Estre Ambiental Inc
OTC:ESTRF
Balance Sheet
Balance Sheet Decomposition
Estre Ambiental Inc
Current Assets | 870.8m |
Cash & Short-Term Investments | 18.9m |
Receivables | 641.5m |
Other Current Assets | 210.4m |
Non-Current Assets | 754m |
Long-Term Investments | 7.7m |
PP&E | 512.1m |
Intangibles | 59m |
Other Non-Current Assets | 175.3m |
Current Liabilities | 2.2B |
Accounts Payable | 173.3m |
Accrued Liabilities | 98.5m |
Other Current Liabilities | 1.9B |
Non-Current Liabilities | 552.9m |
Long-Term Debt | 26.8m |
Other Non-Current Liabilities | 526.1m |
Balance Sheet
Estre Ambiental Inc
Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | ||
---|---|---|---|---|---|
Assets | |||||
Cash & Cash Equivalents |
8
|
5
|
44
|
4
|
|
Cash |
8
|
5
|
44
|
4
|
|
Short-Term Investments |
0
|
0
|
40
|
14
|
|
Total Receivables |
0
|
0
|
806
|
641
|
|
Accounts Receivables |
0
|
0
|
669
|
502
|
|
Other Receivables |
0
|
0
|
137
|
140
|
|
Inventory |
0
|
0
|
11
|
9
|
|
Other Current Assets |
1
|
0
|
7
|
202
|
|
Total Current Assets |
9
|
5
|
909
|
871
|
|
PP&E Net |
0
|
0
|
689
|
512
|
|
PP&E Gross |
0
|
0
|
689
|
512
|
|
Accumulated Depreciation |
0
|
0
|
773
|
770
|
|
Intangible Assets |
0
|
0
|
122
|
41
|
|
Goodwill |
0
|
0
|
466
|
18
|
|
Note Receivable |
0
|
0
|
190
|
175
|
|
Long-Term Investments |
2 051
|
2 055
|
7
|
8
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
|
Other Assets |
0
|
0
|
466
|
18
|
|
Total Assets |
2 060
N/A
|
2 060
+0%
|
2 384
+16%
|
1 625
-32%
|
|
Liabilities | |||||
Accounts Payable |
0
|
0
|
126
|
173
|
|
Accrued Liabilities |
0
|
1
|
110
|
92
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
14
|
1 568
|
|
Other Current Liabilities |
1
|
2
|
365
|
328
|
|
Total Current Liabilities |
1
|
2
|
615
|
2 161
|
|
Long-Term Debt |
0
|
0
|
1 440
|
27
|
|
Deferred Income Tax |
0
|
0
|
137
|
52
|
|
Minority Interest |
0
|
0
|
5
|
60
|
|
Other Liabilities |
72
|
72
|
647
|
534
|
|
Total Liabilities |
73
N/A
|
74
+2%
|
2 835
+3 729%
|
2 713
-4%
|
|
Equity | |||||
Common Stock |
1 960
|
1 959
|
0
|
0
|
|
Retained Earnings |
1
|
3
|
453
|
1 089
|
|
Additional Paid In Capital |
29
|
30
|
0
|
0
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
|
Other Equity |
0
|
0
|
2
|
0
|
|
Total Equity |
1 988
N/A
|
1 986
0%
|
451
N/A
|
1 089
-142%
|
|
Total Liabilities & Equity |
2 060
N/A
|
2 060
+0%
|
2 384
+16%
|
1 625
-32%
|
|
Shares Outstanding | |||||
Common Shares Outstanding |
46
|
46
|
51
|
51
|