
4 495
-6%
|
4 889
+9%
|
4 507
-8%
|
5 358
+19%
|
6 530
+22%
|
7 028
+8%
|
6 640
-6%
|
6 924
+4%
|
8 651
+25%
|
10 535
+22%
|
9 092
-14%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
94
|
94
|
94
|
94
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
|