CA Sales Holdings Ltd
JSE:CAA
Balance Sheet
Balance Sheet Decomposition
CA Sales Holdings Ltd
CA Sales Holdings Ltd
Balance Sheet
CA Sales Holdings Ltd
| 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 |
54
|
92
|
126
|
88
|
147
|
203
|
212
|
199
|
324
|
399
|
412
|
627
|
608
|
|
| Cash |
0
|
0
|
0
|
88
|
147
|
203
|
212
|
199
|
324
|
399
|
412
|
627
|
608
|
|
| Cash Equivalents |
54
|
92
|
126
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
32
|
36
|
1
|
16
|
51
|
50
|
257
|
324
|
435
|
560
|
|
| Total Receivables |
309
|
315
|
512
|
592
|
624
|
873
|
1 003
|
1 315
|
1 303
|
1 269
|
1 377
|
1 689
|
1 864
|
|
| Accounts Receivables |
307
|
313
|
510
|
566
|
614
|
842
|
971
|
1 280
|
1 249
|
1 210
|
1 299
|
1 536
|
1 736
|
|
| Other Receivables |
2
|
2
|
2
|
26
|
10
|
31
|
32
|
35
|
54
|
59
|
79
|
154
|
128
|
|
| Inventory |
146
|
152
|
162
|
290
|
278
|
314
|
336
|
483
|
555
|
586
|
760
|
991
|
1 009
|
|
| Other Current Assets |
0
|
0
|
0
|
6
|
5
|
7
|
7
|
7
|
11
|
34
|
10
|
49
|
34
|
|
| Total Current Assets |
508
|
560
|
799
|
1 007
|
1 090
|
1 398
|
1 574
|
2 055
|
2 242
|
2 545
|
2 883
|
3 792
|
4 075
|
|
| PP&E Net |
73
|
56
|
83
|
85
|
97
|
101
|
419
|
512
|
512
|
522
|
636
|
771
|
853
|
|
| PP&E Gross |
0
|
0
|
0
|
85
|
97
|
101
|
419
|
512
|
512
|
522
|
636
|
771
|
853
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
166
|
181
|
203
|
221
|
282
|
323
|
344
|
404
|
505
|
555
|
|
| Intangible Assets |
286
|
271
|
561
|
23
|
12
|
12
|
11
|
6
|
7
|
4
|
5
|
11
|
47
|
|
| Goodwill |
0
|
0
|
0
|
511
|
522
|
555
|
530
|
499
|
480
|
473
|
496
|
502
|
531
|
|
| Note Receivable |
0
|
16
|
16
|
16
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
27
|
105
|
50
|
69
|
29
|
16
|
14
|
13
|
20
|
27
|
31
|
38
|
99
|
|
| Other Long-Term Assets |
0
|
0
|
7
|
6
|
6
|
13
|
10
|
27
|
35
|
29
|
40
|
40
|
45
|
|
| Other Assets |
0
|
0
|
0
|
511
|
522
|
555
|
530
|
499
|
480
|
473
|
496
|
502
|
531
|
|
| Total Assets |
893
N/A
|
1 008
+13%
|
1 515
+50%
|
1 718
+13%
|
1 772
+3%
|
2 094
+18%
|
2 557
+22%
|
3 111
+22%
|
3 296
+6%
|
3 599
+9%
|
4 091
+14%
|
5 153
+26%
|
5 649
+10%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
264
|
314
|
456
|
467
|
518
|
480
|
622
|
864
|
850
|
745
|
787
|
987
|
1 088
|
|
| Accrued Liabilities |
0
|
0
|
0
|
42
|
37
|
27
|
47
|
87
|
122
|
182
|
214
|
250
|
266
|
|
| Short-Term Debt |
0
|
0
|
0
|
30
|
51
|
108
|
79
|
99
|
128
|
312
|
285
|
475
|
332
|
|
| Current Portion of Long-Term Debt |
224
|
206
|
161
|
155
|
66
|
174
|
97
|
111
|
96
|
75
|
78
|
92
|
85
|
|
| Other Current Liabilities |
1
|
1
|
13
|
67
|
46
|
94
|
78
|
158
|
142
|
207
|
221
|
280
|
275
|
|
| Total Current Liabilities |
488
|
521
|
630
|
761
|
717
|
883
|
923
|
1 319
|
1 337
|
1 521
|
1 585
|
2 084
|
2 045
|
|
| Long-Term Debt |
96
|
78
|
73
|
43
|
25
|
23
|
301
|
317
|
296
|
253
|
323
|
311
|
326
|
|
| Deferred Income Tax |
11
|
8
|
17
|
9
|
5
|
4
|
5
|
7
|
8
|
9
|
8
|
25
|
41
|
|
| Minority Interest |
0
|
0
|
38
|
55
|
67
|
42
|
53
|
57
|
61
|
40
|
24
|
26
|
36
|
|
| Total Liabilities |
595
N/A
|
607
+2%
|
757
+25%
|
866
+14%
|
813
-6%
|
952
+17%
|
1 282
+35%
|
1 700
+33%
|
1 701
+0%
|
1 824
+7%
|
1 940
+6%
|
2 446
+26%
|
2 448
+0%
|
|
| Equity | ||||||||||||||
| Common Stock |
351
|
371
|
371
|
371
|
709
|
842
|
833
|
833
|
849
|
894
|
949
|
956
|
981
|
|
| Retained Earnings |
53
|
45
|
49
|
122
|
236
|
286
|
412
|
552
|
709
|
839
|
1 178
|
1 703
|
2 214
|
|
| Other Equity |
0
|
74
|
338
|
359
|
14
|
14
|
30
|
26
|
37
|
42
|
23
|
48
|
7
|
|
| Total Equity |
299
N/A
|
401
+34%
|
758
+89%
|
852
+12%
|
959
+13%
|
1 142
+19%
|
1 275
+12%
|
1 411
+11%
|
1 595
+13%
|
1 775
+11%
|
2 151
+21%
|
2 706
+26%
|
3 201
+18%
|
|
| Total Liabilities & Equity |
893
N/A
|
1 008
+13%
|
1 515
+50%
|
1 718
+13%
|
1 772
+3%
|
2 094
+18%
|
2 557
+22%
|
3 111
+22%
|
3 296
+6%
|
3 599
+9%
|
4 091
+14%
|
5 153
+26%
|
5 649
+10%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
420
|
420
|
420
|
420
|
420
|
445
|
449
|
449
|
452
|
461
|
473
|
475
|
479
|
|