Acea SpA
MIL:ACE
Balance Sheet
Balance Sheet Decomposition
Acea SpA
Acea SpA
Balance Sheet
Acea SpA
| 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 |
0
|
20
|
21
|
30
|
100
|
125
|
129
|
212
|
102
|
282
|
321
|
424
|
590
|
1 018
|
815
|
666
|
681
|
1 068
|
836
|
642
|
681
|
560
|
359
|
513
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
824
|
638
|
666
|
541
|
339
|
506
|
|
| Cash Equivalents |
0
|
20
|
21
|
30
|
100
|
125
|
129
|
212
|
102
|
282
|
321
|
424
|
590
|
1 018
|
815
|
666
|
681
|
1 068
|
12
|
4
|
15
|
18
|
20
|
8
|
|
| Short-Term Investments |
118
|
47
|
132
|
101
|
89
|
133
|
250
|
214
|
343
|
321
|
173
|
152
|
117
|
92
|
94
|
131
|
238
|
114
|
299
|
380
|
408
|
342
|
487
|
187
|
|
| Total Receivables |
747
|
1 095
|
955
|
1 083
|
830
|
1 090
|
1 250
|
1 335
|
1 336
|
1 187
|
1 567
|
1 563
|
1 610
|
1 487
|
1 292
|
1 292
|
1 180
|
1 163
|
1 241
|
1 227
|
1 388
|
1 637
|
1 575
|
1 459
|
|
| Accounts Receivables |
658
|
712
|
796
|
971
|
646
|
835
|
1 045
|
1 262
|
1 234
|
1 145
|
1 510
|
1 477
|
1 501
|
1 260
|
1 099
|
1 097
|
985
|
928
|
1 035
|
982
|
1 072
|
1 267
|
1 213
|
1 028
|
|
| Other Receivables |
90
|
383
|
160
|
112
|
183
|
254
|
205
|
73
|
102
|
42
|
57
|
86
|
109
|
227
|
193
|
194
|
194
|
235
|
205
|
245
|
316
|
369
|
362
|
432
|
|
| Inventory |
32
|
31
|
36
|
41
|
47
|
53
|
67
|
77
|
66
|
58
|
66
|
42
|
37
|
29
|
27
|
32
|
40
|
49
|
57
|
92
|
86
|
105
|
98
|
123
|
|
| Other Current Assets |
3
|
4
|
6
|
48
|
61
|
122
|
147
|
112
|
128
|
77
|
190
|
136
|
128
|
15
|
13
|
13
|
16
|
28
|
20
|
22
|
96
|
116
|
57
|
32
|
|
| Total Current Assets |
900
|
1 197
|
1 151
|
1 302
|
1 126
|
1 522
|
1 842
|
1 949
|
1 976
|
1 926
|
2 317
|
2 317
|
2 482
|
2 641
|
2 240
|
2 133
|
2 154
|
2 421
|
2 453
|
2 363
|
2 659
|
2 759
|
2 576
|
2 314
|
|
| PP&E Net |
1 937
|
1 816
|
1 820
|
1 878
|
1 977
|
2 276
|
2 538
|
2 908
|
3 193
|
1 905
|
2 021
|
2 066
|
2 058
|
2 031
|
2 087
|
2 210
|
2 253
|
2 365
|
2 673
|
2 860
|
2 992
|
3 235
|
3 428
|
3 457
|
|
| PP&E Gross |
1 937
|
1 816
|
1 820
|
1 878
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 210
|
2 253
|
2 365
|
2 673
|
2 860
|
2 992
|
3 235
|
3 428
|
3 457
|
|
| Accumulated Depreciation |
282
|
384
|
485
|
593
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 898
|
2 046
|
2 174
|
2 403
|
2 588
|
2 730
|
2 836
|
2 970
|
2 953
|
|
| Intangible Assets |
438
|
326
|
412
|
400
|
328
|
359
|
326
|
346
|
355
|
1 485
|
1 669
|
1 808
|
1 910
|
1 484
|
1 625
|
1 821
|
1 915
|
2 273
|
2 707
|
3 149
|
3 460
|
3 891
|
4 200
|
4 417
|
|
| Goodwill |
15
|
138
|
26
|
26
|
1
|
46
|
22
|
77
|
84
|
20
|
151
|
147
|
149
|
151
|
155
|
150
|
150
|
150
|
183
|
224
|
251
|
255
|
255
|
241
|
|
| Note Receivable |
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
46
|
67
|
60
|
206
|
371
|
374
|
536
|
570
|
608
|
705
|
842
|
|
| Long-Term Investments |
93
|
67
|
101
|
103
|
168
|
212
|
138
|
66
|
58
|
46
|
42
|
57
|
52
|
264
|
255
|
268
|
352
|
337
|
317
|
293
|
313
|
379
|
388
|
545
|
|
| Other Long-Term Assets |
18
|
38
|
32
|
27
|
122
|
156
|
160
|
229
|
249
|
998
|
417
|
423
|
437
|
341
|
277
|
263
|
179
|
240
|
248
|
249
|
385
|
212
|
235
|
410
|
|
| Other Assets |
15
|
138
|
26
|
26
|
1
|
46
|
22
|
77
|
84
|
20
|
151
|
147
|
149
|
151
|
155
|
150
|
150
|
150
|
183
|
224
|
251
|
255
|
255
|
241
|
|
| Total Assets |
3 402
N/A
|
3 582
+5%
|
3 546
-1%
|
3 736
+5%
|
3 722
0%
|
4 571
+23%
|
5 026
+10%
|
5 574
+11%
|
5 915
+6%
|
6 380
+8%
|
6 617
+4%
|
6 819
+3%
|
7 087
+4%
|
6 912
-2%
|
6 707
-3%
|
6 905
+3%
|
7 209
+4%
|
8 157
+13%
|
8 954
+10%
|
9 674
+8%
|
10 629
+10%
|
11 339
+7%
|
11 787
+4%
|
12 226
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
418
|
466
|
582
|
625
|
653
|
972
|
1 070
|
1 056
|
1 029
|
884
|
1 345
|
1 267
|
1 307
|
1 249
|
1 245
|
1 293
|
1 238
|
1 525
|
1 600
|
1 627
|
1 706
|
1 850
|
1 750
|
1 872
|
|
| Accrued Liabilities |
14
|
29
|
3
|
7
|
0
|
0
|
0
|
0
|
0
|
62
|
63
|
6
|
47
|
63
|
52
|
59
|
60
|
101
|
105
|
130
|
140
|
173
|
187
|
186
|
|
| Short-Term Debt |
28
|
58
|
60
|
55
|
64
|
85
|
78
|
49
|
72
|
57
|
74
|
266
|
402
|
143
|
213
|
53
|
192
|
326
|
89
|
207
|
100
|
145
|
116
|
127
|
|
| Current Portion of Long-Term Debt |
360
|
308
|
326
|
429
|
95
|
190
|
415
|
332
|
731
|
193
|
466
|
626
|
296
|
46
|
46
|
99
|
441
|
83
|
586
|
213
|
185
|
474
|
807
|
632
|
|
| Other Current Liabilities |
212
|
261
|
247
|
250
|
196
|
266
|
323
|
422
|
330
|
318
|
326
|
355
|
285
|
308
|
297
|
261
|
225
|
256
|
269
|
334
|
419
|
487
|
488
|
540
|
|
| Total Current Liabilities |
1 032
|
1 123
|
1 218
|
1 366
|
1 007
|
1 513
|
1 885
|
1 859
|
2 162
|
1 514
|
2 274
|
2 520
|
2 337
|
1 811
|
1 853
|
1 764
|
2 155
|
2 291
|
2 649
|
2 511
|
2 551
|
3 128
|
3 348
|
3 357
|
|
| Long-Term Debt |
809
|
776
|
716
|
671
|
990
|
1 146
|
1 126
|
1 708
|
1 840
|
2 300
|
2 299
|
2 212
|
2 508
|
3 041
|
2 688
|
2 797
|
2 745
|
3 374
|
3 552
|
4 154
|
4 792
|
4 722
|
4 770
|
4 895
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
51
|
72
|
95
|
86
|
89
|
77
|
99
|
97
|
105
|
0
|
87
|
88
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
54
|
118
|
127
|
142
|
40
|
62
|
66
|
67
|
72
|
75
|
75
|
77
|
83
|
72
|
72
|
87
|
94
|
174
|
252
|
358
|
392
|
464
|
446
|
370
|
|
| Other Liabilities |
223
|
427
|
294
|
296
|
372
|
462
|
481
|
477
|
538
|
1 108
|
634
|
658
|
733
|
465
|
483
|
497
|
498
|
589
|
647
|
685
|
770
|
733
|
845
|
1 098
|
|
| Total Liabilities |
2 117
N/A
|
2 443
+15%
|
2 354
-4%
|
2 476
+5%
|
2 459
-1%
|
3 256
+32%
|
3 653
+12%
|
4 197
+15%
|
4 700
+12%
|
5 073
+8%
|
5 381
+6%
|
5 564
+3%
|
5 765
+4%
|
5 481
-5%
|
5 183
-5%
|
5 234
+1%
|
5 491
+5%
|
6 427
+17%
|
7 100
+10%
|
7 709
+9%
|
8 505
+10%
|
9 047
+6%
|
9 410
+4%
|
9 721
+3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 099
|
1 099
|
1 099
|
1 099
|
1 099
|
1 099
|
1 099
|
1 099
|
1 099
|
1 099
|
1 099
|
1 099
|
1 099
|
1 099
|
1 099
|
1 099
|
1 099
|
1 099
|
1 099
|
1 099
|
1 099
|
1 099
|
1 099
|
1 099
|
|
| Retained Earnings |
179
|
30
|
82
|
151
|
165
|
216
|
275
|
278
|
116
|
208
|
138
|
156
|
224
|
332
|
425
|
572
|
619
|
631
|
756
|
866
|
1 025
|
1 192
|
1 278
|
1 406
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
7
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 285
N/A
|
1 138
-11%
|
1 191
+5%
|
1 260
+6%
|
1 264
+0%
|
1 315
+4%
|
1 374
+4%
|
1 377
+0%
|
1 215
-12%
|
1 307
+8%
|
1 237
-5%
|
1 255
+1%
|
1 323
+5%
|
1 431
+8%
|
1 524
+7%
|
1 671
+10%
|
1 718
+3%
|
1 730
+1%
|
1 855
+7%
|
1 965
+6%
|
2 124
+8%
|
2 291
+8%
|
2 377
+4%
|
2 505
+5%
|
|
| Total Liabilities & Equity |
3 402
N/A
|
3 582
+5%
|
3 546
-1%
|
3 736
+5%
|
3 722
0%
|
4 571
+23%
|
5 026
+10%
|
5 574
+11%
|
5 915
+6%
|
6 380
+8%
|
6 617
+4%
|
6 819
+3%
|
7 087
+4%
|
6 912
-2%
|
6 707
-3%
|
6 905
+3%
|
7 209
+4%
|
8 157
+13%
|
8 954
+10%
|
9 674
+8%
|
10 629
+10%
|
11 339
+7%
|
11 787
+4%
|
12 226
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
212
|
212
|
212
|
212
|
212
|
213
|
213
|
213
|
213
|
213
|
213
|
213
|
213
|
213
|
213
|
213
|
213
|
213
|
213
|
213
|
213
|
213
|
213
|
213
|
|