Asseco Poland SA
OTC:ASOZF
Balance Sheet
Balance Sheet Decomposition
Asseco Poland SA
Asseco Poland SA
Balance Sheet
Asseco Poland SA
| 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 |
38
|
83
|
52
|
48
|
62
|
47
|
242
|
452
|
343
|
842
|
974
|
960
|
756
|
1 224
|
1 600
|
1 503
|
1 548
|
1 801
|
2 154
|
2 896
|
3 064
|
3 636
|
2 968
|
3 299
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
171
|
352
|
447
|
455
|
470
|
703
|
1 011
|
1 066
|
1 002
|
1 209
|
1 529
|
2 343
|
2 641
|
2 354
|
1 861
|
1 965
|
|
| Cash Equivalents |
38
|
83
|
52
|
48
|
62
|
47
|
242
|
452
|
172
|
490
|
527
|
505
|
286
|
521
|
589
|
437
|
546
|
592
|
624
|
553
|
423
|
1 282
|
1 108
|
1 335
|
|
| Short-Term Investments |
142
|
18
|
0
|
34
|
38
|
118
|
87
|
26
|
4
|
129
|
130
|
52
|
57
|
102
|
130
|
162
|
61
|
35
|
109
|
4
|
6
|
7
|
2
|
234
|
|
| Total Receivables |
145
|
123
|
88
|
242
|
233
|
210
|
590
|
914
|
891
|
1 418
|
1 698
|
1 758
|
1 736
|
1 937
|
2 313
|
2 427
|
2 557
|
2 890
|
3 129
|
3 587
|
4 550
|
5 033
|
4 936
|
5 123
|
|
| Accounts Receivables |
128
|
123
|
78
|
206
|
180
|
162
|
371
|
699
|
634
|
1 102
|
1 222
|
1 282
|
1 248
|
1 770
|
2 104
|
2 219
|
2 383
|
2 447
|
2 651
|
2 911
|
4 232
|
4 734
|
4 308
|
4 810
|
|
| Other Receivables |
17
|
0
|
10
|
36
|
53
|
48
|
219
|
215
|
257
|
316
|
476
|
476
|
488
|
167
|
209
|
208
|
173
|
443
|
478
|
676
|
319
|
299
|
628
|
313
|
|
| Inventory |
3
|
6
|
7
|
20
|
20
|
17
|
37
|
61
|
46
|
67
|
62
|
77
|
96
|
60
|
72
|
76
|
73
|
94
|
123
|
187
|
203
|
326
|
326
|
375
|
|
| Other Current Assets |
0
|
0
|
12
|
0
|
0
|
0
|
3
|
7
|
7
|
0
|
0
|
0
|
26
|
119
|
143
|
165
|
148
|
163
|
237
|
280
|
309
|
325
|
326
|
400
|
|
| Total Current Assets |
329
|
230
|
159
|
344
|
353
|
393
|
958
|
1 460
|
1 291
|
2 456
|
2 865
|
2 848
|
2 671
|
3 441
|
4 257
|
4 332
|
4 385
|
4 982
|
5 751
|
6 953
|
8 132
|
9 328
|
8 576
|
9 431
|
|
| PP&E Net |
16
|
34
|
29
|
27
|
37
|
29
|
93
|
334
|
367
|
517
|
610
|
686
|
691
|
724
|
776
|
782
|
850
|
828
|
1 509
|
1 639
|
1 737
|
1 783
|
1 720
|
1 878
|
|
| PP&E Gross |
0
|
0
|
29
|
27
|
37
|
29
|
93
|
0
|
367
|
517
|
610
|
686
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 720
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
31
|
35
|
46
|
52
|
64
|
0
|
158
|
387
|
458
|
482
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 359
|
0
|
|
| Intangible Assets |
23
|
14
|
12
|
6
|
14
|
6
|
1 133
|
432
|
458
|
639
|
848
|
937
|
870
|
955
|
1 003
|
1 125
|
2 083
|
1 990
|
2 107
|
2 283
|
2 504
|
2 385
|
2 027
|
2 024
|
|
| Goodwill |
0
|
9
|
29
|
23
|
60
|
74
|
567
|
3 390
|
3 460
|
4 040
|
4 615
|
4 905
|
4 671
|
5 211
|
5 548
|
5 979
|
4 017
|
4 253
|
4 561
|
5 131
|
5 573
|
5 938
|
5 845
|
6 226
|
|
| Note Receivable |
30
|
0
|
2
|
76
|
58
|
55
|
43
|
52
|
52
|
37
|
22
|
94
|
58
|
68
|
175
|
201
|
264
|
256
|
226
|
198
|
82
|
78
|
86
|
108
|
|
| Long-Term Investments |
99
|
1
|
2
|
31
|
122
|
98
|
338
|
24
|
51
|
97
|
373
|
43
|
548
|
176
|
170
|
228
|
142
|
179
|
192
|
204
|
191
|
221
|
231
|
322
|
|
| Other Long-Term Assets |
12
|
14
|
18
|
31
|
28
|
31
|
124
|
36
|
38
|
116
|
151
|
126
|
132
|
110
|
127
|
145
|
141
|
155
|
248
|
306
|
353
|
399
|
309
|
341
|
|
| Other Assets |
0
|
9
|
29
|
23
|
60
|
74
|
567
|
3 390
|
3 460
|
4 040
|
4 615
|
4 905
|
4 671
|
5 211
|
5 548
|
5 979
|
4 017
|
4 253
|
4 561
|
5 131
|
5 573
|
5 938
|
5 845
|
6 226
|
|
| Total Assets |
508
N/A
|
302
-41%
|
250
-17%
|
537
+115%
|
673
+25%
|
686
+2%
|
3 256
+375%
|
5 729
+76%
|
5 715
0%
|
7 901
+38%
|
9 484
+20%
|
9 639
+2%
|
9 640
+0%
|
10 684
+11%
|
12 058
+13%
|
12 791
+6%
|
11 882
-7%
|
12 644
+6%
|
14 594
+15%
|
16 714
+15%
|
18 570
+11%
|
20 131
+8%
|
18 794
-7%
|
20 329
+8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
76
|
0
|
66
|
125
|
141
|
61
|
189
|
291
|
282
|
457
|
367
|
359
|
421
|
583
|
845
|
818
|
856
|
1 389
|
1 611
|
2 092
|
2 508
|
2 727
|
2 755
|
3 204
|
|
| Accrued Liabilities |
0
|
0
|
1
|
1
|
17
|
20
|
45
|
135
|
124
|
272
|
343
|
390
|
350
|
355
|
424
|
673
|
435
|
479
|
572
|
1 188
|
1 343
|
1 418
|
1 377
|
1 603
|
|
| Short-Term Debt |
87
|
0
|
0
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
127
|
127
|
112
|
90
|
|
| Current Portion of Long-Term Debt |
9
|
0
|
4
|
39
|
40
|
7
|
65
|
136
|
126
|
131
|
273
|
215
|
186
|
233
|
422
|
467
|
422
|
611
|
906
|
887
|
1 126
|
1 280
|
1 224
|
1 348
|
|
| Other Current Liabilities |
8
|
145
|
37
|
79
|
94
|
146
|
345
|
581
|
394
|
574
|
616
|
558
|
563
|
548
|
695
|
538
|
888
|
640
|
776
|
456
|
418
|
743
|
566
|
734
|
|
| Total Current Liabilities |
181
|
146
|
107
|
288
|
293
|
235
|
643
|
1 143
|
926
|
1 433
|
1 599
|
1 521
|
1 519
|
1 719
|
2 385
|
2 496
|
2 601
|
3 120
|
3 865
|
4 623
|
5 522
|
6 295
|
6 034
|
6 979
|
|
| Long-Term Debt |
0
|
1
|
4
|
76
|
76
|
103
|
486
|
667
|
334
|
501
|
635
|
693
|
495
|
728
|
1 055
|
1 269
|
1 096
|
1 115
|
1 839
|
2 097
|
2 181
|
2 557
|
2 761
|
2 475
|
|
| Deferred Income Tax |
0
|
1
|
1
|
1
|
0
|
0
|
0
|
88
|
91
|
33
|
105
|
111
|
111
|
135
|
134
|
192
|
414
|
411
|
480
|
568
|
663
|
633
|
407
|
387
|
|
| Minority Interest |
0
|
6
|
6
|
4
|
4
|
3
|
198
|
380
|
636
|
1 372
|
2 192
|
2 067
|
1 947
|
2 691
|
2 982
|
3 166
|
1 727
|
1 945
|
2 219
|
2 913
|
3 363
|
3 663
|
3 772
|
4 151
|
|
| Other Liabilities |
19
|
55
|
3
|
10
|
18
|
4
|
6
|
48
|
45
|
95
|
93
|
90
|
251
|
128
|
139
|
163
|
444
|
337
|
428
|
469
|
559
|
433
|
518
|
843
|
|
| Total Liabilities |
200
N/A
|
208
+4%
|
122
-41%
|
379
+211%
|
391
+3%
|
345
-12%
|
1 333
+286%
|
2 326
+74%
|
2 033
-13%
|
3 433
+69%
|
4 623
+35%
|
4 482
-3%
|
4 322
-4%
|
5 401
+25%
|
6 694
+24%
|
7 286
+9%
|
6 281
-14%
|
6 927
+10%
|
8 829
+27%
|
10 669
+21%
|
12 288
+15%
|
13 581
+11%
|
13 491
-1%
|
14 834
+10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
17
|
17
|
22
|
22
|
25
|
25
|
51
|
78
|
78
|
78
|
78
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
|
| Retained Earnings |
23
|
156
|
2
|
29
|
3
|
65
|
235
|
452
|
785
|
444
|
695
|
895
|
1 068
|
1 140
|
1 263
|
1 311
|
1 531
|
1 612
|
1 665
|
1 816
|
2 028
|
2 257
|
2 454
|
2 729
|
|
| Additional Paid In Capital |
267
|
233
|
105
|
106
|
253
|
253
|
1 651
|
3 488
|
3 488
|
3 951
|
3 951
|
4 180
|
4 180
|
4 180
|
4 180
|
4 180
|
4 180
|
4 180
|
4 180
|
4 180
|
4 180
|
4 180
|
4 180
|
4 180
|
|
| Unrealized Security Profit/Loss |
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
679
|
679
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 186
|
1 186
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
3
|
15
|
64
|
10
|
5
|
137
|
1
|
13
|
120
|
162
|
69
|
192
|
157
|
163
|
34
|
9
|
29
|
228
|
311
|
|
| Total Equity |
308
N/A
|
94
-69%
|
128
+36%
|
158
+23%
|
282
+78%
|
340
+21%
|
1 923
+466%
|
3 403
+77%
|
3 682
+8%
|
4 468
+21%
|
4 861
+9%
|
5 158
+6%
|
5 318
+3%
|
5 283
-1%
|
5 364
+2%
|
5 505
+3%
|
5 601
+2%
|
5 718
+2%
|
5 765
+1%
|
6 044
+5%
|
6 282
+4%
|
6 550
+4%
|
5 303
-19%
|
5 495
+4%
|
|
| Total Liabilities & Equity |
508
N/A
|
302
-41%
|
250
-17%
|
537
+115%
|
673
+25%
|
686
+2%
|
3 256
+375%
|
5 729
+76%
|
5 715
0%
|
7 901
+38%
|
9 484
+20%
|
9 639
+2%
|
9 640
+0%
|
10 684
+11%
|
12 058
+13%
|
12 791
+6%
|
11 882
-7%
|
12 644
+6%
|
14 594
+15%
|
16 714
+15%
|
18 570
+11%
|
20 131
+8%
|
18 794
-7%
|
20 329
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
17
|
17
|
21
|
21
|
25
|
25
|
51
|
68
|
68
|
78
|
78
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
68
|
68
|
|