Universal Microelectronics Co Ltd
TWSE:2413
Balance Sheet
Balance Sheet Decomposition
Universal Microelectronics Co Ltd
Universal Microelectronics Co Ltd
Balance Sheet
Universal Microelectronics Co Ltd
| 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 |
398
|
418
|
440
|
361
|
591
|
506
|
577
|
464
|
511
|
504
|
517
|
719
|
726
|
617
|
709
|
743
|
686
|
938
|
582
|
627
|
724
|
730
|
|
| Cash |
398
|
418
|
440
|
361
|
591
|
506
|
577
|
464
|
511
|
504
|
517
|
719
|
726
|
617
|
709
|
743
|
686
|
938
|
582
|
627
|
724
|
730
|
|
| Short-Term Investments |
35
|
35
|
54
|
68
|
74
|
9
|
11
|
21
|
11
|
11
|
26
|
41
|
28
|
29
|
42
|
23
|
20
|
31
|
46
|
26
|
38
|
172
|
|
| Total Receivables |
763
|
537
|
483
|
766
|
861
|
799
|
663
|
814
|
768
|
879
|
1 014
|
916
|
942
|
797
|
683
|
745
|
633
|
720
|
731
|
892
|
580
|
632
|
|
| Accounts Receivables |
491
|
476
|
445
|
745
|
836
|
781
|
655
|
804
|
759
|
873
|
990
|
884
|
883
|
749
|
613
|
714
|
608
|
695
|
710
|
853
|
563
|
618
|
|
| Other Receivables |
272
|
60
|
38
|
21
|
25
|
17
|
8
|
11
|
8
|
6
|
24
|
32
|
59
|
48
|
71
|
31
|
24
|
25
|
22
|
38
|
17
|
14
|
|
| Inventory |
672
|
692
|
669
|
790
|
907
|
909
|
670
|
844
|
739
|
782
|
828
|
785
|
789
|
773
|
829
|
1 046
|
947
|
987
|
1 540
|
2 054
|
1 823
|
1 203
|
|
| Other Current Assets |
125
|
138
|
74
|
307
|
518
|
369
|
214
|
249
|
269
|
295
|
82
|
54
|
71
|
150
|
732
|
592
|
583
|
46
|
51
|
246
|
73
|
35
|
|
| Total Current Assets |
1 992
|
1 819
|
1 720
|
2 292
|
2 950
|
2 591
|
2 136
|
2 392
|
2 298
|
2 470
|
2 466
|
2 515
|
2 556
|
2 365
|
2 996
|
3 149
|
2 869
|
2 722
|
2 950
|
3 844
|
3 237
|
2 771
|
|
| PP&E Net |
1 651
|
1 557
|
1 477
|
1 423
|
1 408
|
1 414
|
1 290
|
1 185
|
1 325
|
1 328
|
1 475
|
1 384
|
1 281
|
1 127
|
1 042
|
1 085
|
1 322
|
1 265
|
1 216
|
1 217
|
1 114
|
1 060
|
|
| PP&E Gross |
1 651
|
1 557
|
1 477
|
1 423
|
1 408
|
1 414
|
1 290
|
1 185
|
1 325
|
1 328
|
1 475
|
1 384
|
1 281
|
1 127
|
1 042
|
1 085
|
1 322
|
1 265
|
1 216
|
1 217
|
1 114
|
1 060
|
|
| Accumulated Depreciation |
383
|
439
|
591
|
693
|
823
|
1 014
|
1 144
|
1 249
|
1 376
|
1 482
|
1 682
|
1 837
|
1 933
|
1 940
|
2 022
|
2 050
|
1 943
|
2 047
|
2 094
|
2 222
|
2 175
|
2 135
|
|
| Intangible Assets |
127
|
115
|
106
|
104
|
106
|
123
|
124
|
117
|
142
|
130
|
17
|
32
|
31
|
23
|
23
|
30
|
23
|
15
|
12
|
11
|
16
|
10
|
|
| Long-Term Investments |
1 190
|
1 072
|
624
|
613
|
591
|
566
|
585
|
889
|
637
|
562
|
653
|
640
|
553
|
505
|
326
|
321
|
432
|
475
|
637
|
389
|
388
|
390
|
|
| Other Long-Term Assets |
391
|
263
|
309
|
200
|
117
|
109
|
99
|
35
|
103
|
115
|
249
|
270
|
216
|
194
|
169
|
170
|
130
|
136
|
108
|
83
|
94
|
72
|
|
| Total Assets |
5 351
N/A
|
4 825
-10%
|
4 236
-12%
|
4 632
+9%
|
5 172
+12%
|
4 803
-7%
|
4 235
-12%
|
4 618
+9%
|
4 505
-2%
|
4 605
+2%
|
4 860
+6%
|
4 841
0%
|
4 637
-4%
|
4 214
-9%
|
4 556
+8%
|
4 756
+4%
|
4 775
+0%
|
4 612
-3%
|
4 923
+7%
|
5 545
+13%
|
4 849
-13%
|
4 304
-11%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
353
|
280
|
299
|
488
|
416
|
446
|
444
|
397
|
385
|
475
|
531
|
529
|
550
|
577
|
671
|
736
|
532
|
689
|
674
|
942
|
687
|
413
|
|
| Accrued Liabilities |
85
|
89
|
87
|
105
|
96
|
101
|
136
|
152
|
150
|
156
|
0
|
444
|
448
|
187
|
191
|
164
|
200
|
193
|
189
|
178
|
143
|
127
|
|
| Short-Term Debt |
872
|
924
|
610
|
667
|
1 137
|
882
|
631
|
755
|
708
|
941
|
1 066
|
702
|
296
|
508
|
1 054
|
1 038
|
1 163
|
120
|
279
|
286
|
308
|
70
|
|
| Current Portion of Long-Term Debt |
232
|
590
|
1 118
|
288
|
189
|
352
|
316
|
365
|
249
|
127
|
120
|
120
|
153
|
284
|
169
|
198
|
536
|
406
|
534
|
852
|
520
|
374
|
|
| Other Current Liabilities |
73
|
35
|
34
|
37
|
27
|
27
|
40
|
70
|
54
|
69
|
273
|
71
|
78
|
80
|
64
|
50
|
64
|
72
|
121
|
378
|
200
|
130
|
|
| Total Current Liabilities |
1 615
|
1 918
|
2 149
|
1 585
|
1 864
|
1 808
|
1 567
|
1 739
|
1 546
|
1 767
|
1 990
|
1 866
|
1 526
|
1 636
|
2 148
|
2 186
|
2 495
|
1 480
|
1 797
|
2 635
|
1 858
|
1 114
|
|
| Long-Term Debt |
952
|
401
|
33
|
900
|
1 067
|
876
|
645
|
480
|
887
|
1 060
|
990
|
929
|
992
|
564
|
616
|
766
|
639
|
1 456
|
1 168
|
818
|
919
|
1 236
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
26
|
22
|
11
|
4
|
3
|
7
|
18
|
28
|
0
|
0
|
0
|
|
| Minority Interest |
2
|
1
|
8
|
4
|
1
|
1
|
1
|
1
|
0
|
2
|
1
|
1
|
1
|
1
|
9
|
7
|
4
|
2
|
2
|
1
|
1
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
30
|
54
|
57
|
61
|
66
|
70
|
69
|
70
|
68
|
71
|
55
|
54
|
5
|
|
| Total Liabilities |
2 568
N/A
|
2 320
-10%
|
2 190
-6%
|
2 488
+14%
|
2 932
+18%
|
2 685
-8%
|
2 213
-18%
|
2 220
+0%
|
2 438
+10%
|
2 858
+17%
|
3 061
+7%
|
2 879
-6%
|
2 602
-10%
|
2 277
-12%
|
2 847
+25%
|
3 031
+6%
|
3 215
+6%
|
3 024
-6%
|
3 066
+1%
|
3 509
+14%
|
2 831
-19%
|
2 355
-17%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
1 433
|
1 383
|
1 333
|
1 333
|
1 333
|
1 323
|
1 323
|
1 323
|
1 293
|
1 274
|
1 274
|
1 274
|
1 274
|
1 274
|
1 274
|
1 274
|
1 274
|
1 274
|
1 274
|
1 274
|
1 274
|
1 274
|
|
| Retained Earnings |
174
|
6
|
441
|
99
|
159
|
37
|
47
|
169
|
1
|
292
|
34
|
17
|
181
|
133
|
4
|
440
|
252
|
232
|
354
|
728
|
731
|
668
|
|
| Additional Paid In Capital |
1 274
|
1 256
|
1 196
|
755
|
755
|
755
|
755
|
689
|
668
|
663
|
369
|
369
|
369
|
369
|
369
|
369
|
370
|
369
|
370
|
373
|
373
|
373
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
2
|
10
|
8
|
11
|
0
|
274
|
102
|
116
|
0
|
0
|
0
|
0
|
87
|
332
|
307
|
247
|
105
|
314
|
322
|
346
|
|
| Treasury Stock |
110
|
110
|
39
|
39
|
28
|
51
|
51
|
51
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
6
|
|
| Other Equity |
11
|
31
|
2
|
6
|
29
|
66
|
43
|
5
|
29
|
14
|
190
|
302
|
211
|
161
|
26
|
25
|
28
|
34
|
30
|
19
|
31
|
14
|
|
| Total Equity |
2 783
N/A
|
2 505
-10%
|
2 045
-18%
|
2 144
+5%
|
2 240
+4%
|
2 118
-5%
|
2 022
-5%
|
2 398
+19%
|
2 066
-14%
|
1 747
-15%
|
1 799
+3%
|
1 962
+9%
|
2 035
+4%
|
1 937
-5%
|
1 709
-12%
|
1 725
+1%
|
1 560
-10%
|
1 587
+2%
|
1 857
+17%
|
2 036
+10%
|
2 018
-1%
|
1 949
-3%
|
|
| Total Liabilities & Equity |
5 351
N/A
|
4 825
-10%
|
4 236
-12%
|
4 632
+9%
|
5 172
+12%
|
4 803
-7%
|
4 235
-12%
|
4 618
+9%
|
4 505
-2%
|
4 605
+2%
|
4 860
+6%
|
4 841
0%
|
4 637
-4%
|
4 214
-9%
|
4 556
+8%
|
4 756
+4%
|
4 775
+0%
|
4 612
-3%
|
4 923
+7%
|
5 545
+13%
|
4 849
-13%
|
4 304
-11%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
142
|
137
|
133
|
133
|
134
|
129
|
129
|
129
|
127
|
127
|
127
|
127
|
127
|
127
|
127
|
127
|
127
|
127
|
127
|
127
|
127
|
127
|
|