Yulon Nissan Motor Co Ltd
TWSE:2227
Balance Sheet
Balance Sheet Decomposition
Yulon Nissan Motor Co Ltd
Yulon Nissan Motor Co Ltd
Balance Sheet
Yulon Nissan Motor Co Ltd
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | 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 |
233
|
4 040
|
6 431
|
6 836
|
3 390
|
2 053
|
1 094
|
737
|
1 204
|
6 249
|
10 408
|
8 568
|
12 832
|
10 137
|
9 910
|
6 822
|
7 043
|
8 585
|
6 967
|
4 044
|
2 613
|
7 592
|
6 348
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 403
|
2 266
|
7 134
|
1 354
|
3 177
|
871
|
2 517
|
1 725
|
965
|
536
|
4 385
|
803
|
|
| Cash Equivalents |
233
|
4 040
|
6 431
|
6 836
|
3 390
|
2 053
|
1 094
|
737
|
1 204
|
6 249
|
10 408
|
5 165
|
10 566
|
3 003
|
8 556
|
3 645
|
6 172
|
6 068
|
5 242
|
3 080
|
2 077
|
3 208
|
5 545
|
|
| Short-Term Investments |
544
|
761
|
1 534
|
944
|
1 182
|
927
|
134
|
1 220
|
2 726
|
3 000
|
448
|
8 007
|
2 530
|
1 492
|
2 275
|
874
|
325
|
1 252
|
627
|
547
|
2 343
|
1 005
|
1 531
|
|
| Total Receivables |
8 224
|
443
|
1 219
|
973
|
829
|
1 233
|
608
|
425
|
349
|
4 180
|
3 392
|
681
|
389
|
595
|
641
|
1 064
|
984
|
4 946
|
568
|
504
|
504
|
290
|
530
|
|
| Accounts Receivables |
1 200
|
442
|
1 219
|
972
|
825
|
1 231
|
601
|
424
|
349
|
548
|
618
|
328
|
290
|
550
|
579
|
937
|
925
|
647
|
402
|
311
|
381
|
177
|
400
|
|
| Other Receivables |
7 024
|
1
|
0
|
1
|
4
|
2
|
7
|
1
|
0
|
3 632
|
2 774
|
353
|
99
|
45
|
62
|
127
|
58
|
4 299
|
166
|
193
|
123
|
113
|
130
|
|
| Inventory |
17
|
19
|
5
|
0
|
5
|
133
|
0
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
21
|
49
|
28
|
11
|
103
|
418
|
739
|
877
|
509
|
87
|
16
|
23
|
12
|
214
|
137
|
108
|
83
|
376
|
401
|
|
| Total Current Assets |
9 018
|
5 263
|
9 189
|
8 752
|
5 428
|
4 395
|
1 864
|
2 394
|
4 383
|
13 848
|
14 989
|
18 136
|
16 263
|
12 314
|
12 844
|
8 784
|
8 364
|
14 997
|
8 299
|
5 204
|
5 543
|
9 263
|
8 811
|
|
| PP&E Net |
88
|
69
|
89
|
109
|
99
|
119
|
97
|
50
|
41
|
37
|
45
|
1 763
|
1 794
|
1 939
|
1 715
|
1 495
|
1 839
|
2 705
|
2 670
|
2 405
|
1 950
|
1 609
|
1 332
|
|
| PP&E Gross |
88
|
69
|
89
|
109
|
99
|
119
|
97
|
50
|
41
|
37
|
45
|
1 763
|
1 794
|
1 939
|
1 715
|
1 495
|
1 839
|
2 705
|
2 670
|
2 405
|
1 950
|
1 609
|
1 332
|
|
| Accumulated Depreciation |
110
|
114
|
136
|
146
|
157
|
187
|
213
|
143
|
154
|
167
|
163
|
2 790
|
3 224
|
3 651
|
4 071
|
4 542
|
2 753
|
2 826
|
2 004
|
2 590
|
3 118
|
1 567
|
1 776
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
12
|
14
|
17
|
21
|
25
|
22
|
40
|
23
|
54
|
40
|
34
|
|
| Goodwill |
8
|
89
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
5 228
|
6 357
|
6 472
|
7 590
|
8 413
|
10 119
|
12 335
|
13 496
|
14 876
|
9 311
|
10 380
|
14 989
|
17 734
|
16 354
|
14 659
|
15 251
|
15 630
|
10 708
|
16 104
|
16 425
|
16 536
|
11 424
|
13 648
|
|
| Other Long-Term Assets |
1 623
|
1 460
|
1 435
|
1 852
|
3 018
|
3 346
|
3 201
|
1 782
|
1 443
|
1 460
|
1 729
|
423
|
703
|
558
|
504
|
226
|
242
|
139
|
652
|
598
|
427
|
269
|
328
|
|
| Other Assets |
8
|
89
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
15 965
N/A
|
13 238
-17%
|
17 188
+30%
|
18 303
+6%
|
16 958
-7%
|
17 980
+6%
|
17 496
-3%
|
17 722
+1%
|
20 743
+17%
|
24 656
+19%
|
27 144
+10%
|
35 319
+30%
|
36 507
+3%
|
31 179
-15%
|
29 740
-5%
|
25 777
-13%
|
26 100
+1%
|
28 571
+9%
|
27 765
-3%
|
24 653
-11%
|
24 511
-1%
|
22 606
-8%
|
24 153
+7%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
1 215
|
796
|
2 163
|
2 170
|
1 659
|
1 900
|
700
|
836
|
1 157
|
1 715
|
2 048
|
1 202
|
688
|
1 475
|
1 119
|
931
|
1 450
|
620
|
192
|
316
|
514
|
421
|
539
|
|
| Accrued Liabilities |
716
|
745
|
849
|
737
|
619
|
528
|
323
|
312
|
487
|
560
|
547
|
0
|
683
|
710
|
798
|
796
|
818
|
861
|
717
|
716
|
686
|
961
|
999
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200
|
2 630
|
3 630
|
3 630
|
3 630
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
54
|
52
|
52
|
53
|
49
|
46
|
|
| Other Current Liabilities |
763
|
759
|
768
|
422
|
130
|
94
|
164
|
141
|
147
|
424
|
354
|
1 340
|
1 368
|
1 175
|
764
|
818
|
1 055
|
2 170
|
1 523
|
1 238
|
1 038
|
786
|
418
|
|
| Total Current Liabilities |
2 695
|
2 300
|
3 780
|
3 329
|
2 408
|
2 523
|
1 186
|
1 289
|
1 791
|
2 699
|
3 148
|
5 173
|
6 369
|
6 990
|
6 311
|
2 546
|
3 323
|
3 705
|
2 483
|
2 322
|
2 291
|
2 217
|
2 002
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 000
|
0
|
0
|
0
|
0
|
0
|
670
|
631
|
637
|
605
|
558
|
512
|
|
| Deferred Income Tax |
823
|
1 130
|
854
|
829
|
779
|
720
|
754
|
668
|
1 230
|
1 837
|
2 752
|
3 476
|
2 552
|
1 600
|
1 315
|
1 512
|
1 906
|
2 330
|
2 419
|
2 425
|
2 304
|
1 979
|
2 278
|
|
| Other Liabilities |
474
|
563
|
629
|
643
|
538
|
468
|
470
|
495
|
557
|
557
|
573
|
630
|
655
|
634
|
559
|
525
|
414
|
293
|
558
|
268
|
90
|
119
|
92
|
|
| Total Liabilities |
3 992
N/A
|
3 993
+0%
|
5 263
+32%
|
4 801
-9%
|
3 725
-22%
|
3 711
0%
|
2 410
-35%
|
2 451
+2%
|
3 578
+46%
|
5 092
+42%
|
6 473
+27%
|
10 278
+59%
|
9 576
-7%
|
9 224
-4%
|
8 185
-11%
|
4 582
-44%
|
5 643
+23%
|
6 998
+24%
|
6 090
-13%
|
5 653
-7%
|
5 289
-6%
|
4 874
-8%
|
4 885
+0%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
|
| Retained Earnings |
2 801
|
171
|
3 316
|
4 474
|
4 001
|
4 487
|
4 422
|
5 075
|
7 959
|
10 110
|
11 981
|
15 701
|
16 384
|
11 523
|
12 387
|
12 440
|
12 060
|
13 855
|
14 014
|
11 482
|
11 208
|
10 189
|
10 829
|
|
| Additional Paid In Capital |
6 004
|
5 989
|
5 989
|
5 989
|
5 989
|
5 989
|
5 989
|
5 989
|
5 989
|
5 989
|
6 129
|
6 129
|
6 129
|
6 129
|
6 129
|
6 129
|
6 129
|
5 989
|
5 989
|
5 989
|
5 989
|
5 989
|
5 989
|
|
| Other Equity |
168
|
85
|
380
|
40
|
243
|
793
|
1 675
|
1 206
|
218
|
464
|
440
|
210
|
1 417
|
1 302
|
38
|
375
|
732
|
1 271
|
1 328
|
1 471
|
976
|
1 446
|
549
|
|
| Total Equity |
11 973
N/A
|
9 245
-23%
|
11 925
+29%
|
13 502
+13%
|
13 233
-2%
|
14 269
+8%
|
15 086
+6%
|
15 270
+1%
|
17 165
+12%
|
19 563
+14%
|
20 670
+6%
|
25 040
+21%
|
26 931
+8%
|
21 955
-18%
|
21 554
-2%
|
21 195
-2%
|
20 457
-3%
|
21 573
+5%
|
21 675
+0%
|
19 001
-12%
|
19 221
+1%
|
17 732
-8%
|
19 268
+9%
|
|
| Total Liabilities & Equity |
15 965
N/A
|
13 238
-17%
|
17 188
+30%
|
18 303
+6%
|
16 958
-7%
|
17 980
+6%
|
17 496
-3%
|
17 722
+1%
|
20 743
+17%
|
24 656
+19%
|
27 144
+10%
|
35 319
+30%
|
36 507
+3%
|
31 179
-15%
|
29 740
-5%
|
25 777
-13%
|
26 100
+1%
|
28 571
+9%
|
27 765
-3%
|
24 653
-11%
|
24 511
-1%
|
22 606
-8%
|
24 153
+7%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
|