Bunge Ltd
NYSE:BG
Balance Sheet
Balance Sheet Decomposition
Bunge Ltd
Current Assets | 16.4B |
Cash & Short-Term Investments | 3.3B |
Receivables | 3B |
Other Current Assets | 10B |
Non-Current Assets | 9B |
Long-Term Investments | 1.6B |
PP&E | 5.5B |
Intangibles | 887m |
Other Non-Current Assets | 1.1B |
Current Liabilities | 7.7B |
Accounts Payable | 3.7B |
Accrued Liabilities | 1.2B |
Short-Term Debt | 797m |
Other Current Liabilities | 2.1B |
Non-Current Liabilities | 6.8B |
Long-Term Debt | 4.1B |
Other Non-Current Liabilities | 2.8B |
Balance Sheet
Bunge Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
362
|
411
|
934
|
601
|
389
|
320
|
352
|
902
|
1 104
|
2 602
|
|
Cash Equivalents |
362
|
411
|
934
|
601
|
389
|
320
|
352
|
902
|
1 104
|
2 602
|
|
Short-Term Investments |
1 774
|
1 026
|
409
|
471
|
510
|
678
|
1 163
|
1 089
|
910
|
723
|
|
Total Receivables |
2 267
|
2 050
|
2 230
|
2 288
|
2 367
|
2 323
|
2 306
|
3 002
|
3 296
|
3 024
|
|
Accounts Receivables |
1 840
|
1 607
|
1 676
|
1 501
|
1 637
|
1 705
|
1 717
|
2 112
|
2 829
|
2 592
|
|
Other Receivables |
427
|
443
|
554
|
787
|
730
|
618
|
589
|
890
|
467
|
432
|
|
Inventory |
5 554
|
4 466
|
4 773
|
5 074
|
5 871
|
5 038
|
7 172
|
8 431
|
8 408
|
7 105
|
|
Other Current Assets |
3 124
|
2 963
|
2 746
|
1 969
|
1 931
|
1 889
|
5 188
|
3 036
|
3 040
|
2 896
|
|
Total Current Assets |
13 081
|
10 916
|
11 092
|
10 403
|
11 068
|
10 248
|
16 181
|
16 460
|
16 758
|
16 350
|
|
PP&E Net |
5 626
|
4 736
|
5 099
|
5 310
|
5 201
|
4 928
|
4 643
|
4 411
|
4 641
|
5 467
|
|
PP&E Gross |
5 626
|
4 736
|
5 099
|
5 310
|
5 201
|
4 928
|
4 643
|
4 411
|
4 641
|
5 467
|
|
Accumulated Depreciation |
3 758
|
3 543
|
4 138
|
4 602
|
4 684
|
4 028
|
3 907
|
4 020
|
4 219
|
4 686
|
|
Intangible Assets |
256
|
326
|
336
|
323
|
697
|
583
|
529
|
431
|
360
|
398
|
|
Goodwill |
349
|
418
|
373
|
515
|
727
|
611
|
586
|
484
|
470
|
489
|
|
Note Receivable |
667
|
468
|
556
|
605
|
434
|
331
|
315
|
249
|
250
|
220
|
|
Long-Term Investments |
734
|
512
|
581
|
691
|
686
|
1 045
|
854
|
1 065
|
1 293
|
1 550
|
|
Other Long-Term Assets |
719
|
538
|
1 151
|
1 024
|
612
|
571
|
547
|
719
|
808
|
898
|
|
Other Assets |
349
|
418
|
373
|
515
|
727
|
611
|
586
|
484
|
470
|
489
|
|
Total Assets |
21 432
N/A
|
17 914
-16%
|
19 188
+7%
|
18 871
-2%
|
19 425
+3%
|
18 317
-6%
|
23 655
+29%
|
23 819
+1%
|
24 580
+3%
|
25 372
+3%
|
|
Liabilities | |||||||||||
Accounts Payable |
3 248
|
2 675
|
3 485
|
3 395
|
3 501
|
2 842
|
2 636
|
4 250
|
4 386
|
3 664
|
|
Accrued Liabilities |
769
|
688
|
548
|
606
|
618
|
818
|
887
|
1 039
|
1 180
|
1 173
|
|
Short-Term Debt |
1 937
|
973
|
785
|
619
|
750
|
771
|
2 828
|
673
|
546
|
797
|
|
Current Portion of Long-Term Debt |
408
|
869
|
938
|
15
|
419
|
507
|
8
|
504
|
846
|
5
|
|
Other Current Liabilities |
2 342
|
2 135
|
1 928
|
1 580
|
1 884
|
1 657
|
4 626
|
2 858
|
2 642
|
2 048
|
|
Total Current Liabilities |
8 704
|
7 340
|
7 684
|
6 215
|
7 172
|
6 595
|
10 985
|
9 324
|
9 600
|
7 687
|
|
Long-Term Debt |
2 855
|
2 926
|
3 069
|
4 160
|
4 203
|
3 716
|
4 452
|
4 787
|
3 259
|
4 080
|
|
Deferred Income Tax |
177
|
209
|
239
|
223
|
356
|
329
|
360
|
338
|
365
|
400
|
|
Minority Interest |
281
|
248
|
199
|
209
|
629
|
514
|
551
|
537
|
736
|
964
|
|
Other Liabilities |
969
|
750
|
853
|
916
|
892
|
1 250
|
1 238
|
1 164
|
1 396
|
1 390
|
|
Total Liabilities |
12 986
N/A
|
11 473
-12%
|
12 044
+5%
|
11 723
-3%
|
13 252
+13%
|
12 404
-6%
|
17 586
+42%
|
16 150
-8%
|
15 356
-5%
|
14 521
-5%
|
|
Equity | |||||||||||
Common Stock |
691
|
691
|
691
|
691
|
691
|
691
|
691
|
691
|
1
|
1
|
|
Retained Earnings |
7 180
|
7 725
|
8 208
|
8 081
|
8 059
|
6 437
|
7 236
|
8 979
|
10 222
|
12 077
|
|
Additional Paid In Capital |
5 053
|
5 105
|
5 143
|
5 226
|
5 278
|
5 329
|
5 408
|
5 590
|
6 692
|
5 900
|
|
Unrealized Security Profit/Loss |
3
|
3
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Treasury Stock |
420
|
720
|
920
|
920
|
920
|
920
|
1 020
|
1 120
|
1 320
|
1 073
|
|
Other Equity |
4 061
|
6 363
|
5 981
|
5 931
|
6 935
|
5 624
|
6 246
|
6 471
|
6 371
|
6 054
|
|
Total Equity |
8 446
N/A
|
6 441
-24%
|
7 144
+11%
|
7 148
+0%
|
6 173
-14%
|
5 913
-4%
|
6 069
+3%
|
7 669
+26%
|
9 224
+20%
|
10 851
+18%
|
|
Total Liabilities & Equity |
21 432
N/A
|
17 914
-16%
|
19 188
+7%
|
18 871
-2%
|
19 425
+3%
|
18 317
-6%
|
23 655
+29%
|
23 819
+1%
|
24 580
+3%
|
25 372
+3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
146
|
142
|
140
|
141
|
141
|
142
|
124
|
124
|
131
|
145
|
|
Preferred Shares Outstanding |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
0
|
0
|