Tecnoglass Inc
NASDAQ:TGLS
Balance Sheet
Balance Sheet Decomposition
Tecnoglass Inc
Current Assets | 535.8m |
Cash & Short-Term Investments | 132.4m |
Receivables | 185.7m |
Other Current Assets | 217.7m |
Non-Current Assets | 427m |
Long-Term Investments | 60.6m |
PP&E | 324.6m |
Intangibles | 27m |
Other Non-Current Assets | 14.8m |
Current Liabilities | 235.9m |
Accounts Payable | 82.8m |
Other Current Liabilities | 153.1m |
Non-Current Liabilities | 178.8m |
Long-Term Debt | 163m |
Other Non-Current Liabilities | 15.8m |
Balance Sheet
Tecnoglass Inc
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
16
|
23
|
27
|
41
|
33
|
48
|
68
|
85
|
104
|
130
|
|
Cash |
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Equivalents |
0
|
23
|
27
|
41
|
33
|
48
|
68
|
85
|
104
|
130
|
|
Short-Term Investments |
1
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
3
|
|
Total Receivables |
89
|
88
|
111
|
130
|
149
|
162
|
123
|
137
|
174
|
188
|
|
Accounts Receivables |
55
|
77
|
99
|
121
|
139
|
153
|
118
|
129
|
171
|
184
|
|
Other Receivables |
34
|
11
|
12
|
10
|
10
|
9
|
6
|
7
|
3
|
4
|
|
Inventory |
29
|
49
|
55
|
72
|
92
|
83
|
81
|
85
|
125
|
159
|
|
Other Current Assets |
1
|
10
|
16
|
18
|
19
|
28
|
11
|
18
|
27
|
56
|
|
Total Current Assets |
136
|
171
|
211
|
262
|
293
|
323
|
285
|
326
|
432
|
536
|
|
PP&E Net |
104
|
136
|
171
|
169
|
149
|
155
|
153
|
167
|
203
|
325
|
|
PP&E Gross |
104
|
136
|
171
|
169
|
149
|
155
|
153
|
167
|
203
|
325
|
|
Accumulated Depreciation |
32
|
33
|
49
|
66
|
78
|
94
|
107
|
107
|
102
|
147
|
|
Intangible Assets |
0
|
3
|
5
|
12
|
9
|
7
|
5
|
3
|
3
|
3
|
|
Goodwill |
2
|
1
|
1
|
23
|
24
|
24
|
24
|
24
|
24
|
24
|
|
Note Receivable |
4
|
3
|
0
|
0
|
7
|
9
|
13
|
16
|
10
|
9
|
|
Long-Term Investments |
0
|
0
|
6
|
3
|
3
|
46
|
48
|
51
|
58
|
61
|
|
Other Long-Term Assets |
5
|
7
|
2
|
0
|
5
|
8
|
3
|
5
|
5
|
6
|
|
Other Assets |
2
|
1
|
1
|
23
|
24
|
24
|
24
|
24
|
24
|
24
|
|
Total Assets |
251
N/A
|
321
+28%
|
395
+23%
|
468
+19%
|
490
+5%
|
570
+16%
|
530
-7%
|
592
+12%
|
734
+24%
|
963
+31%
|
|
Liabilities | |||||||||||
Accounts Payable |
33
|
39
|
39
|
55
|
66
|
62
|
42
|
68
|
90
|
83
|
|
Accrued Liabilities |
0
|
0
|
4
|
7
|
8
|
8
|
7
|
0
|
0
|
0
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
55
|
18
|
3
|
3
|
22
|
16
|
2
|
11
|
1
|
7
|
|
Other Current Liabilities |
25
|
77
|
33
|
56
|
28
|
43
|
43
|
76
|
119
|
146
|
|
Total Current Liabilities |
113
|
134
|
78
|
121
|
123
|
129
|
94
|
155
|
210
|
236
|
|
Long-Term Debt |
39
|
122
|
197
|
221
|
229
|
252
|
223
|
188
|
169
|
163
|
|
Deferred Income Tax |
0
|
3
|
4
|
2
|
3
|
0
|
3
|
3
|
5
|
16
|
|
Minority Interest |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
0
|
|
Other Liabilities |
52
|
25
|
2
|
2
|
2
|
1
|
2
|
0
|
0
|
0
|
|
Total Liabilities |
204
N/A
|
284
+39%
|
281
-1%
|
348
+24%
|
357
+3%
|
383
+7%
|
322
-16%
|
348
+8%
|
386
+11%
|
415
+8%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
32
|
23
|
28
|
24
|
12
|
18
|
32
|
93
|
236
|
401
|
|
Additional Paid In Capital |
26
|
46
|
115
|
125
|
158
|
208
|
219
|
219
|
219
|
192
|
|
Other Equity |
11
|
31
|
29
|
29
|
37
|
39
|
44
|
69
|
106
|
46
|
|
Total Equity |
46
N/A
|
38
-18%
|
114
+201%
|
120
+6%
|
132
+10%
|
187
+41%
|
208
+11%
|
244
+17%
|
349
+43%
|
548
+57%
|
|
Total Liabilities & Equity |
251
N/A
|
321
+28%
|
395
+23%
|
468
+19%
|
490
+5%
|
570
+16%
|
530
-7%
|
592
+12%
|
734
+24%
|
963
+31%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
25
|
27
|
33
|
35
|
38
|
46
|
46
|
48
|
48
|
47
|