Sanitar Co Ltd
TWSE:1817
Balance Sheet
Balance Sheet Decomposition
Sanitar Co Ltd
Sanitar Co Ltd
Balance Sheet
Sanitar Co Ltd
| 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 |
14
|
26
|
319
|
133
|
122
|
438
|
339
|
295
|
381
|
287
|
212
|
239
|
165
|
268
|
245
|
298
|
252
|
|
| Cash |
14
|
26
|
319
|
133
|
108
|
429
|
339
|
250
|
271
|
170
|
158
|
190
|
147
|
236
|
218
|
272
|
243
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
14
|
10
|
0
|
45
|
111
|
117
|
54
|
48
|
18
|
32
|
28
|
26
|
9
|
|
| Short-Term Investments |
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
59
|
43
|
16
|
47
|
56
|
65
|
72
|
113
|
228
|
|
| Total Receivables |
103
|
114
|
182
|
168
|
194
|
189
|
172
|
221
|
239
|
272
|
250
|
255
|
247
|
306
|
335
|
363
|
384
|
|
| Accounts Receivables |
90
|
103
|
163
|
131
|
152
|
177
|
167
|
208
|
212
|
219
|
208
|
230
|
231
|
285
|
308
|
342
|
337
|
|
| Other Receivables |
13
|
11
|
19
|
38
|
42
|
12
|
5
|
13
|
27
|
53
|
42
|
25
|
16
|
21
|
27
|
21
|
47
|
|
| Inventory |
70
|
57
|
251
|
369
|
315
|
311
|
403
|
406
|
460
|
585
|
594
|
513
|
652
|
740
|
774
|
713
|
798
|
|
| Other Current Assets |
18
|
7
|
71
|
42
|
23
|
46
|
47
|
43
|
28
|
41
|
36
|
22
|
53
|
65
|
54
|
63
|
70
|
|
| Total Current Assets |
204
|
203
|
822
|
716
|
654
|
985
|
961
|
966
|
1 167
|
1 229
|
1 107
|
1 075
|
1 173
|
1 444
|
1 480
|
1 549
|
1 732
|
|
| PP&E Net |
87
|
87
|
308
|
487
|
540
|
532
|
630
|
756
|
722
|
747
|
1 054
|
1 377
|
1 279
|
1 177
|
1 146
|
1 054
|
1 036
|
|
| PP&E Gross |
87
|
87
|
308
|
487
|
540
|
532
|
630
|
756
|
722
|
747
|
1 054
|
1 377
|
1 279
|
1 177
|
1 146
|
1 054
|
1 036
|
|
| Accumulated Depreciation |
10
|
10
|
126
|
148
|
165
|
206
|
247
|
288
|
331
|
354
|
397
|
456
|
553
|
648
|
774
|
835
|
832
|
|
| Intangible Assets |
4
|
4
|
14
|
4
|
3
|
3
|
4
|
4
|
2
|
4
|
3
|
7
|
5
|
11
|
15
|
14
|
12
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
77
|
396
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
4
|
13
|
19
|
73
|
124
|
122
|
120
|
116
|
114
|
123
|
127
|
68
|
92
|
96
|
86
|
87
|
69
|
|
| Total Assets |
377
N/A
|
703
+86%
|
1 164
+66%
|
1 280
+10%
|
1 321
+3%
|
1 641
+24%
|
1 715
+5%
|
1 842
+7%
|
2 006
+9%
|
2 103
+5%
|
2 292
+9%
|
2 528
+10%
|
2 549
+1%
|
2 729
+7%
|
2 727
0%
|
2 703
-1%
|
2 848
+5%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
32
|
41
|
90
|
58
|
74
|
89
|
86
|
85
|
139
|
128
|
110
|
92
|
70
|
138
|
112
|
97
|
75
|
|
| Accrued Liabilities |
12
|
15
|
36
|
0
|
0
|
0
|
72
|
82
|
85
|
85
|
81
|
80
|
81
|
92
|
95
|
86
|
101
|
|
| Short-Term Debt |
23
|
35
|
26
|
63
|
31
|
30
|
15
|
17
|
55
|
104
|
169
|
346
|
344
|
247
|
90
|
103
|
1
|
|
| Current Portion of Long-Term Debt |
2
|
2
|
5
|
4
|
11
|
12
|
13
|
16
|
0
|
0
|
0
|
15
|
13
|
43
|
37
|
32
|
33
|
|
| Other Current Liabilities |
12
|
7
|
36
|
98
|
130
|
135
|
54
|
68
|
58
|
68
|
69
|
62
|
91
|
82
|
95
|
86
|
89
|
|
| Total Current Liabilities |
81
|
99
|
193
|
223
|
246
|
265
|
239
|
267
|
337
|
384
|
430
|
595
|
600
|
602
|
430
|
404
|
298
|
|
| Long-Term Debt |
10
|
8
|
8
|
51
|
34
|
24
|
32
|
17
|
0
|
0
|
0
|
63
|
62
|
149
|
90
|
72
|
75
|
|
| Deferred Income Tax |
0
|
8
|
29
|
31
|
32
|
36
|
43
|
63
|
86
|
110
|
162
|
177
|
171
|
175
|
184
|
180
|
187
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
23
|
27
|
40
|
41
|
|
| Other Liabilities |
0
|
7
|
14
|
23
|
20
|
15
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
91
N/A
|
123
+35%
|
244
+99%
|
327
+34%
|
332
+1%
|
340
+2%
|
316
-7%
|
348
+10%
|
424
+22%
|
495
+17%
|
592
+20%
|
835
+41%
|
846
+1%
|
949
+12%
|
731
-23%
|
696
-5%
|
602
-14%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
200
|
500
|
645
|
645
|
645
|
726
|
726
|
726
|
726
|
726
|
726
|
726
|
726
|
726
|
726
|
726
|
726
|
|
| Retained Earnings |
86
|
102
|
238
|
245
|
302
|
390
|
454
|
554
|
656
|
756
|
843
|
856
|
952
|
1 028
|
1 175
|
1 245
|
1 430
|
|
| Additional Paid In Capital |
0
|
0
|
143
|
143
|
143
|
278
|
278
|
277
|
277
|
277
|
277
|
277
|
277
|
277
|
277
|
278
|
284
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
16
|
16
|
16
|
0
|
|
| Other Equity |
0
|
22
|
105
|
80
|
101
|
93
|
59
|
64
|
77
|
151
|
147
|
166
|
237
|
237
|
166
|
225
|
194
|
|
| Total Equity |
286
N/A
|
580
+103%
|
920
+59%
|
952
+4%
|
989
+4%
|
1 301
+32%
|
1 399
+8%
|
1 494
+7%
|
1 582
+6%
|
1 608
+2%
|
1 700
+6%
|
1 693
0%
|
1 703
+1%
|
1 780
+5%
|
1 997
+12%
|
2 008
+1%
|
2 246
+12%
|
|
| Total Liabilities & Equity |
377
N/A
|
703
+86%
|
1 164
+66%
|
1 280
+10%
|
1 321
+3%
|
1 641
+24%
|
1 715
+5%
|
1 842
+7%
|
2 006
+9%
|
2 103
+5%
|
2 292
+9%
|
2 528
+10%
|
2 549
+1%
|
2 729
+7%
|
2 727
0%
|
2 703
-1%
|
2 848
+5%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
65
|
65
|
65
|
65
|
65
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
72
|
72
|
72
|
72
|
73
|
|