International Container Terminal Services Inc
OTC:ICTEF
Balance Sheet
Balance Sheet Decomposition
International Container Terminal Services Inc
International Container Terminal Services Inc
Balance Sheet
International Container Terminal Services Inc
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
354
|
325
|
279
|
447
|
235
|
486
|
447
|
524
|
716
|
1 109
|
|
| Cash |
222
|
249
|
213
|
139
|
164
|
0
|
0
|
0
|
422
|
515
|
|
| Cash Equivalents |
132
|
76
|
67
|
308
|
70
|
486
|
447
|
524
|
294
|
594
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
156
|
141
|
|
| Total Receivables |
115
|
143
|
166
|
172
|
168
|
176
|
170
|
194
|
207
|
236
|
|
| Accounts Receivables |
76
|
86
|
100
|
106
|
98
|
99
|
105
|
120
|
144
|
149
|
|
| Other Receivables |
39
|
57
|
66
|
66
|
70
|
77
|
65
|
74
|
62
|
88
|
|
| Inventory |
28
|
34
|
36
|
34
|
37
|
38
|
42
|
53
|
56
|
59
|
|
| Other Current Assets |
17
|
16
|
18
|
20
|
29
|
20
|
28
|
179
|
78
|
79
|
|
| Total Current Assets |
514
|
518
|
499
|
673
|
468
|
969
|
898
|
1 265
|
1 212
|
1 624
|
|
| PP&E Net |
1 149
|
1 381
|
2 100
|
1 958
|
1 995
|
2 026
|
2 175
|
2 380
|
2 762
|
2 827
|
|
| PP&E Gross |
1 149
|
1 381
|
2 100
|
1 958
|
1 995
|
2 026
|
2 175
|
2 380
|
2 762
|
2 827
|
|
| Accumulated Depreciation |
294
|
332
|
398
|
459
|
548
|
634
|
705
|
774
|
859
|
850
|
|
| Intangible Assets |
1 653
|
1 659
|
1 753
|
1 916
|
2 062
|
1 947
|
1 936
|
2 249
|
2 231
|
2 243
|
|
| Goodwill |
63
|
61
|
63
|
50
|
109
|
96
|
142
|
159
|
158
|
149
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
5
|
2
|
|
| Long-Term Investments |
241
|
302
|
404
|
402
|
454
|
455
|
459
|
260
|
281
|
231
|
|
| Other Long-Term Assets |
211
|
261
|
394
|
454
|
663
|
702
|
658
|
736
|
596
|
573
|
|
| Other Assets |
63
|
61
|
63
|
50
|
109
|
96
|
142
|
159
|
158
|
149
|
|
| Total Assets |
3 831
N/A
|
4 183
+9%
|
5 212
+25%
|
5 453
+5%
|
5 751
+5%
|
6 195
+8%
|
6 266
+1%
|
7 054
+13%
|
7 245
+3%
|
7 649
+6%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
105
|
200
|
118
|
140
|
193
|
199
|
172
|
197
|
207
|
248
|
|
| Accrued Liabilities |
70
|
95
|
116
|
139
|
121
|
114
|
102
|
131
|
137
|
135
|
|
| Short-Term Debt |
2
|
37
|
61
|
36
|
0
|
3
|
5
|
337
|
140
|
168
|
|
| Current Portion of Long-Term Debt |
64
|
28
|
36
|
70
|
264
|
81
|
117
|
480
|
99
|
474
|
|
| Other Current Liabilities |
47
|
87
|
73
|
62
|
78
|
93
|
100
|
121
|
133
|
145
|
|
| Total Current Liabilities |
289
|
447
|
404
|
446
|
655
|
491
|
496
|
1 266
|
716
|
1 169
|
|
| Long-Term Debt |
1 530
|
1 808
|
3 058
|
2 880
|
3 249
|
3 622
|
4 034
|
3 762
|
4 303
|
4 280
|
|
| Deferred Income Tax |
67
|
71
|
141
|
148
|
164
|
159
|
183
|
262
|
274
|
262
|
|
| Minority Interest |
152
|
142
|
165
|
166
|
165
|
181
|
190
|
298
|
312
|
334
|
|
| Other Liabilities |
119
|
91
|
35
|
32
|
48
|
63
|
42
|
37
|
47
|
34
|
|
| Total Liabilities |
2 156
N/A
|
2 559
+19%
|
3 804
+49%
|
3 671
-3%
|
4 281
+17%
|
4 515
+5%
|
4 945
+10%
|
5 625
+14%
|
5 652
+0%
|
6 080
+8%
|
|
| Equity | |||||||||||
| Common Stock |
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
68
|
|
| Retained Earnings |
723
|
779
|
411
|
460
|
301
|
217
|
346
|
687
|
800
|
1 226
|
|
| Additional Paid In Capital |
535
|
536
|
548
|
549
|
549
|
570
|
573
|
574
|
577
|
584
|
|
| Unrealized Security Profit/Loss |
0
|
4
|
1
|
1
|
15
|
38
|
13
|
13
|
4
|
11
|
|
| Treasury Stock |
82
|
92
|
89
|
132
|
157
|
88
|
85
|
112
|
111
|
151
|
|
| Other Equity |
431
|
329
|
470
|
839
|
724
|
952
|
433
|
200
|
255
|
168
|
|
| Total Equity |
1 674
N/A
|
1 624
-3%
|
1 408
-13%
|
1 782
+27%
|
1 470
-18%
|
1 681
+14%
|
1 322
-21%
|
1 429
+8%
|
1 593
+11%
|
1 570
-1%
|
|
| Total Liabilities & Equity |
3 831
N/A
|
4 183
+9%
|
5 212
+25%
|
5 453
+5%
|
5 751
+5%
|
6 195
+8%
|
6 266
+1%
|
7 054
+13%
|
7 245
+3%
|
7 649
+6%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
2 035
|
2 028
|
2 034
|
2 011
|
2 001
|
2 043
|
2 039
|
2 030
|
2 032
|
2 027
|
|
| Preferred Shares Outstanding |
704
|
704
|
704
|
704
|
704
|
704
|
704
|
704
|
704
|
704
|
|