Country Group Holdings PCL
SET:CGH
Balance Sheet
Balance Sheet Decomposition
Country Group Holdings PCL
Country Group Holdings PCL
Balance Sheet
Country Group Holdings PCL
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
1 372
|
1 335
|
1 443
|
1 073
|
1 145
|
1 472
|
1 481
|
1 237
|
765
|
352
|
831
|
3 104
|
3 657
|
1 272
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
1 932
|
2 148
|
1 509
|
1 810
|
1 466
|
2 237
|
3 104
|
3 657
|
2 216
|
|
| Cash Equivalents |
1 372
|
1 335
|
1 443
|
1 073
|
1 145
|
460
|
667
|
273
|
1 045
|
1 114
|
1 406
|
0
|
0
|
944
|
|
| Short-Term Investments |
0
|
0
|
0
|
647
|
959
|
1 199
|
2 017
|
3 125
|
3 343
|
3 487
|
3 247
|
1 738
|
1 527
|
1 314
|
|
| Total Receivables |
2 029
|
1 189
|
3 030
|
1 993
|
2 358
|
1 359
|
1 381
|
1 225
|
1 655
|
2 031
|
2 318
|
2 126
|
1 902
|
2 104
|
|
| Accounts Receivables |
0
|
0
|
0
|
16
|
18
|
8
|
31
|
44
|
77
|
46
|
44
|
36
|
37
|
232
|
|
| Other Receivables |
0
|
0
|
0
|
1 977
|
2 341
|
1 352
|
1 350
|
1 181
|
1 577
|
1 985
|
2 274
|
2 090
|
1 865
|
1 873
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
109
|
54
|
131
|
|
| Other Current Assets |
27
|
0
|
8
|
7
|
8
|
9
|
5
|
5
|
11
|
26
|
61
|
47
|
47
|
47
|
|
| Total Current Assets |
3 428
|
2 524
|
4 481
|
3 719
|
4 470
|
4 039
|
4 884
|
5 592
|
5 773
|
5 898
|
6 458
|
4 927
|
4 621
|
4 822
|
|
| PP&E Net |
178
|
189
|
203
|
187
|
152
|
140
|
125
|
101
|
178
|
177
|
181
|
165
|
229
|
219
|
|
| PP&E Gross |
178
|
189
|
203
|
187
|
152
|
140
|
125
|
101
|
178
|
177
|
181
|
165
|
229
|
219
|
|
| Accumulated Depreciation |
479
|
508
|
539
|
573
|
544
|
562
|
266
|
234
|
256
|
255
|
298
|
284
|
313
|
269
|
|
| Intangible Assets |
80
|
83
|
88
|
97
|
98
|
102
|
104
|
107
|
114
|
117
|
120
|
144
|
221
|
292
|
|
| Note Receivable |
0
|
0
|
0
|
7
|
4
|
0
|
54
|
58
|
73
|
85
|
160
|
159
|
131
|
141
|
|
| Long-Term Investments |
629
|
822
|
483
|
551
|
877
|
2 489
|
2 654
|
2 847
|
2 869
|
2 318
|
2 112
|
3 408
|
3 462
|
3 365
|
|
| Other Long-Term Assets |
66
|
296
|
209
|
188
|
156
|
159
|
104
|
99
|
153
|
232
|
318
|
352
|
344
|
547
|
|
| Total Assets |
4 381
N/A
|
3 913
-11%
|
5 464
+40%
|
4 748
-13%
|
5 757
+21%
|
6 929
+20%
|
7 925
+14%
|
8 804
+11%
|
9 160
+4%
|
8 825
-4%
|
9 349
+6%
|
9 155
-2%
|
9 007
-2%
|
9 245
+3%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
7
|
3
|
7
|
14
|
4
|
3
|
0
|
0
|
334
|
|
| Accrued Liabilities |
140
|
0
|
157
|
148
|
172
|
115
|
89
|
101
|
94
|
124
|
149
|
156
|
156
|
153
|
|
| Short-Term Debt |
0
|
0
|
339
|
0
|
0
|
0
|
0
|
146
|
211
|
1 305
|
1 876
|
811
|
1 348
|
1 291
|
|
| Current Portion of Long-Term Debt |
57
|
27
|
5
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
37
|
740
|
183
|
584
|
|
| Other Current Liabilities |
1 190
|
667
|
1 827
|
1 174
|
2 052
|
912
|
1 795
|
1 262
|
1 893
|
1 595
|
1 197
|
1 238
|
784
|
697
|
|
| Total Current Liabilities |
1 386
|
695
|
2 328
|
1 322
|
2 227
|
1 035
|
1 887
|
1 515
|
2 212
|
3 028
|
3 262
|
2 945
|
2 471
|
2 906
|
|
| Long-Term Debt |
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1 080
|
1 037
|
0
|
744
|
146
|
712
|
349
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
32
|
21
|
20
|
19
|
19
|
13
|
13
|
14
|
14
|
362
|
|
| Other Liabilities |
31
|
191
|
63
|
45
|
43
|
52
|
16
|
19
|
24
|
37
|
42
|
50
|
55
|
61
|
|
| Total Liabilities |
1 417
N/A
|
885
-38%
|
2 390
+170%
|
1 371
-43%
|
2 302
+68%
|
1 110
-52%
|
1 924
+73%
|
2 633
+37%
|
3 293
+25%
|
3 077
-7%
|
4 061
+32%
|
3 155
-22%
|
3 252
+3%
|
3 678
+13%
|
|
| Equity | |||||||||||||||
| Common Stock |
2 331
|
2 331
|
2 331
|
2 590
|
2 566
|
4 337
|
4 337
|
4 337
|
4 337
|
4 337
|
4 337
|
4 006
|
4 006
|
4 006
|
|
| Retained Earnings |
386
|
539
|
600
|
658
|
757
|
815
|
1 018
|
1 132
|
945
|
1 029
|
1 041
|
1 675
|
1 525
|
1 346
|
|
| Additional Paid In Capital |
139
|
139
|
139
|
139
|
138
|
669
|
669
|
669
|
669
|
669
|
669
|
742
|
742
|
742
|
|
| Unrealized Security Profit/Loss |
107
|
19
|
4
|
9
|
5
|
0
|
22
|
33
|
83
|
214
|
428
|
417
|
462
|
483
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
259
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
66
|
73
|
5
|
55
|
44
|
|
| Total Equity |
2 964
N/A
|
3 028
+2%
|
3 074
+2%
|
3 378
+10%
|
3 456
+2%
|
5 819
+68%
|
6 002
+3%
|
6 170
+3%
|
5 868
-5%
|
5 748
-2%
|
5 287
-8%
|
6 000
+13%
|
5 755
-4%
|
5 567
-3%
|
|
| Total Liabilities & Equity |
4 381
N/A
|
3 913
-11%
|
5 464
+40%
|
4 748
-13%
|
5 757
+21%
|
6 929
+20%
|
7 925
+14%
|
8 804
+11%
|
9 160
+4%
|
8 825
-4%
|
9 349
+6%
|
9 155
-2%
|
9 007
-2%
|
9 245
+3%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
2 550
|
2 550
|
2 550
|
2 833
|
2 808
|
4 337
|
4 337
|
4 337
|
4 337
|
4 328
|
4 006
|
4 006
|
4 006
|
4 006
|
|