IHQ Inc
KRX:003560
Balance Sheet
Balance Sheet Decomposition
IHQ Inc
Current Assets | 16.2B |
Cash & Short-Term Investments | 6.6B |
Receivables | 7.7B |
Other Current Assets | 1.9B |
Non-Current Assets | 134.3B |
Long-Term Investments | 93.3B |
PP&E | 29.8B |
Intangibles | 8.5B |
Other Non-Current Assets | 2.8B |
Current Liabilities | 41.1B |
Accounts Payable | 1.2B |
Accrued Liabilities | 2B |
Short-Term Debt | 2.9B |
Other Current Liabilities | 34.9B |
Non-Current Liabilities | 8.1B |
Long-Term Debt | 2.1B |
Other Non-Current Liabilities | 6B |
Balance Sheet
IHQ Inc
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
13 610
|
12 984
|
35 099
|
36 235
|
48 092
|
16 582
|
37 774
|
22 093
|
9 900
|
2 752
|
|
Cash |
7
|
1
|
2
|
7
|
1
|
1 848
|
1
|
1
|
0
|
0
|
|
Cash Equivalents |
13 603
|
12 983
|
35 097
|
36 228
|
48 091
|
14 734
|
37 773
|
22 092
|
9 900
|
2 752
|
|
Short-Term Investments |
5 788
|
5 100
|
10 000
|
24 892
|
28 013
|
33 239
|
7 912
|
55 076
|
17 640
|
9 834
|
|
Total Receivables |
10 259
|
16 516
|
23 937
|
26 617
|
23 212
|
25 639
|
21 880
|
16 416
|
11 376
|
9 007
|
|
Accounts Receivables |
7 625
|
12 675
|
26 519
|
26 615
|
23 211
|
25 639
|
21 880
|
16 411
|
11 357
|
8 563
|
|
Other Receivables |
2 634
|
3 841
|
2 582
|
2
|
1
|
0
|
0
|
5
|
19
|
444
|
|
Inventory |
491
|
1 503
|
82
|
102
|
428
|
401
|
350
|
63
|
308
|
0
|
|
Other Current Assets |
2 984
|
4 560
|
9 980
|
6 215
|
2 873
|
2 569
|
2 719
|
2 093
|
80 888
|
1 158
|
|
Total Current Assets |
33 132
|
40 663
|
79 099
|
94 060
|
102 616
|
78 430
|
70 636
|
95 741
|
120 112
|
22 750
|
|
PP&E Net |
3 972
|
3 426
|
3 819
|
2 933
|
4 261
|
4 193
|
10 725
|
6 798
|
23 902
|
29 077
|
|
PP&E Gross |
3 972
|
3 426
|
3 819
|
2 933
|
4 261
|
4 193
|
10 725
|
6 798
|
23 902
|
29 077
|
|
Accumulated Depreciation |
5 568
|
6 196
|
15 276
|
14 737
|
15 316
|
15 919
|
18 254
|
20 365
|
20 115
|
15 233
|
|
Intangible Assets |
7 933
|
6 685
|
31 227
|
30 382
|
28 117
|
37 830
|
39 774
|
17 205
|
9 938
|
9 543
|
|
Goodwill |
16 871
|
14 015
|
83 983
|
82 887
|
82 284
|
59 215
|
0
|
0
|
2 690
|
1 928
|
|
Long-Term Investments |
19 427
|
15 440
|
49 196
|
36 750
|
30 549
|
36 392
|
11 561
|
20 775
|
74 382
|
181 132
|
|
Other Long-Term Assets |
7
|
231
|
8 353
|
9 622
|
7 252
|
15 216
|
33 112
|
5 801
|
7 544
|
1 889
|
|
Other Assets |
16 871
|
14 015
|
83 983
|
82 887
|
82 284
|
59 215
|
0
|
0
|
2 690
|
1 928
|
|
Total Assets |
81 341
N/A
|
80 461
-1%
|
255 676
+218%
|
256 635
+0%
|
255 080
-1%
|
231 275
-9%
|
165 808
-28%
|
146 320
-12%
|
238 568
+63%
|
246 320
+3%
|
|
Liabilities | |||||||||||
Accounts Payable |
7 227
|
7 520
|
8 595
|
7 787
|
8 478
|
6 760
|
2 631
|
2 153
|
2 725
|
3 156
|
|
Accrued Liabilities |
983
|
953
|
1 543
|
685
|
871
|
425
|
1 265
|
0
|
0
|
0
|
|
Short-Term Debt |
0
|
10 500
|
5 500
|
2 000
|
0
|
0
|
0
|
0
|
434
|
3 071
|
|
Current Portion of Long-Term Debt |
14 229
|
3 518
|
1 984
|
1 990
|
1 996
|
0
|
2 310
|
2 143
|
95 068
|
100 031
|
|
Other Current Liabilities |
4 601
|
13 596
|
17 378
|
18 252
|
12 200
|
15 218
|
12 831
|
12 376
|
20 230
|
39 582
|
|
Total Current Liabilities |
27 039
|
36 088
|
35 001
|
30 715
|
23 545
|
22 403
|
19 038
|
16 672
|
118 457
|
145 839
|
|
Long-Term Debt |
7 522
|
0
|
0
|
0
|
0
|
0
|
5 838
|
3 421
|
545
|
12 055
|
|
Deferred Income Tax |
442
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
707
|
|
Minority Interest |
7 465
|
6 845
|
1 653
|
1 527
|
1 599
|
1 796
|
455
|
443
|
3 268
|
23 341
|
|
Other Liabilities |
2 733
|
2 811
|
5 635
|
4 362
|
3 810
|
4 292
|
4 081
|
7 562
|
1 354
|
242
|
|
Total Liabilities |
45 200
N/A
|
45 781
+1%
|
42 290
-8%
|
36 603
-13%
|
28 954
-21%
|
28 491
-2%
|
29 412
+3%
|
28 098
-4%
|
123 658
+340%
|
182 184
+47%
|
|
Equity | |||||||||||
Common Stock |
20 488
|
21 834
|
71 655
|
71 778
|
72 577
|
73 118
|
73 118
|
73 118
|
73 118
|
107 048
|
|
Retained Earnings |
19 193
|
26 895
|
60 408
|
64 780
|
67 269
|
41 884
|
24 474
|
42 602
|
52 155
|
154 153
|
|
Additional Paid In Capital |
36 929
|
41 997
|
88 900
|
90 381
|
93 184
|
94 635
|
94 635
|
94 635
|
97 251
|
117 549
|
|
Unrealized Security Profit/Loss |
616
|
506
|
182
|
490
|
595
|
620
|
557
|
556
|
1 773
|
1 709
|
|
Treasury Stock |
2 438
|
2 438
|
7 799
|
7 510
|
7 510
|
7 510
|
7 510
|
7 510
|
7 510
|
7 510
|
|
Other Equity |
261
|
324
|
40
|
112
|
10
|
37
|
69
|
24
|
2 434
|
506
|
|
Total Equity |
36 141
N/A
|
34 680
-4%
|
213 386
+515%
|
220 032
+3%
|
226 125
+3%
|
202 784
-10%
|
136 396
-33%
|
118 222
-13%
|
114 911
-3%
|
64 136
-44%
|
|
Total Liabilities & Equity |
81 341
N/A
|
80 461
-1%
|
255 676
+218%
|
256 635
+0%
|
255 080
-1%
|
231 275
-9%
|
165 808
-28%
|
146 320
-12%
|
238 568
+63%
|
246 320
+3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
40
|
43
|
141
|
141
|
143
|
144
|
144
|
144
|
3
|
5
|