Eregli Demir ve Celik Fabrikalari TAS
OTC:ERELY
Balance Sheet
Balance Sheet Decomposition
Eregli Demir ve Celik Fabrikalari TAS
Eregli Demir ve Celik Fabrikalari TAS
Balance Sheet
Eregli Demir ve Celik Fabrikalari TAS
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
4 587
|
7 035
|
8 659
|
10 590
|
13 542
|
23 190
|
15 186
|
24 073
|
55 260
|
|
| Cash |
4 587
|
7 035
|
8 659
|
10 590
|
13 542
|
23 190
|
15 186
|
24 073
|
54 148
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 112
|
|
| Short-Term Investments |
0
|
0
|
61
|
101
|
39
|
10
|
700
|
1 738
|
1 586
|
|
| Total Receivables |
2 019
|
2 584
|
4 403
|
3 350
|
3 874
|
11 466
|
17 643
|
38 018
|
38 141
|
|
| Accounts Receivables |
2 017
|
2 582
|
4 401
|
3 344
|
3 828
|
11 390
|
15 601
|
21 189
|
28 729
|
|
| Other Receivables |
2
|
2
|
2
|
6
|
47
|
75
|
2 042
|
16 829
|
9 412
|
|
| Inventory |
4 255
|
5 040
|
8 890
|
9 329
|
10 107
|
28 960
|
44 152
|
67 277
|
78 762
|
|
| Other Current Assets |
202
|
183
|
498
|
766
|
945
|
2 068
|
2 974
|
3 412
|
9 107
|
|
| Total Current Assets |
11 063
|
14 842
|
22 512
|
24 137
|
28 507
|
65 694
|
80 656
|
134 518
|
182 856
|
|
| PP&E Net |
12 152
|
13 072
|
18 060
|
20 899
|
26 379
|
51 685
|
80 958
|
147 861
|
207 876
|
|
| PP&E Gross |
12 152
|
13 072
|
18 060
|
20 899
|
26 379
|
51 685
|
80 958
|
147 861
|
207 876
|
|
| Accumulated Depreciation |
18 101
|
20 019
|
28 743
|
32 980
|
42 024
|
78 818
|
113 480
|
186 755
|
232 506
|
|
| Intangible Assets |
205
|
211
|
284
|
313
|
411
|
3 689
|
4 953
|
7 553
|
8 680
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
250
|
351
|
553
|
663
|
|
| Note Receivable |
14
|
14
|
9
|
37
|
39
|
55
|
58
|
87
|
1 411
|
|
| Long-Term Investments |
95
|
115
|
395
|
504
|
598
|
1 027
|
1 638
|
5 454
|
7 326
|
|
| Other Long-Term Assets |
122
|
122
|
521
|
783
|
2 059
|
4 042
|
6 278
|
14 008
|
16 346
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
250
|
351
|
553
|
663
|
|
| Total Assets |
23 651
N/A
|
28 376
+20%
|
41 782
+47%
|
46 673
+12%
|
57 994
+24%
|
126 442
+118%
|
174 894
+38%
|
310 033
+77%
|
425 159
+37%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
915
|
943
|
1 936
|
2 937
|
3 767
|
6 733
|
11 228
|
23 427
|
30 023
|
|
| Accrued Liabilities |
169
|
178
|
189
|
153
|
197
|
310
|
1 194
|
1 796
|
4 926
|
|
| Short-Term Debt |
1 258
|
2 244
|
3 654
|
4 180
|
1 193
|
6 424
|
18 629
|
46 035
|
26 268
|
|
| Current Portion of Long-Term Debt |
1 044
|
882
|
1 066
|
1 380
|
2 592
|
3 292
|
2 544
|
10 726
|
10 443
|
|
| Other Current Liabilities |
841
|
1 278
|
1 042
|
801
|
1 684
|
6 719
|
2 315
|
7 308
|
4 628
|
|
| Total Current Liabilities |
4 227
|
5 524
|
7 887
|
9 450
|
9 434
|
23 477
|
35 909
|
89 292
|
76 289
|
|
| Long-Term Debt |
1 618
|
1 365
|
1 400
|
2 142
|
2 813
|
6 961
|
8 408
|
10 980
|
84 577
|
|
| Deferred Income Tax |
1 577
|
1 620
|
2 566
|
2 944
|
3 655
|
9 848
|
8 465
|
12 633
|
13 675
|
|
| Minority Interest |
452
|
544
|
888
|
948
|
1 312
|
2 255
|
3 017
|
5 337
|
7 477
|
|
| Other Liabilities |
570
|
639
|
673
|
889
|
970
|
1 609
|
3 450
|
5 600
|
6 194
|
|
| Total Liabilities |
8 444
N/A
|
9 691
+15%
|
13 415
+38%
|
16 373
+22%
|
18 184
+11%
|
44 149
+143%
|
59 248
+34%
|
123 842
+109%
|
188 212
+52%
|
|
| Equity | ||||||||||
| Common Stock |
3 500
|
3 500
|
3 500
|
3 500
|
3 500
|
3 500
|
3 500
|
3 500
|
7 000
|
|
| Retained Earnings |
5 103
|
7 466
|
10 225
|
8 860
|
11 389
|
42 481
|
66 519
|
110 707
|
145 328
|
|
| Additional Paid In Capital |
106
|
106
|
106
|
106
|
106
|
106
|
106
|
106
|
106
|
|
| Unrealized Security Profit/Loss |
87
|
82
|
65
|
57
|
38
|
148
|
209
|
373
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
116
|
116
|
641
|
1 315
|
|
| Other Equity |
6 585
|
7 695
|
14 600
|
17 890
|
24 852
|
36 174
|
45 427
|
72 145
|
85 828
|
|
| Total Equity |
15 208
N/A
|
18 684
+23%
|
28 367
+52%
|
30 299
+7%
|
39 809
+31%
|
82 293
+107%
|
115 645
+41%
|
186 191
+61%
|
236 947
+27%
|
|
| Total Liabilities & Equity |
23 651
N/A
|
28 376
+20%
|
41 782
+47%
|
46 673
+12%
|
57 994
+24%
|
126 442
+118%
|
174 894
+38%
|
310 033
+77%
|
425 159
+37%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
3 500
|
3 500
|
3 500
|
3 500
|
3 500
|
7 000
|
7 000
|
6 967
|
6 938
|
|