Capital Ltd
LSE:CAPD
Balance Sheet
Balance Sheet Decomposition
Capital Ltd
Capital Ltd
Balance Sheet
Capital Ltd
| 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 |
4
|
18
|
8
|
9
|
12
|
15
|
13
|
13
|
17
|
20
|
18
|
36
|
31
|
28
|
34
|
41
|
|
| Cash |
4
|
18
|
8
|
9
|
12
|
15
|
13
|
13
|
0
|
0
|
18
|
36
|
31
|
28
|
34
|
41
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
6
|
13
|
27
|
60
|
39
|
47
|
30
|
|
| Total Receivables |
9
|
15
|
21
|
27
|
20
|
12
|
10
|
16
|
17
|
16
|
19
|
19
|
43
|
42
|
50
|
61
|
|
| Accounts Receivables |
6
|
7
|
16
|
23
|
16
|
10
|
9
|
16
|
17
|
16
|
19
|
19
|
42
|
42
|
50
|
60
|
|
| Other Receivables |
3
|
8
|
4
|
4
|
5
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
|
| Inventory |
9
|
15
|
20
|
23
|
24
|
23
|
18
|
19
|
23
|
19
|
18
|
25
|
38
|
59
|
62
|
62
|
|
| Other Current Assets |
0
|
0
|
8
|
8
|
6
|
7
|
5
|
5
|
3
|
5
|
7
|
28
|
18
|
20
|
24
|
26
|
|
| Total Current Assets |
21
|
48
|
57
|
67
|
62
|
57
|
46
|
55
|
63
|
66
|
73
|
135
|
189
|
188
|
218
|
220
|
|
| PP&E Net |
36
|
48
|
62
|
74
|
60
|
57
|
49
|
45
|
41
|
41
|
54
|
90
|
153
|
189
|
238
|
273
|
|
| PP&E Gross |
36
|
48
|
62
|
74
|
60
|
57
|
49
|
45
|
0
|
41
|
54
|
90
|
153
|
189
|
238
|
273
|
|
| Accumulated Depreciation |
12
|
17
|
25
|
35
|
44
|
56
|
63
|
65
|
0
|
82
|
91
|
97
|
113
|
127
|
139
|
162
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
|
| Goodwill |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
10
|
11
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
6
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
6
|
0
|
0
|
|
| Other Assets |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Assets |
58
N/A
|
97
+67%
|
118
+22%
|
141
+19%
|
123
-12%
|
114
-8%
|
95
-16%
|
101
+5%
|
107
+6%
|
108
+1%
|
128
+19%
|
226
+76%
|
352
+55%
|
387
+10%
|
468
+21%
|
512
+9%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
5
|
12
|
9
|
11
|
6
|
4
|
4
|
12
|
20
|
9
|
13
|
20
|
22
|
69
|
51
|
58
|
|
| Accrued Liabilities |
2
|
3
|
5
|
5
|
4
|
3
|
8
|
6
|
0
|
9
|
10
|
14
|
20
|
17
|
0
|
0
|
|
| Short-Term Debt |
6
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
4
|
5
|
11
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
11
|
5
|
19
|
22
|
35
|
40
|
|
| Other Current Liabilities |
0
|
2
|
1
|
0
|
0
|
0
|
1
|
3
|
4
|
4
|
5
|
13
|
14
|
12
|
10
|
11
|
|
| Total Current Liabilities |
17
|
22
|
30
|
18
|
11
|
8
|
14
|
24
|
24
|
22
|
38
|
52
|
76
|
77
|
96
|
108
|
|
| Long-Term Debt |
8
|
12
|
8
|
28
|
21
|
15
|
5
|
10
|
12
|
9
|
3
|
26
|
53
|
69
|
97
|
109
|
|
| Deferred Income Tax |
0
|
0
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Minority Interest |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
6
|
9
|
12
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
8
|
|
| Total Liabilities |
27
N/A
|
35
+31%
|
39
+11%
|
48
+22%
|
32
-33%
|
23
-29%
|
19
-17%
|
34
+81%
|
36
+5%
|
31
-13%
|
43
+38%
|
80
+87%
|
132
+66%
|
153
+16%
|
204
+33%
|
240
+18%
|
|
| Equity | |||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
31
|
40
|
58
|
72
|
70
|
69
|
55
|
45
|
50
|
55
|
63
|
86
|
158
|
173
|
201
|
207
|
|
| Additional Paid In Capital |
0
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
23
|
60
|
61
|
62
|
62
|
65
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
31
N/A
|
61
+99%
|
79
+29%
|
93
+18%
|
92
-2%
|
91
-1%
|
77
-16%
|
67
-13%
|
72
+7%
|
77
+8%
|
86
+11%
|
147
+71%
|
219
+49%
|
233
+6%
|
264
+13%
|
272
+3%
|
|
| Total Liabilities & Equity |
58
N/A
|
97
+67%
|
118
+22%
|
141
+19%
|
123
-12%
|
114
-8%
|
95
-16%
|
101
+5%
|
107
+6%
|
108
+1%
|
128
+19%
|
226
+76%
|
352
+55%
|
387
+10%
|
468
+21%
|
512
+9%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
135
|
135
|
135
|
135
|
135
|
135
|
135
|
135
|
135
|
136
|
136
|
189
|
190
|
193
|
194
|
196
|
|