Stelco Holdings Inc
TSX:STLC
Balance Sheet
Balance Sheet Decomposition
Stelco Holdings Inc
Stelco Holdings Inc
Balance Sheet
Stelco Holdings Inc
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
199
|
162
|
188
|
215
|
438
|
257
|
59
|
955
|
809
|
645
|
|
| Cash |
0
|
0
|
0
|
215
|
438
|
0
|
0
|
955
|
809
|
645
|
|
| Cash Equivalents |
199
|
162
|
188
|
0
|
0
|
257
|
59
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
354
|
268
|
237
|
204
|
252
|
158
|
183
|
412
|
174
|
193
|
|
| Accounts Receivables |
354
|
268
|
237
|
200
|
249
|
152
|
171
|
402
|
134
|
171
|
|
| Other Receivables |
0
|
0
|
0
|
4
|
3
|
6
|
12
|
10
|
40
|
22
|
|
| Inventory |
405
|
282
|
314
|
448
|
468
|
483
|
509
|
617
|
789
|
832
|
|
| Other Current Assets |
60
|
59
|
56
|
30
|
36
|
16
|
40
|
31
|
24
|
26
|
|
| Total Current Assets |
1 018
|
771
|
795
|
932
|
1 194
|
914
|
791
|
2 015
|
1 796
|
1 696
|
|
| PP&E Net |
384
|
386
|
378
|
279
|
448
|
670
|
845
|
1 008
|
1 199
|
1 263
|
|
| PP&E Gross |
0
|
0
|
0
|
279
|
448
|
670
|
845
|
1 008
|
1 199
|
1 263
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
11
|
46
|
93
|
131
|
197
|
275
|
396
|
|
| Intangible Assets |
0
|
0
|
0
|
7
|
7
|
7
|
8
|
8
|
8
|
13
|
|
| Long-Term Investments |
29
|
28
|
27
|
5
|
6
|
3
|
2
|
2
|
18
|
19
|
|
| Other Long-Term Assets |
17
|
20
|
0
|
0
|
0
|
0
|
133
|
204
|
110
|
74
|
|
| Total Assets |
1 448
N/A
|
1 205
-17%
|
1 200
0%
|
1 223
+2%
|
1 655
+35%
|
1 594
-4%
|
1 779
+12%
|
3 237
+82%
|
3 131
-3%
|
3 065
-2%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
478
|
459
|
457
|
185
|
219
|
176
|
276
|
293
|
243
|
290
|
|
| Accrued Liabilities |
10
|
1
|
0
|
32
|
92
|
24
|
25
|
168
|
132
|
34
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1 787
|
1 829
|
1 822
|
25
|
19
|
19
|
26
|
59
|
26
|
26
|
|
| Other Current Liabilities |
632
|
973
|
1 172
|
132
|
249
|
302
|
520
|
738
|
505
|
565
|
|
| Total Current Liabilities |
2 907
|
3 262
|
3 451
|
374
|
579
|
521
|
847
|
1 258
|
906
|
915
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
102
|
238
|
262
|
221
|
518
|
495
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
58
|
|
| Other Liabilities |
1 316
|
1 054
|
1 036
|
352
|
406
|
385
|
389
|
320
|
284
|
301
|
|
| Total Liabilities |
4 223
N/A
|
4 316
+2%
|
4 487
+4%
|
726
-84%
|
1 087
+50%
|
1 144
+5%
|
1 498
+31%
|
1 799
+20%
|
1 726
-4%
|
1 769
+2%
|
|
| Equity | |||||||||||
| Common Stock |
2 325
|
2 325
|
2 325
|
512
|
512
|
512
|
512
|
446
|
318
|
318
|
|
| Retained Earnings |
5 530
|
5 866
|
6 042
|
15
|
57
|
62
|
231
|
992
|
1 087
|
978
|
|
| Additional Paid In Capital |
430
|
430
|
430
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
2 775
N/A
|
3 111
-12%
|
3 287
-6%
|
497
N/A
|
568
+14%
|
450
-21%
|
281
-38%
|
1 438
+412%
|
1 405
-2%
|
1 296
-8%
|
|
| Total Liabilities & Equity |
1 448
N/A
|
1 205
-17%
|
1 200
0%
|
1 223
+2%
|
1 655
+35%
|
1 594
-4%
|
1 779
+12%
|
3 237
+82%
|
3 131
-3%
|
3 065
-2%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
89
|
89
|
89
|
89
|
89
|
89
|
89
|
77
|
55
|
55
|
|