TCS Group Holding PLC
LSE:TCS
Balance Sheet
Balance Sheet Decomposition
TCS Group Holding PLC
Net Loans | 887.7B |
Investments | 758.5B |
PP&E | 41.1B |
Intangibles | 30.2B |
Other Assets | 200.1B |
Total Deposits | 1.4T |
Long Term Debt | 89.7B |
Other Liabilities | 159.6B |
Balance Sheet
TCS Group Holding PLC
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Net Loans |
73 962
|
74 580
|
82 067
|
102 912
|
140 245
|
198 489
|
329 175
|
376 521
|
606 308
|
606 455
|
|
Investments |
20 002
|
23 235
|
44 521
|
51 752
|
93 135
|
132 268
|
190 355
|
386 946
|
553 198
|
766 471
|
|
PP&E Net |
621
|
541
|
2 052
|
4 656
|
6 140
|
8 369
|
10 560
|
10 481
|
13 964
|
34 890
|
|
PP&E Gross |
0
|
0
|
0
|
4 656
|
6 140
|
8 369
|
10 560
|
10 481
|
13 964
|
0
|
|
Accumulated Depreciation |
0
|
0
|
0
|
1 142
|
1 552
|
2 165
|
3 441
|
4 827
|
6 738
|
0
|
|
Intangible Assets |
515
|
1 125
|
1 419
|
1 820
|
3 056
|
4 223
|
5 435
|
7 082
|
15 069
|
24 097
|
|
Customer Acceptances Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
214
|
0
|
0
|
0
|
0
|
0
|
1 517
|
947
|
0
|
1 946
|
|
Other Assets |
523
|
7 220
|
4 868
|
8 793
|
14 636
|
18 004
|
19 709
|
30 430
|
61 240
|
46 313
|
|
Total Assets |
98 994
N/A
|
108 806
+10%
|
139 652
+28%
|
175 371
+26%
|
268 828
+53%
|
375 499
+40%
|
580 025
+54%
|
859 294
+48%
|
1 317 745
+53%
|
1 596 182
+21%
|
|
Liabilities | |||||||||||
Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
11 048
|
29 229
|
60 745
|
77 300
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
2 598
|
3 902
|
6 740
|
6 002
|
|
Short-Term Debt |
0
|
5 002
|
2 127
|
0
|
591
|
1 111
|
0
|
24
|
5 484
|
0
|
|
Current Portion of Long-Term Debt |
1 624
|
1 822
|
1 296
|
3 112
|
0
|
0
|
440
|
654
|
943
|
0
|
|
Total Deposits |
43 207
|
48 695
|
93 607
|
125 045
|
179 049
|
282 513
|
411 637
|
631 632
|
951 552
|
1 194 046
|
|
Other Current Liabilities |
52
|
13
|
36
|
24
|
25
|
51
|
0
|
0
|
125
|
2 437
|
|
Total Current Liabilities |
1 676
|
6 837
|
3 459
|
3 136
|
616
|
1 162
|
14 086
|
33 809
|
74 037
|
85 739
|
|
Long-Term Debt |
32 720
|
30 665
|
16 514
|
14 500
|
32 820
|
30 249
|
45 819
|
45 351
|
85 252
|
69 681
|
|
Deferred Income Tax |
7
|
1 040
|
1 784
|
785
|
1 479
|
1 821
|
142
|
333
|
1 860
|
7
|
|
Minority Interest |
0
|
0
|
0
|
0
|
202
|
236
|
103
|
89
|
325
|
56
|
|
Other Liabilities |
834
|
599
|
1 341
|
2 387
|
12 919
|
17 504
|
12 259
|
21 153
|
28 953
|
40 796
|
|
Total Liabilities |
78 443
N/A
|
87 837
+12%
|
116 706
+33%
|
145 853
+25%
|
227 085
+56%
|
333 485
+47%
|
484 046
+45%
|
732 367
+51%
|
1 141 979
+56%
|
1 390 213
+22%
|
|
Equity | |||||||||||
Common Stock |
186
|
188
|
188
|
188
|
188
|
188
|
230
|
230
|
230
|
230
|
|
Retained Earnings |
11 744
|
12 388
|
14 331
|
21 589
|
33 083
|
38 017
|
67 919
|
101 088
|
164 236
|
183 597
|
|
Additional Paid In Capital |
8 623
|
8 623
|
8 623
|
8 623
|
8 623
|
8 623
|
26 998
|
26 998
|
26 998
|
26 998
|
|
Unrealized Security Profit/Loss |
0
|
225
|
133
|
591
|
1 436
|
1 144
|
3 996
|
1 849
|
13 131
|
3 214
|
|
Treasury Stock |
3
|
4
|
328
|
1 473
|
1 587
|
3 670
|
3 164
|
3 238
|
2 567
|
1 885
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
243
|
|
Total Equity |
20 551
N/A
|
20 969
+2%
|
22 946
+9%
|
29 518
+29%
|
41 743
+41%
|
42 014
+1%
|
95 979
+128%
|
126 927
+32%
|
175 766
+38%
|
205 969
+17%
|
|
Total Liabilities & Equity |
98 994
N/A
|
108 806
+10%
|
139 652
+28%
|
175 371
+26%
|
268 828
+53%
|
375 499
+40%
|
580 025
+54%
|
859 294
+48%
|
1 317 745
+53%
|
1 596 182
+21%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
181
|
183
|
183
|
183
|
176
|
176
|
195
|
196
|
268
|
199
|