Universal Cement Corp
TWSE:1104
Balance Sheet
Balance Sheet Decomposition
Universal Cement Corp
Current Assets | 6.8B |
Cash & Short-Term Investments | 4.3B |
Receivables | 2.2B |
Other Current Assets | 410.9m |
Non-Current Assets | 21.4B |
Long-Term Investments | 13.7B |
PP&E | 7.6B |
Intangibles | 10.6m |
Other Non-Current Assets | 31.5m |
Current Liabilities | 4.1B |
Accounts Payable | 961.8m |
Accrued Liabilities | 274.6m |
Short-Term Debt | 2B |
Other Current Liabilities | 867.7m |
Non-Current Liabilities | 2.2B |
Long-Term Debt | 175.9m |
Other Non-Current Liabilities | 2.1B |
Balance Sheet
Universal Cement Corp
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
396
|
395
|
197
|
193
|
269
|
251
|
295
|
292
|
784
|
1 418
|
|
Cash |
324
|
211
|
122
|
123
|
195
|
210
|
238
|
240
|
730
|
314
|
|
Cash Equivalents |
72
|
184
|
75
|
70
|
74
|
40
|
57
|
52
|
55
|
1 104
|
|
Short-Term Investments |
617
|
1 147
|
2 056
|
2 320
|
2 214
|
2 422
|
2 329
|
2 720
|
2 451
|
2 833
|
|
Total Receivables |
1 290
|
1 127
|
1 059
|
1 023
|
1 270
|
1 297
|
1 428
|
1 671
|
1 990
|
2 174
|
|
Accounts Receivables |
722
|
684
|
660
|
598
|
797
|
877
|
962
|
1 218
|
1 452
|
1 607
|
|
Other Receivables |
568
|
443
|
400
|
425
|
473
|
420
|
466
|
453
|
538
|
568
|
|
Inventory |
326
|
338
|
309
|
303
|
294
|
264
|
283
|
298
|
394
|
388
|
|
Other Current Assets |
12
|
34
|
23
|
24
|
11
|
34
|
56
|
24
|
29
|
23
|
|
Total Current Assets |
2 653
|
3 040
|
3 645
|
3 863
|
4 059
|
4 267
|
4 392
|
5 005
|
5 649
|
6 836
|
|
PP&E Net |
5 929
|
5 996
|
6 293
|
6 530
|
6 732
|
7 140
|
7 631
|
7 196
|
8 206
|
7 610
|
|
PP&E Gross |
5 929
|
5 996
|
6 293
|
6 530
|
6 732
|
7 140
|
7 631
|
7 196
|
8 206
|
7 610
|
|
Accumulated Depreciation |
4 940
|
5 062
|
5 159
|
5 243
|
5 284
|
5 354
|
5 403
|
5 492
|
5 970
|
6 190
|
|
Intangible Assets |
9
|
9
|
9
|
8
|
9
|
8
|
8
|
8
|
12
|
11
|
|
Long-Term Investments |
10 732
|
10 869
|
10 323
|
10 779
|
11 771
|
11 982
|
12 063
|
12 867
|
13 916
|
13 701
|
|
Other Long-Term Assets |
60
|
57
|
78
|
49
|
6
|
4
|
9
|
21
|
29
|
31
|
|
Total Assets |
19 383
N/A
|
19 971
+3%
|
20 347
+2%
|
21 229
+4%
|
22 577
+6%
|
23 402
+4%
|
24 103
+3%
|
25 097
+4%
|
27 812
+11%
|
28 190
+1%
|
|
Liabilities | |||||||||||
Accounts Payable |
739
|
705
|
595
|
535
|
683
|
654
|
673
|
740
|
893
|
962
|
|
Accrued Liabilities |
155
|
158
|
185
|
179
|
183
|
182
|
199
|
217
|
252
|
275
|
|
Short-Term Debt |
1 000
|
1 388
|
1 540
|
1 840
|
2 416
|
2 786
|
2 699
|
3 004
|
3 289
|
1 975
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
45
|
56
|
54
|
52
|
554
|
|
Other Current Liabilities |
175
|
211
|
249
|
176
|
154
|
164
|
168
|
230
|
265
|
314
|
|
Total Current Liabilities |
2 069
|
2 462
|
2 569
|
2 731
|
3 435
|
3 832
|
3 795
|
4 245
|
4 751
|
4 079
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
183
|
259
|
233
|
219
|
176
|
|
Deferred Income Tax |
1 184
|
1 183
|
1 183
|
1 185
|
1 188
|
1 190
|
1 188
|
1 188
|
1 306
|
1 245
|
|
Minority Interest |
156
|
150
|
132
|
118
|
114
|
120
|
129
|
151
|
609
|
809
|
|
Other Liabilities |
332
|
326
|
198
|
159
|
124
|
94
|
75
|
46
|
10
|
12
|
|
Total Liabilities |
3 740
N/A
|
4 121
+10%
|
4 083
-1%
|
4 192
+3%
|
4 861
+16%
|
5 418
+11%
|
5 447
+1%
|
5 863
+8%
|
6 894
+18%
|
6 320
-8%
|
|
Equity | |||||||||||
Common Stock |
6 160
|
6 283
|
6 346
|
6 536
|
6 536
|
6 536
|
6 536
|
6 536
|
6 536
|
6 732
|
|
Retained Earnings |
7 985
|
8 638
|
9 650
|
10 110
|
10 562
|
11 014
|
11 516
|
11 885
|
13 274
|
14 206
|
|
Additional Paid In Capital |
29
|
49
|
47
|
47
|
41
|
41
|
66
|
67
|
123
|
124
|
|
Unrealized Security Profit/Loss |
963
|
560
|
565
|
820
|
1 184
|
1 343
|
1 397
|
1 639
|
1 712
|
1 743
|
|
Other Equity |
506
|
319
|
343
|
476
|
608
|
950
|
858
|
893
|
727
|
935
|
|
Total Equity |
15 642
N/A
|
15 850
+1%
|
16 265
+3%
|
17 037
+5%
|
17 715
+4%
|
17 983
+2%
|
18 656
+4%
|
19 233
+3%
|
20 918
+9%
|
21 869
+5%
|
|
Total Liabilities & Equity |
19 383
N/A
|
19 971
+3%
|
20 347
+2%
|
21 229
+4%
|
22 577
+6%
|
23 402
+4%
|
24 103
+3%
|
25 097
+4%
|
27 812
+11%
|
28 190
+1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
654
|
654
|
654
|
654
|
654
|
654
|
673
|
673
|
673
|
673
|