Aqua Corporation PCL
SET:AQUA
Balance Sheet
Balance Sheet Decomposition
Aqua Corporation PCL
Aqua Corporation PCL
Balance Sheet
Aqua Corporation PCL
| 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 |
40
|
50
|
108
|
83
|
87
|
21
|
73
|
27
|
12
|
74
|
457
|
18
|
24
|
699
|
267
|
44
|
158
|
312
|
473
|
803
|
93
|
38
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
33
|
18
|
24
|
92
|
267
|
0
|
158
|
312
|
473
|
803
|
93
|
38
|
|
| Cash Equivalents |
40
|
50
|
108
|
83
|
87
|
21
|
73
|
27
|
12
|
44
|
424
|
0
|
0
|
608
|
0
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
18
|
16
|
24
|
5
|
115
|
91
|
0
|
0
|
0
|
0
|
0
|
0
|
150
|
0
|
0
|
0
|
0
|
0
|
164
|
49
|
22
|
|
| Total Receivables |
691
|
1 081
|
559
|
222
|
156
|
77
|
178
|
132
|
77
|
96
|
79
|
0
|
0
|
58
|
167
|
338
|
201
|
112
|
41
|
38
|
191
|
127
|
|
| Accounts Receivables |
102
|
153
|
98
|
61
|
25
|
5
|
100
|
81
|
61
|
72
|
58
|
0
|
0
|
55
|
164
|
338
|
187
|
108
|
100
|
24
|
78
|
81
|
|
| Other Receivables |
793
|
1 234
|
657
|
283
|
181
|
73
|
78
|
51
|
16
|
25
|
21
|
0
|
0
|
3
|
2
|
0
|
14
|
4
|
59
|
14
|
270
|
46
|
|
| Inventory |
71
|
103
|
67
|
16
|
0
|
0
|
10
|
0
|
15
|
11
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
|
| Other Current Assets |
20
|
20
|
39
|
29
|
154
|
44
|
48
|
49
|
59
|
38
|
41
|
44
|
47
|
43
|
121
|
13
|
110
|
179
|
3 275
|
52
|
90
|
352
|
|
| Total Current Assets |
821
|
1 272
|
789
|
374
|
402
|
258
|
399
|
208
|
163
|
219
|
577
|
45
|
48
|
951
|
555
|
395
|
468
|
604
|
3 788
|
1 057
|
428
|
545
|
|
| PP&E Net |
149
|
168
|
122
|
79
|
283
|
321
|
289
|
265
|
235
|
308
|
371
|
0
|
0
|
342
|
1 071
|
1 156
|
1 350
|
1 792
|
53
|
55
|
803
|
703
|
|
| PP&E Gross |
149
|
168
|
122
|
79
|
283
|
321
|
289
|
265
|
235
|
308
|
371
|
0
|
0
|
342
|
1 071
|
0
|
1 350
|
1 792
|
0
|
55
|
803
|
703
|
|
| Accumulated Depreciation |
82
|
110
|
65
|
66
|
36
|
73
|
108
|
116
|
150
|
189
|
224
|
275
|
316
|
352
|
508
|
0
|
836
|
858
|
0
|
76
|
793
|
812
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
0
|
0
|
306
|
266
|
118
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
386
|
386
|
641
|
641
|
36
|
277
|
619
|
372
|
|
| Note Receivable |
27
|
25
|
261
|
187
|
113
|
50
|
14
|
24
|
25
|
20
|
2
|
0
|
0
|
0
|
0
|
0
|
24
|
0
|
0
|
315
|
178
|
54
|
|
| Long-Term Investments |
4
|
0
|
0
|
0
|
0
|
119
|
135
|
392
|
504
|
472
|
502
|
0
|
0
|
3 989
|
4 627
|
4 871
|
5 241
|
5 181
|
5 497
|
6 347
|
6 706
|
5 977
|
|
| Other Long-Term Assets |
4
|
5
|
3
|
63
|
5
|
22
|
29
|
36
|
29
|
26
|
96
|
0
|
0
|
41
|
47
|
54
|
80
|
65
|
40
|
38
|
43
|
43
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
386
|
386
|
641
|
641
|
36
|
277
|
619
|
372
|
|
| Total Assets |
1 006
N/A
|
1 470
+46%
|
1 175
-20%
|
702
-40%
|
803
+14%
|
770
-4%
|
866
+13%
|
925
+7%
|
956
+3%
|
1 044
+9%
|
1 547
+48%
|
0
N/A
|
0
N/A
|
5 432
N/A
|
6 686
+23%
|
6 862
+3%
|
7 804
+14%
|
8 283
+6%
|
9 415
+14%
|
8 396
-11%
|
9 043
+8%
|
7 813
-14%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
174
|
219
|
36
|
11
|
3
|
8
|
22
|
25
|
23
|
19
|
13
|
3
|
5
|
5
|
14
|
89
|
19
|
6
|
6
|
0
|
101
|
58
|
|
| Accrued Liabilities |
34
|
27
|
22
|
12
|
14
|
10
|
11
|
11
|
14
|
20
|
11
|
0
|
0
|
14
|
34
|
2
|
63
|
57
|
47
|
9
|
18
|
0
|
|
| Short-Term Debt |
124
|
0
|
0
|
0
|
0
|
0
|
13
|
31
|
2
|
11
|
6
|
0
|
0
|
100
|
10
|
126
|
41
|
65
|
3
|
0
|
87
|
204
|
|
| Current Portion of Long-Term Debt |
47
|
48
|
118
|
14
|
5
|
3
|
3
|
6
|
6
|
29
|
46
|
0
|
0
|
177
|
385
|
673
|
532
|
1 116
|
918
|
900
|
1 228
|
832
|
|
| Other Current Liabilities |
70
|
111
|
86
|
55
|
95
|
58
|
44
|
18
|
11
|
12
|
20
|
0
|
0
|
78
|
67
|
23
|
53
|
73
|
1 074
|
37
|
111
|
82
|
|
| Total Current Liabilities |
449
|
405
|
262
|
92
|
117
|
79
|
93
|
91
|
56
|
91
|
96
|
3
|
5
|
374
|
510
|
913
|
707
|
1 318
|
2 048
|
946
|
1 476
|
1 176
|
|
| Long-Term Debt |
57
|
62
|
68
|
8
|
1
|
11
|
8
|
30
|
65
|
85
|
96
|
0
|
0
|
1 445
|
1 845
|
1 309
|
1 861
|
1 916
|
1 429
|
1 122
|
863
|
1 037
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
240
|
369
|
386
|
444
|
386
|
426
|
417
|
497
|
466
|
|
| Minority Interest |
3
|
0
|
0
|
0
|
202
|
219
|
220
|
232
|
5
|
5
|
109
|
0
|
0
|
45
|
72
|
70
|
68
|
73
|
80
|
153
|
210
|
121
|
|
| Other Liabilities |
157
|
25
|
17
|
13
|
2
|
0
|
1
|
0
|
20
|
22
|
22
|
0
|
0
|
104
|
199
|
195
|
205
|
186
|
103
|
112
|
121
|
114
|
|
| Total Liabilities |
666
N/A
|
493
-26%
|
347
-29%
|
113
-68%
|
322
+186%
|
308
-4%
|
322
+4%
|
352
+9%
|
146
-59%
|
203
+39%
|
323
+59%
|
0
N/A
|
0
N/A
|
2 208
N/A
|
2 995
+36%
|
2 872
-4%
|
3 285
+14%
|
3 878
+18%
|
4 087
+5%
|
2 751
-33%
|
3 168
+15%
|
2 913
-8%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
360
|
480
|
528
|
528
|
528
|
543
|
625
|
673
|
899
|
899
|
899
|
0
|
0
|
2 297
|
2 297
|
2 297
|
2 297
|
2 297
|
2 956
|
2 956
|
2 956
|
2 856
|
|
| Retained Earnings |
20
|
153
|
45
|
282
|
391
|
81
|
80
|
100
|
100
|
69
|
298
|
0
|
0
|
510
|
952
|
1 404
|
1 687
|
1 722
|
2 156
|
2 625
|
2 597
|
1 599
|
|
| Additional Paid In Capital |
0
|
344
|
344
|
344
|
344
|
0
|
0
|
0
|
27
|
27
|
27
|
0
|
0
|
313
|
313
|
313
|
313
|
313
|
313
|
313
|
313
|
296
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
165
|
160
|
173
|
196
|
0
|
222
|
73
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
66
|
66
|
66
|
0
|
0
|
0
|
117
|
117
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
16
|
0
|
0
|
0
|
2
|
0
|
43
|
0
|
1
|
97
|
132
|
126
|
148
|
|
| Total Equity |
340
N/A
|
978
+188%
|
828
-15%
|
590
-29%
|
481
-18%
|
461
-4%
|
544
+18%
|
573
+5%
|
810
+41%
|
842
+4%
|
1 224
+46%
|
0
N/A
|
0
N/A
|
3 224
N/A
|
3 691
+14%
|
3 989
+8%
|
4 518
+13%
|
4 405
-3%
|
5 328
+21%
|
5 645
+6%
|
5 876
+4%
|
4 899
-17%
|
|
| Total Liabilities & Equity |
1 006
N/A
|
1 470
+46%
|
1 175
-20%
|
702
-40%
|
803
+14%
|
770
-4%
|
866
+13%
|
925
+7%
|
956
+3%
|
1 044
+9%
|
1 547
+48%
|
0
N/A
|
0
N/A
|
5 432
N/A
|
6 686
+23%
|
6 862
+3%
|
7 804
+14%
|
8 283
+6%
|
9 415
+14%
|
8 396
-11%
|
9 043
+8%
|
7 813
-14%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
792
|
1 056
|
1 056
|
1 056
|
1 056
|
1 085
|
1 250
|
1 347
|
1 798
|
1 798
|
1 798
|
0
|
0
|
4 547
|
4 547
|
4 547
|
4 634
|
4 634
|
5 912
|
5 712
|
5 912
|
5 712
|
|