Inventec Corp
TWSE:2356
Balance Sheet
Balance Sheet Decomposition
Inventec Corp
Current Assets | 192.2B |
Cash & Short-Term Investments | 29.1B |
Receivables | 94B |
Other Current Assets | 69.2B |
Non-Current Assets | 47.5B |
Long-Term Investments | 11B |
PP&E | 31.4B |
Intangibles | 582.9m |
Other Non-Current Assets | 4.5B |
Current Liabilities | 169.3B |
Accounts Payable | 81.3B |
Short-Term Debt | 43.5B |
Other Current Liabilities | 44.5B |
Non-Current Liabilities | 9.3B |
Long-Term Debt | 3.5B |
Other Non-Current Liabilities | 5.7B |
Balance Sheet
Inventec 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 |
37 732
|
37 124
|
25 972
|
26 949
|
25 063
|
18 953
|
32 952
|
34 788
|
42 451
|
28 133
|
|
Cash |
12 719
|
18 136
|
18 210
|
18 705
|
19 730
|
16 259
|
27 942
|
28 479
|
38 363
|
27 715
|
|
Cash Equivalents |
25 013
|
18 988
|
7 763
|
8 244
|
5 332
|
2 694
|
5 010
|
6 309
|
4 088
|
418
|
|
Short-Term Investments |
8 843
|
3 512
|
2 884
|
9 349
|
2 947
|
5 028
|
1 937
|
2 673
|
1 009
|
923
|
|
Total Receivables |
69 289
|
61 368
|
72 251
|
79 647
|
94 769
|
89 246
|
92 656
|
104 680
|
91 061
|
93 953
|
|
Accounts Receivables |
68 249
|
60 364
|
71 270
|
78 598
|
92 235
|
88 491
|
91 811
|
103 796
|
89 507
|
92 207
|
|
Other Receivables |
1 040
|
1 004
|
981
|
1 049
|
2 535
|
755
|
844
|
884
|
1 554
|
1 746
|
|
Inventory |
31 773
|
28 960
|
31 935
|
39 548
|
42 939
|
37 346
|
41 416
|
62 417
|
51 005
|
59 896
|
|
Other Current Assets |
3 463
|
2 614
|
3 750
|
12 831
|
2 187
|
1 595
|
4 509
|
3 065
|
4 668
|
9 300
|
|
Total Current Assets |
151 099
|
133 578
|
136 793
|
168 325
|
167 904
|
152 168
|
173 470
|
207 623
|
190 194
|
192 206
|
|
PP&E Net |
35 073
|
34 660
|
38 666
|
33 351
|
30 325
|
34 276
|
31 408
|
30 628
|
34 241
|
31 404
|
|
PP&E Gross |
35 073
|
34 660
|
38 666
|
33 351
|
30 325
|
34 276
|
31 408
|
30 628
|
34 241
|
31 404
|
|
Accumulated Depreciation |
39 751
|
42 325
|
40 687
|
42 344
|
42 808
|
41 464
|
34 830
|
31 837
|
32 175
|
31 650
|
|
Intangible Assets |
93
|
64
|
82
|
84
|
77
|
72
|
67
|
159
|
167
|
173
|
|
Goodwill |
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
410
|
|
Long-Term Investments |
2 194
|
1 915
|
1 560
|
1 226
|
1 373
|
3 184
|
4 781
|
5 386
|
4 765
|
11 024
|
|
Other Long-Term Assets |
6 434
|
4 721
|
4 464
|
4 974
|
5 316
|
2 585
|
3 626
|
3 010
|
4 040
|
4 491
|
|
Other Assets |
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
808
|
410
|
|
Total Assets |
195 702
N/A
|
175 746
-10%
|
182 373
+4%
|
208 768
+14%
|
205 804
-1%
|
193 093
-6%
|
214 161
+11%
|
247 615
+16%
|
234 216
-5%
|
239 708
+2%
|
|
Liabilities | |||||||||||
Accounts Payable |
73 968
|
58 622
|
69 045
|
73 214
|
76 454
|
71 343
|
74 370
|
84 907
|
64 404
|
81 307
|
|
Short-Term Debt |
15 860
|
7 744
|
14 580
|
36 605
|
31 301
|
25 167
|
31 891
|
54 695
|
48 334
|
43 465
|
|
Current Portion of Long-Term Debt |
15 233
|
267
|
411
|
388
|
557
|
559
|
547
|
7 431
|
541
|
3 121
|
|
Other Current Liabilities |
21 607
|
32 139
|
31 047
|
32 624
|
32 381
|
29 978
|
33 735
|
33 047
|
42 720
|
41 410
|
|
Total Current Liabilities |
126 668
|
98 772
|
115 083
|
142 831
|
140 692
|
127 046
|
140 544
|
180 080
|
156 000
|
169 303
|
|
Long-Term Debt |
1 005
|
11 293
|
4 064
|
3 966
|
3 409
|
4 860
|
9 739
|
4 484
|
13 376
|
3 537
|
|
Minority Interest |
6 845
|
6 418
|
5 714
|
3 248
|
2 357
|
1 700
|
94
|
687
|
748
|
861
|
|
Other Liabilities |
3 605
|
2 782
|
2 719
|
3 041
|
3 981
|
4 215
|
5 988
|
6 653
|
6 034
|
6 610
|
|
Total Liabilities |
138 124
N/A
|
119 266
-14%
|
127 580
+7%
|
153 085
+20%
|
150 439
-2%
|
137 822
-8%
|
156 177
+13%
|
190 531
+22%
|
174 662
-8%
|
178 588
+2%
|
|
Equity | |||||||||||
Common Stock |
35 875
|
35 875
|
35 875
|
35 875
|
35 875
|
35 875
|
35 875
|
35 875
|
35 875
|
35 875
|
|
Retained Earnings |
15 773
|
14 884
|
15 486
|
17 003
|
18 223
|
18 305
|
21 113
|
21 025
|
22 227
|
22 982
|
|
Additional Paid In Capital |
2 921
|
2 913
|
2 913
|
2 913
|
2 913
|
2 913
|
2 899
|
2 900
|
2 900
|
2 911
|
|
Unrealized Security Profit/Loss |
0
|
0
|
296
|
865
|
656
|
183
|
565
|
322
|
941
|
327
|
|
Other Equity |
3 009
|
2 809
|
222
|
972
|
990
|
2 005
|
2 467
|
3 037
|
507
|
975
|
|
Total Equity |
57 578
N/A
|
56 481
-2%
|
54 793
-3%
|
55 683
+2%
|
55 364
-1%
|
55 271
0%
|
57 985
+5%
|
57 085
-2%
|
59 554
+4%
|
61 120
+3%
|
|
Total Liabilities & Equity |
195 702
N/A
|
175 746
-10%
|
182 373
+4%
|
208 768
+14%
|
205 804
-1%
|
193 093
-6%
|
214 161
+11%
|
247 615
+16%
|
234 216
-5%
|
239 708
+2%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
3 587
|
3 587
|
3 587
|
3 587
|
3 587
|
3 587
|
3 587
|
3 587
|
3 587
|
3 587
|