Mediterranean Towers Ltd
TASE:MDTR
Balance Sheet
Balance Sheet Decomposition
Mediterranean Towers Ltd
Mediterranean Towers Ltd
Balance Sheet
Mediterranean Towers Ltd
| 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 |
39
|
44
|
154
|
182
|
122
|
195
|
243
|
290
|
523
|
545
|
279
|
298
|
285
|
|
| Cash |
4
|
4
|
1
|
1
|
0
|
0
|
0
|
0
|
3
|
183
|
6
|
1
|
0
|
|
| Cash Equivalents |
35
|
41
|
153
|
181
|
122
|
195
|
243
|
290
|
521
|
362
|
274
|
297
|
285
|
|
| Short-Term Investments |
8
|
51
|
17
|
17
|
24
|
29
|
0
|
18
|
0
|
19
|
0
|
92
|
57
|
|
| Total Receivables |
4
|
5
|
5
|
5
|
5
|
7
|
7
|
10
|
34
|
10
|
14
|
13
|
18
|
|
| Accounts Receivables |
3
|
3
|
4
|
3
|
4
|
5
|
5
|
8
|
8
|
8
|
10
|
10
|
15
|
|
| Other Receivables |
1
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
26
|
2
|
4
|
3
|
3
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
65
|
0
|
0
|
|
| Total Current Assets |
51
|
101
|
175
|
204
|
151
|
231
|
251
|
318
|
557
|
574
|
358
|
403
|
360
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
26
|
36
|
35
|
23
|
26
|
31
|
26
|
4
|
3
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
26
|
36
|
35
|
23
|
26
|
31
|
26
|
4
|
3
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
1
|
3
|
5
|
14
|
13
|
10
|
14
|
6
|
6
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
15
|
14
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
10
|
|
| Long-Term Investments |
1 905
|
2 098
|
2 359
|
2 631
|
2 921
|
3 109
|
3 334
|
3 786
|
3 599
|
4 311
|
4 696
|
5 237
|
5 801
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 956
N/A
|
2 199
+12%
|
2 535
+15%
|
2 836
+12%
|
3 098
+9%
|
3 395
+10%
|
3 620
+7%
|
4 143
+14%
|
4 197
+1%
|
4 930
+17%
|
5 080
+3%
|
5 692
+12%
|
6 175
+8%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
64
|
38
|
34
|
37
|
|
| Accrued Liabilities |
13
|
16
|
29
|
39
|
63
|
20
|
19
|
18
|
5
|
0
|
9
|
13
|
13
|
|
| Short-Term Debt |
59
|
22
|
74
|
15
|
0
|
15
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
47
|
12
|
46
|
51
|
88
|
2
|
47
|
12
|
2
|
2
|
24
|
1
|
54
|
|
| Other Current Liabilities |
1 060
|
1 154
|
1 211
|
1 279
|
1 441
|
1 700
|
1 873
|
2 251
|
2 058
|
2 367
|
2 450
|
2 492
|
2 618
|
|
| Total Current Liabilities |
1 178
|
1 203
|
1 360
|
1 383
|
1 593
|
1 736
|
1 945
|
2 281
|
2 094
|
2 433
|
2 521
|
2 539
|
2 723
|
|
| Long-Term Debt |
167
|
225
|
283
|
407
|
359
|
414
|
367
|
414
|
698
|
695
|
669
|
992
|
996
|
|
| Deferred Income Tax |
187
|
245
|
278
|
313
|
304
|
336
|
371
|
416
|
403
|
510
|
541
|
619
|
683
|
|
| Minority Interest |
50
|
70
|
78
|
93
|
103
|
117
|
130
|
149
|
151
|
197
|
213
|
239
|
280
|
|
| Other Liabilities |
3
|
4
|
4
|
3
|
3
|
3
|
3
|
8
|
3
|
3
|
3
|
3
|
6
|
|
| Total Liabilities |
1 585
N/A
|
1 747
+10%
|
2 004
+15%
|
2 199
+10%
|
2 362
+7%
|
2 606
+10%
|
2 816
+8%
|
3 269
+16%
|
3 349
+2%
|
3 837
+15%
|
3 947
+3%
|
4 392
+11%
|
4 688
+7%
|
|
| Equity | ||||||||||||||
| Common Stock |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Retained Earnings |
371
|
452
|
424
|
530
|
630
|
678
|
693
|
720
|
690
|
934
|
975
|
1 135
|
1 322
|
|
| Additional Paid In Capital |
0
|
0
|
105
|
105
|
105
|
108
|
108
|
151
|
151
|
151
|
152
|
152
|
153
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
1
|
1
|
0
|
6
|
6
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
5
|
|
| Total Equity |
371
N/A
|
452
+22%
|
531
+17%
|
636
+20%
|
736
+16%
|
789
+7%
|
804
+2%
|
875
+9%
|
847
-3%
|
1 093
+29%
|
1 134
+4%
|
1 300
+15%
|
1 487
+14%
|
|
| Total Liabilities & Equity |
1 956
N/A
|
2 199
+12%
|
2 535
+15%
|
2 836
+12%
|
3 098
+9%
|
3 395
+10%
|
3 620
+7%
|
4 143
+14%
|
4 197
+1%
|
4 930
+17%
|
5 080
+3%
|
5 692
+12%
|
6 175
+8%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
143
|
143
|
143
|
143
|
143
|
143
|
143
|
150
|
150
|
150
|
150
|
150
|
151
|
|