Project Planning Service PCL
SET:PPS
Balance Sheet
Balance Sheet Decomposition
Project Planning Service PCL
Project Planning Service PCL
Balance Sheet
Project Planning Service PCL
| 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 |
13
|
7
|
9
|
10
|
66
|
29
|
36
|
16
|
42
|
51
|
63
|
33
|
28
|
27
|
112
|
32
|
34
|
|
| Cash |
12
|
5
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
1
|
1
|
6
|
10
|
66
|
29
|
36
|
16
|
42
|
51
|
63
|
33
|
28
|
27
|
112
|
32
|
34
|
|
| Short-Term Investments |
0
|
2
|
2
|
0
|
20
|
70
|
84
|
82
|
64
|
154
|
95
|
46
|
35
|
26
|
31
|
27
|
16
|
|
| Total Receivables |
25
|
35
|
33
|
53
|
56
|
59
|
46
|
46
|
97
|
133
|
169
|
247
|
220
|
472
|
209
|
248
|
247
|
|
| Accounts Receivables |
25
|
35
|
33
|
53
|
56
|
59
|
46
|
46
|
97
|
133
|
169
|
141
|
98
|
100
|
102
|
127
|
126
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
106
|
121
|
372
|
106
|
121
|
121
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
12
|
7
|
6
|
0
|
0
|
3
|
0
|
0
|
|
| Total Current Assets |
39
|
43
|
45
|
64
|
143
|
158
|
166
|
144
|
203
|
350
|
334
|
331
|
283
|
526
|
356
|
307
|
297
|
|
| PP&E Net |
11
|
14
|
13
|
11
|
10
|
10
|
9
|
10
|
9
|
10
|
19
|
27
|
42
|
38
|
32
|
31
|
21
|
|
| PP&E Gross |
11
|
14
|
13
|
11
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
45
|
47
|
32
|
31
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
5
|
7
|
8
|
9
|
9
|
8
|
7
|
5
|
|
| Note Receivable |
0
|
0
|
5
|
5
|
9
|
13
|
16
|
37
|
21
|
16
|
23
|
30
|
227
|
30
|
227
|
218
|
210
|
|
| Long-Term Investments |
2
|
3
|
2
|
3
|
3
|
5
|
6
|
6
|
7
|
10
|
8
|
10
|
7
|
13
|
16
|
14
|
14
|
|
| Other Long-Term Assets |
27
|
30
|
34
|
42
|
47
|
34
|
34
|
18
|
50
|
14
|
16
|
23
|
22
|
30
|
39
|
41
|
42
|
|
| Total Assets |
79
N/A
|
90
+13%
|
100
+11%
|
125
+25%
|
213
+70%
|
222
+5%
|
234
+5%
|
218
-7%
|
292
+34%
|
406
+39%
|
406
+0%
|
428
+5%
|
590
+38%
|
647
+10%
|
677
+5%
|
618
-9%
|
589
-5%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
1
|
5
|
4
|
15
|
2
|
22
|
30
|
22
|
47
|
43
|
50
|
46
|
27
|
35
|
36
|
31
|
28
|
|
| Accrued Liabilities |
4
|
3
|
9
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
5
|
0
|
3
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
45
|
30
|
38
|
|
| Current Portion of Long-Term Debt |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
9
|
208
|
9
|
145
|
17
|
|
| Other Current Liabilities |
1
|
2
|
1
|
4
|
8
|
0
|
0
|
0
|
3
|
1
|
0
|
8
|
18
|
19
|
21
|
34
|
28
|
|
| Total Current Liabilities |
11
|
12
|
18
|
20
|
21
|
22
|
30
|
22
|
49
|
44
|
51
|
56
|
54
|
263
|
110
|
240
|
111
|
|
| Long-Term Debt |
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
207
|
29
|
182
|
27
|
142
|
|
| Minority Interest |
0
|
0
|
4
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
3
|
2
|
1
|
|
| Other Liabilities |
0
|
0
|
0
|
20
|
20
|
22
|
24
|
23
|
26
|
29
|
28
|
53
|
49
|
50
|
54
|
40
|
41
|
|
| Total Liabilities |
13
N/A
|
13
+3%
|
23
+76%
|
40
+71%
|
42
+5%
|
44
+7%
|
54
+21%
|
44
-18%
|
75
+71%
|
73
-2%
|
85
+16%
|
115
+35%
|
309
+168%
|
340
+10%
|
343
+1%
|
304
-11%
|
293
-4%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
3
|
3
|
3
|
3
|
100
|
100
|
100
|
100
|
120
|
185
|
215
|
215
|
215
|
215
|
215
|
215
|
215
|
|
| Retained Earnings |
64
|
74
|
74
|
82
|
23
|
30
|
32
|
25
|
47
|
81
|
31
|
24
|
6
|
21
|
45
|
28
|
10
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
48
|
48
|
48
|
48
|
48
|
64
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
1
|
2
|
3
|
1
|
3
|
2
|
|
| Total Equity |
67
N/A
|
77
+15%
|
77
N/A
|
85
+11%
|
171
+100%
|
178
+4%
|
180
+1%
|
174
-3%
|
216
+24%
|
333
+54%
|
321
-3%
|
313
-2%
|
281
-10%
|
307
+9%
|
334
+9%
|
313
-6%
|
297
-5%
|
|
| Total Liabilities & Equity |
79
N/A
|
90
+13%
|
100
+11%
|
125
+25%
|
213
+70%
|
222
+5%
|
234
+5%
|
218
-7%
|
292
+34%
|
406
+39%
|
406
+0%
|
428
+5%
|
590
+38%
|
647
+10%
|
677
+5%
|
618
-9%
|
589
-5%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
17
|
17
|
17
|
17
|
576
|
576
|
576
|
576
|
576
|
742
|
860
|
860
|
860
|
860
|
860
|
860
|
860
|
|