Taiwan Fertilizer Co Ltd
TWSE:1722
Balance Sheet
Balance Sheet Decomposition
Taiwan Fertilizer Co Ltd
Current Assets | 10.3B |
Cash & Short-Term Investments | 6.1B |
Receivables | 1.5B |
Other Current Assets | 2.7B |
Non-Current Assets | 72.2B |
Long-Term Investments | 58.1B |
PP&E | 13.5B |
Intangibles | 117.7m |
Other Non-Current Assets | 427.1m |
Current Liabilities | 2.8B |
Accounts Payable | 420.7m |
Other Current Liabilities | 2.4B |
Non-Current Liabilities | 24.1B |
Long-Term Debt | 67.6m |
Other Non-Current Liabilities | 24B |
Balance Sheet
Taiwan Fertilizer Co Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
611
|
2 474
|
1 085
|
2 266
|
3 441
|
2 520
|
3 062
|
2 535
|
2 700
|
4 329
|
|
Cash |
0
|
1 174
|
1 085
|
890
|
573
|
858
|
927
|
2 534
|
2 699
|
3 529
|
|
Cash Equivalents |
611
|
1 300
|
0
|
1 376
|
2 868
|
1 662
|
2 135
|
1
|
1
|
800
|
|
Short-Term Investments |
23
|
11 357
|
10 484
|
8 100
|
5 650
|
5 865
|
2 479
|
420
|
654
|
748
|
|
Total Receivables |
5 512
|
2 363
|
1 684
|
1 597
|
1 302
|
958
|
791
|
1 946
|
2 383
|
1 619
|
|
Accounts Receivables |
3 514
|
1 672
|
1 306
|
1 533
|
1 099
|
740
|
659
|
1 744
|
904
|
757
|
|
Other Receivables |
1 998
|
691
|
378
|
63
|
203
|
218
|
132
|
202
|
1 480
|
862
|
|
Inventory |
3 664
|
2 175
|
1 802
|
1 839
|
2 816
|
2 445
|
2 822
|
2 711
|
3 182
|
2 585
|
|
Other Current Assets |
725
|
531
|
246
|
391
|
541
|
167
|
373
|
224
|
882
|
547
|
|
Total Current Assets |
10 534
|
18 900
|
15 301
|
14 193
|
13 749
|
11 955
|
9 527
|
7 836
|
9 801
|
9 827
|
|
PP&E Net |
33 573
|
27 233
|
26 753
|
13 744
|
13 823
|
15 536
|
15 909
|
15 244
|
14 454
|
13 516
|
|
PP&E Gross |
33 573
|
0
|
0
|
13 744
|
13 823
|
15 536
|
15 909
|
15 244
|
14 454
|
13 516
|
|
Accumulated Depreciation |
2 917
|
0
|
0
|
3 829
|
4 512
|
5 343
|
6 289
|
7 303
|
8 213
|
9 482
|
|
Intangible Assets |
126
|
114
|
56
|
65
|
59
|
52
|
48
|
50
|
46
|
43
|
|
Goodwill |
358
|
358
|
201
|
170
|
88
|
75
|
75
|
75
|
75
|
75
|
|
Note Receivable |
378
|
541
|
385
|
314
|
208
|
130
|
115
|
84
|
66
|
57
|
|
Long-Term Investments |
23 828
|
31 086
|
32 067
|
45 162
|
47 158
|
47 636
|
50 319
|
55 624
|
56 031
|
57 636
|
|
Other Long-Term Assets |
1 699
|
1 670
|
1 450
|
1 509
|
1 315
|
273
|
353
|
430
|
279
|
372
|
|
Other Assets |
358
|
358
|
201
|
170
|
88
|
75
|
75
|
75
|
75
|
75
|
|
Total Assets |
70 497
N/A
|
79 903
+13%
|
76 215
-5%
|
75 157
-1%
|
76 400
+2%
|
75 657
-1%
|
76 346
+1%
|
79 343
+4%
|
80 752
+2%
|
81 526
+1%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 016
|
1 199
|
905
|
1 218
|
779
|
641
|
476
|
2 318
|
891
|
393
|
|
Accrued Liabilities |
389
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Short-Term Debt |
1 710
|
10
|
46
|
35
|
32
|
32
|
20
|
20
|
0
|
0
|
|
Current Portion of Long-Term Debt |
140
|
0
|
0
|
0
|
0
|
32
|
32
|
39
|
39
|
40
|
|
Other Current Liabilities |
2 627
|
1 040
|
729
|
978
|
1 169
|
1 338
|
1 704
|
1 551
|
2 241
|
2 298
|
|
Total Current Liabilities |
5 881
|
2 249
|
1 680
|
2 232
|
1 980
|
2 043
|
2 233
|
3 928
|
3 171
|
2 730
|
|
Long-Term Debt |
790
|
0
|
0
|
0
|
0
|
193
|
160
|
153
|
114
|
75
|
|
Deferred Income Tax |
7 151
|
7 191
|
7 129
|
7 014
|
7 218
|
7 089
|
7 105
|
7 450
|
6 969
|
6 794
|
|
Other Liabilities |
4 282
|
17 994
|
17 219
|
16 818
|
16 418
|
15 607
|
15 539
|
15 185
|
17 438
|
17 186
|
|
Total Liabilities |
18 104
N/A
|
27 434
+52%
|
26 028
-5%
|
26 064
+0%
|
25 617
-2%
|
24 932
-3%
|
25 037
+0%
|
26 715
+7%
|
27 691
+4%
|
26 786
-3%
|
|
Equity | |||||||||||
Common Stock |
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
|
Retained Earnings |
39 927
|
39 703
|
37 559
|
37 094
|
37 427
|
37 334
|
37 613
|
38 367
|
38 304
|
39 756
|
|
Additional Paid In Capital |
2 234
|
2 238
|
2 233
|
2 233
|
2 244
|
2 244
|
2 245
|
2 245
|
2 245
|
2 245
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
113
|
1 204
|
1 399
|
2 114
|
2 902
|
2 484
|
2 683
|
|
Other Equity |
431
|
728
|
595
|
147
|
109
|
52
|
463
|
686
|
228
|
256
|
|
Total Equity |
52 393
N/A
|
52 469
+0%
|
50 187
-4%
|
49 092
-2%
|
50 783
+3%
|
50 725
0%
|
51 309
+1%
|
52 628
+3%
|
53 061
+1%
|
54 740
+3%
|
|
Total Liabilities & Equity |
70 497
N/A
|
79 903
+13%
|
76 215
-5%
|
75 157
-1%
|
76 400
+2%
|
75 657
-1%
|
76 346
+1%
|
79 343
+4%
|
80 752
+2%
|
81 526
+1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
980
|
980
|
980
|
980
|
980
|
980
|
980
|
980
|
980
|
980
|