BG Container Glass PCL
SET:BGC
Balance Sheet
Balance Sheet Decomposition
BG Container Glass PCL
BG Container Glass PCL
Balance Sheet
BG Container Glass PCL
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
122
|
116
|
104
|
145
|
262
|
247
|
141
|
190
|
127
|
122
|
|
| Cash |
122
|
116
|
104
|
145
|
262
|
247
|
141
|
190
|
127
|
122
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
173
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
1 525
|
1 640
|
1 439
|
1 538
|
1 770
|
1 463
|
1 665
|
2 214
|
1 731
|
|
| Accounts Receivables |
0
|
1 222
|
1 346
|
1 336
|
1 327
|
1 584
|
1 358
|
1 538
|
2 018
|
1 656
|
|
| Other Receivables |
0
|
303
|
295
|
102
|
211
|
186
|
106
|
127
|
196
|
75
|
|
| Inventory |
0
|
1 888
|
1 993
|
2 110
|
1 844
|
2 327
|
2 811
|
2 681
|
2 694
|
3 552
|
|
| Other Current Assets |
0
|
47
|
49
|
56
|
81
|
629
|
4 270
|
149
|
204
|
154
|
|
| Total Current Assets |
0
|
3 576
|
3 787
|
3 750
|
3 725
|
5 145
|
8 685
|
4 685
|
5 240
|
5 560
|
|
| PP&E Net |
0
|
9 450
|
9 108
|
10 882
|
12 952
|
12 897
|
9 618
|
9 992
|
12 388
|
11 880
|
|
| PP&E Gross |
0
|
9 450
|
9 108
|
10 882
|
12 952
|
12 897
|
9 618
|
9 992
|
12 388
|
11 880
|
|
| Accumulated Depreciation |
12 607
|
13 497
|
14 465
|
11 261
|
11 824
|
14 318
|
15 088
|
16 249
|
16 081
|
17 482
|
|
| Intangible Assets |
0
|
8
|
3
|
12
|
1 007
|
969
|
47
|
76
|
123
|
114
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
71
|
71
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
4
|
4
|
0
|
0
|
131
|
152
|
158
|
1 093
|
1 197
|
1 379
|
|
| Other Long-Term Assets |
0
|
74
|
73
|
84
|
117
|
195
|
200
|
210
|
121
|
131
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
71
|
71
|
|
| Total Assets |
0
N/A
|
13 113
N/A
|
12 971
-1%
|
14 729
+14%
|
17 932
+22%
|
19 359
+8%
|
18 708
-3%
|
16 055
-14%
|
19 140
+19%
|
19 135
0%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
0
|
791
|
976
|
785
|
1 077
|
948
|
865
|
1 347
|
1 464
|
1 129
|
|
| Accrued Liabilities |
0
|
139
|
98
|
154
|
171
|
241
|
282
|
86
|
157
|
320
|
|
| Short-Term Debt |
0
|
2 485
|
5 247
|
5 044
|
4 089
|
5 221
|
5 374
|
5 256
|
7 286
|
6 756
|
|
| Current Portion of Long-Term Debt |
0
|
1 324
|
1 250
|
977
|
1 105
|
1 870
|
1 620
|
1 331
|
1 254
|
2 230
|
|
| Other Current Liabilities |
0
|
146
|
116
|
177
|
208
|
169
|
2 135
|
523
|
293
|
265
|
|
| Total Current Liabilities |
0
|
4 884
|
7 686
|
7 137
|
6 650
|
8 448
|
10 276
|
8 543
|
10 454
|
10 701
|
|
| Long-Term Debt |
0
|
638
|
1 754
|
1 965
|
4 626
|
3 409
|
2 281
|
2 042
|
2 676
|
2 467
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
88
|
88
|
0
|
3
|
19
|
12
|
|
| Minority Interest |
0
|
6 878
|
346
|
364
|
1 009
|
1 675
|
1 104
|
351
|
390
|
375
|
|
| Other Liabilities |
0
|
711
|
497
|
470
|
626
|
629
|
662
|
595
|
782
|
736
|
|
| Total Liabilities |
0
N/A
|
13 112
N/A
|
10 283
-22%
|
9 935
-3%
|
12 999
+31%
|
14 250
+10%
|
14 323
+1%
|
11 533
-19%
|
14 321
+24%
|
14 291
0%
|
|
| Equity | |||||||||||
| Common Stock |
0
|
1
|
2 500
|
3 472
|
3 472
|
3 472
|
3 472
|
3 472
|
3 472
|
3 472
|
|
| Retained Earnings |
0
|
0
|
188
|
342
|
481
|
663
|
167
|
59
|
69
|
171
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
979
|
979
|
979
|
979
|
979
|
979
|
979
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
12
|
298
|
221
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
5
|
101
|
0
|
0
|
0
|
|
| Total Equity |
0
N/A
|
1
N/A
|
2 688
+272 088%
|
4 794
+78%
|
4 933
+3%
|
5 109
+4%
|
4 385
-14%
|
4 522
+3%
|
4 819
+7%
|
4 844
+1%
|
|
| Total Liabilities & Equity |
0
N/A
|
13 113
N/A
|
12 971
-1%
|
14 729
+14%
|
17 932
+22%
|
19 359
+8%
|
18 708
-3%
|
16 055
-14%
|
19 140
+19%
|
19 135
0%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
0
|
500
|
500
|
694
|
694
|
694
|
694
|
694
|
694
|
694
|
|