Delta Electronics Inc
TWSE:2308
Balance Sheet
Balance Sheet Decomposition
Delta Electronics Inc
Current Assets | 260B |
Cash & Short-Term Investments | 92B |
Receivables | 88B |
Other Current Assets | 79.9B |
Non-Current Assets | 197.8B |
Long-Term Investments | 3.5B |
PP&E | 104.2B |
Intangibles | 78.5B |
Other Non-Current Assets | 11.5B |
Current Liabilities | 126.1B |
Accounts Payable | 53.5B |
Accrued Liabilities | 26.8B |
Short-Term Debt | 3.3B |
Other Current Liabilities | 42.4B |
Non-Current Liabilities | 132.5B |
Long-Term Debt | 54B |
Other Non-Current Liabilities | 78.5B |
Balance Sheet
Delta Electronics 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 |
73 460
|
51 252
|
55 573
|
57 367
|
59 619
|
43 960
|
58 712
|
49 855
|
61 547
|
87 456
|
|
Cash |
49 213
|
31 483
|
35 465
|
29 676
|
37 512
|
30 815
|
44 127
|
39 397
|
45 257
|
55 510
|
|
Cash Equivalents |
24 247
|
19 769
|
20 108
|
27 691
|
22 107
|
13 145
|
14 585
|
10 458
|
16 290
|
31 946
|
|
Short-Term Investments |
728
|
559
|
732
|
1 256
|
1 021
|
1 300
|
771
|
1 288
|
1 419
|
4 587
|
|
Total Receivables |
47 097
|
51 507
|
52 782
|
55 820
|
60 725
|
59 976
|
67 292
|
76 639
|
94 191
|
88 040
|
|
Accounts Receivables |
44 216
|
46 932
|
48 188
|
50 703
|
55 484
|
54 306
|
61 390
|
71 054
|
88 239
|
82 663
|
|
Other Receivables |
2 881
|
4 575
|
4 594
|
5 117
|
5 241
|
5 669
|
5 902
|
5 585
|
5 952
|
5 378
|
|
Inventory |
21 572
|
23 912
|
25 953
|
30 825
|
34 302
|
39 316
|
44 889
|
66 107
|
79 844
|
76 227
|
|
Other Current Assets |
4 975
|
4 924
|
3 362
|
2 436
|
1 640
|
3 006
|
3 222
|
2 989
|
3 449
|
3 648
|
|
Total Current Assets |
147 832
|
132 153
|
138 402
|
147 704
|
157 306
|
147 558
|
174 887
|
196 878
|
240 450
|
259 958
|
|
PP&E Net |
37 845
|
42 573
|
41 091
|
45 098
|
47 034
|
67 806
|
72 310
|
80 854
|
92 443
|
104 229
|
|
PP&E Gross |
37 845
|
42 573
|
41 091
|
45 098
|
47 034
|
67 806
|
72 310
|
80 854
|
92 443
|
104 229
|
|
Accumulated Depreciation |
44 489
|
54 256
|
52 982
|
56 646
|
62 560
|
79 405
|
85 729
|
91 773
|
103 843
|
114 018
|
|
Intangible Assets |
4 716
|
12 389
|
14 075
|
14 157
|
12 648
|
25 899
|
21 960
|
19 974
|
18 332
|
17 431
|
|
Goodwill |
6 990
|
13 036
|
16 844
|
19 677
|
19 980
|
56 534
|
53 500
|
53 636
|
58 838
|
61 113
|
|
Note Receivable |
0
|
0
|
0
|
0
|
496
|
304
|
527
|
463
|
503
|
708
|
|
Long-Term Investments |
17 184
|
18 547
|
17 358
|
16 279
|
16 503
|
5 302
|
5 794
|
5 299
|
4 811
|
3 536
|
|
Other Long-Term Assets |
5 866
|
7 577
|
7 345
|
7 624
|
7 968
|
7 634
|
7 440
|
8 008
|
10 496
|
10 771
|
|
Other Assets |
6 990
|
13 036
|
16 844
|
19 677
|
19 980
|
56 534
|
53 500
|
53 636
|
58 838
|
61 113
|
|
Total Assets |
220 433
N/A
|
226 276
+3%
|
235 115
+4%
|
250 539
+7%
|
261 935
+5%
|
311 037
+19%
|
336 416
+8%
|
365 112
+9%
|
425 874
+17%
|
457 747
+7%
|
|
Liabilities | |||||||||||
Accounts Payable |
33 749
|
35 882
|
37 514
|
37 925
|
40 509
|
39 532
|
46 720
|
54 570
|
62 716
|
53 539
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24 175
|
26 807
|
|
Short-Term Debt |
5 801
|
11 110
|
12 539
|
17 464
|
6 259
|
7 576
|
2 002
|
4 397
|
2 077
|
3 335
|
|
Current Portion of Long-Term Debt |
52
|
55
|
47
|
49
|
174
|
66
|
48
|
45
|
42
|
2 540
|
|
Other Current Liabilities |
25 022
|
29 305
|
31 163
|
33 784
|
33 687
|
38 552
|
45 254
|
49 157
|
36 003
|
39 864
|
|
Total Current Liabilities |
64 624
|
76 352
|
81 264
|
89 221
|
80 629
|
85 726
|
94 024
|
108 169
|
125 013
|
126 085
|
|
Long-Term Debt |
26 468
|
3 994
|
8 514
|
11 219
|
25 233
|
29 170
|
40 725
|
45 280
|
46 640
|
53 976
|
|
Deferred Income Tax |
9 876
|
11 715
|
12 387
|
12 103
|
11 569
|
14 009
|
15 450
|
16 777
|
19 343
|
23 678
|
|
Minority Interest |
12 747
|
5 183
|
4 894
|
9 217
|
9 190
|
34 198
|
32 690
|
31 338
|
38 578
|
43 572
|
|
Other Liabilities |
3 796
|
4 662
|
3 942
|
4 222
|
5 043
|
7 778
|
7 628
|
8 761
|
9 510
|
11 273
|
|
Total Liabilities |
117 511
N/A
|
101 906
-13%
|
111 000
+9%
|
125 982
+13%
|
131 664
+5%
|
170 880
+30%
|
190 517
+11%
|
210 326
+10%
|
239 085
+14%
|
258 583
+8%
|
|
Equity | |||||||||||
Common Stock |
24 375
|
25 975
|
25 975
|
25 975
|
25 975
|
25 975
|
25 975
|
25 975
|
25 975
|
25 975
|
|
Retained Earnings |
49 659
|
46 131
|
51 937
|
57 223
|
63 460
|
72 700
|
83 265
|
95 864
|
114 460
|
122 547
|
|
Additional Paid In Capital |
25 823
|
48 344
|
48 442
|
48 446
|
48 397
|
49 103
|
49 203
|
49 114
|
49 322
|
54 637
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
1 257
|
3 270
|
2 434
|
354
|
776
|
568
|
680
|
|
Other Equity |
3 064
|
3 920
|
2 240
|
5 831
|
4 291
|
5 188
|
12 189
|
15 390
|
2 400
|
3 316
|
|
Total Equity |
102 921
N/A
|
124 370
+21%
|
124 114
0%
|
124 557
+0%
|
130 271
+5%
|
140 157
+8%
|
145 899
+4%
|
154 787
+6%
|
186 789
+21%
|
199 164
+7%
|
|
Total Liabilities & Equity |
220 433
N/A
|
226 276
+3%
|
235 115
+4%
|
250 539
+7%
|
261 935
+5%
|
311 037
+19%
|
336 416
+8%
|
365 112
+9%
|
425 874
+17%
|
457 747
+7%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
2 447
|
2 598
|
2 598
|
2 598
|
2 598
|
2 598
|
2 598
|
2 598
|
2 598
|
2 598
|