Seven Utilities and Power PCL
SET:7UP
Balance Sheet
Balance Sheet Decomposition
Seven Utilities and Power PCL
Seven Utilities and Power PCL
Balance Sheet
Seven Utilities and Power PCL
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
77
|
693
|
435
|
99
|
150
|
107
|
116
|
166
|
104
|
115
|
|
| Cash |
77
|
435
|
0
|
0
|
0
|
0
|
0
|
0
|
104
|
115
|
|
| Cash Equivalents |
0
|
258
|
435
|
99
|
150
|
107
|
116
|
166
|
0
|
0
|
|
| Short-Term Investments |
0
|
31
|
23
|
0
|
9
|
7
|
6
|
0
|
0
|
0
|
|
| Total Receivables |
291
|
208
|
184
|
122
|
235
|
382
|
549
|
639
|
309
|
169
|
|
| Accounts Receivables |
219
|
122
|
184
|
122
|
164
|
367
|
467
|
188
|
148
|
77
|
|
| Other Receivables |
72
|
86
|
0
|
0
|
71
|
15
|
83
|
451
|
162
|
92
|
|
| Inventory |
306
|
120
|
3
|
2
|
28
|
17
|
13
|
28
|
32
|
19
|
|
| Other Current Assets |
62
|
71
|
0
|
0
|
0
|
0
|
0
|
36
|
25
|
3
|
|
| Total Current Assets |
737
|
1 123
|
646
|
223
|
422
|
513
|
685
|
868
|
470
|
306
|
|
| PP&E Net |
162
|
239
|
356
|
931
|
740
|
738
|
966
|
1 961
|
1 742
|
1 671
|
|
| PP&E Gross |
162
|
239
|
0
|
0
|
0
|
0
|
0
|
1 961
|
1 742
|
1 671
|
|
| Accumulated Depreciation |
223
|
261
|
0
|
0
|
0
|
0
|
0
|
561
|
457
|
539
|
|
| Intangible Assets |
0
|
0
|
88
|
304
|
273
|
252
|
208
|
1 542
|
1 414
|
1 363
|
|
| Goodwill |
0
|
0
|
0
|
191
|
187
|
193
|
165
|
165
|
165
|
165
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
19
|
8
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
7
|
0
|
0
|
0
|
25
|
253
|
450
|
423
|
384
|
361
|
|
| Other Long-Term Assets |
30
|
64
|
185
|
119
|
300
|
223
|
759
|
128
|
128
|
73
|
|
| Other Assets |
0
|
0
|
0
|
191
|
187
|
193
|
165
|
165
|
165
|
165
|
|
| Total Assets |
935
N/A
|
1 427
+53%
|
1 275
-11%
|
1 768
+39%
|
1 966
+11%
|
2 178
+11%
|
3 234
+48%
|
5 087
+57%
|
4 303
-15%
|
3 940
-8%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
52
|
42
|
59
|
91
|
149
|
171
|
196
|
131
|
57
|
50
|
|
| Accrued Liabilities |
36
|
38
|
0
|
0
|
0
|
0
|
0
|
54
|
30
|
31
|
|
| Short-Term Debt |
791
|
203
|
144
|
170
|
152
|
173
|
239
|
426
|
159
|
97
|
|
| Current Portion of Long-Term Debt |
6
|
5
|
22
|
107
|
69
|
67
|
72
|
188
|
181
|
173
|
|
| Other Current Liabilities |
19
|
27
|
8
|
10
|
8
|
7
|
12
|
226
|
34
|
27
|
|
| Total Current Liabilities |
904
|
315
|
233
|
379
|
379
|
419
|
519
|
1 025
|
462
|
378
|
|
| Long-Term Debt |
6
|
2
|
69
|
104
|
89
|
102
|
470
|
309
|
201
|
165
|
|
| Deferred Income Tax |
4
|
18
|
21
|
92
|
85
|
86
|
97
|
364
|
306
|
290
|
|
| Minority Interest |
4
|
2
|
50
|
108
|
67
|
103
|
149
|
734
|
708
|
668
|
|
| Other Liabilities |
16
|
15
|
21
|
42
|
19
|
55
|
13
|
22
|
53
|
42
|
|
| Total Liabilities |
934
N/A
|
352
-62%
|
395
+12%
|
724
+83%
|
640
-12%
|
764
+20%
|
1 247
+63%
|
2 454
+97%
|
1 731
-29%
|
1 542
-11%
|
|
| Equity | |||||||||||
| Common Stock |
540
|
1 898
|
1 898
|
2 313
|
3 030
|
3 030
|
2 259
|
2 572
|
2 572
|
2 572
|
|
| Retained Earnings |
539
|
892
|
1 083
|
1 368
|
1 448
|
1 357
|
248
|
31
|
55
|
125
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
359
|
359
|
223
|
75
|
75
|
75
|
|
| Other Equity |
0
|
69
|
64
|
99
|
103
|
100
|
199
|
106
|
20
|
25
|
|
| Total Equity |
1
N/A
|
1 075
+107 355%
|
880
-18%
|
1 044
+19%
|
1 326
+27%
|
1 414
+7%
|
1 987
+40%
|
2 633
+33%
|
2 572
-2%
|
2 397
-7%
|
|
| Total Liabilities & Equity |
935
N/A
|
1 427
+53%
|
1 275
-11%
|
1 768
+39%
|
1 966
+11%
|
2 178
+11%
|
3 234
+48%
|
5 087
+57%
|
4 303
-15%
|
3 940
-8%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
617
|
1 898
|
1 898
|
3 030
|
3 030
|
3 030
|
4 517
|
5 143
|
5 143
|
5 143
|
|