Unitech Computer Co Ltd
TWSE:2414
Balance Sheet
Balance Sheet Decomposition
Unitech Computer Co Ltd
Current Assets | 6.8B |
Cash & Short-Term Investments | 1.2B |
Receivables | 3.6B |
Other Current Assets | 2B |
Non-Current Assets | 1.8B |
Long-Term Investments | 32.7m |
PP&E | 1.5B |
Intangibles | 66.2m |
Other Non-Current Assets | 242.6m |
Current Liabilities | 4.1B |
Accounts Payable | 2.1B |
Short-Term Debt | 737m |
Other Current Liabilities | 1.2B |
Non-Current Liabilities | 1.3B |
Long-Term Debt | 111.6m |
Other Non-Current Liabilities | 1.2B |
Balance Sheet
Unitech Computer Co Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
291
|
294
|
430
|
406
|
256
|
349
|
379
|
700
|
1 086
|
600
|
|
Cash |
291
|
294
|
430
|
406
|
256
|
349
|
379
|
700
|
1 086
|
600
|
|
Short-Term Investments |
37
|
39
|
52
|
48
|
9
|
10
|
12
|
249
|
7
|
407
|
|
Total Receivables |
2 580
|
2 853
|
2 968
|
2 714
|
2 959
|
3 331
|
3 345
|
3 652
|
4 805
|
3 598
|
|
Accounts Receivables |
2 395
|
2 488
|
2 766
|
2 530
|
2 761
|
3 137
|
3 195
|
3 484
|
4 521
|
3 390
|
|
Other Receivables |
186
|
365
|
202
|
184
|
198
|
194
|
149
|
168
|
284
|
208
|
|
Inventory |
1 266
|
1 603
|
1 443
|
1 371
|
1 405
|
1 569
|
1 465
|
1 762
|
2 140
|
1 619
|
|
Other Current Assets |
32
|
26
|
38
|
57
|
80
|
41
|
55
|
137
|
99
|
110
|
|
Total Current Assets |
4 207
|
4 816
|
4 931
|
4 596
|
4 708
|
5 301
|
5 255
|
6 500
|
8 138
|
6 333
|
|
PP&E Net |
1 065
|
1 054
|
1 050
|
1 038
|
1 034
|
1 351
|
1 383
|
1 440
|
1 481
|
1 490
|
|
PP&E Gross |
1 065
|
1 054
|
1 050
|
1 038
|
1 034
|
1 351
|
1 383
|
1 440
|
1 481
|
1 490
|
|
Accumulated Depreciation |
621
|
660
|
688
|
713
|
753
|
789
|
788
|
726
|
737
|
710
|
|
Intangible Assets |
32
|
48
|
48
|
44
|
41
|
48
|
43
|
36
|
27
|
39
|
|
Goodwill |
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
99
|
162
|
117
|
55
|
|
Long-Term Investments |
57
|
40
|
39
|
69
|
71
|
164
|
170
|
33
|
33
|
37
|
|
Other Long-Term Assets |
91
|
82
|
101
|
96
|
129
|
169
|
202
|
205
|
200
|
195
|
|
Other Assets |
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
|
Total Assets |
5 465
N/A
|
6 054
+11%
|
6 182
+2%
|
5 855
-5%
|
5 996
+2%
|
7 045
+17%
|
7 166
+2%
|
8 388
+17%
|
10 008
+19%
|
8 161
-18%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 222
|
1 518
|
1 569
|
1 613
|
1 562
|
1 745
|
1 664
|
2 004
|
2 194
|
1 748
|
|
Short-Term Debt |
712
|
1 027
|
891
|
543
|
658
|
1 031
|
905
|
780
|
2 017
|
748
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
58
|
80
|
97
|
132
|
143
|
|
Other Current Liabilities |
398
|
415
|
610
|
555
|
585
|
789
|
949
|
1 126
|
1 171
|
1 113
|
|
Total Current Liabilities |
2 346
|
2 959
|
3 069
|
2 711
|
2 805
|
3 622
|
3 597
|
4 007
|
5 514
|
3 752
|
|
Long-Term Debt |
53
|
0
|
0
|
0
|
0
|
196
|
172
|
132
|
159
|
124
|
|
Deferred Income Tax |
4
|
4
|
3
|
0
|
1
|
0
|
1
|
0
|
2
|
0
|
|
Minority Interest |
479
|
480
|
484
|
482
|
473
|
462
|
463
|
1 047
|
1 094
|
1 088
|
|
Other Liabilities |
104
|
100
|
91
|
91
|
112
|
106
|
158
|
191
|
176
|
154
|
|
Total Liabilities |
2 986
N/A
|
3 544
+19%
|
3 647
+3%
|
3 284
-10%
|
3 391
+3%
|
4 387
+29%
|
4 391
+0%
|
5 377
+22%
|
6 945
+29%
|
5 118
-26%
|
|
Equity | |||||||||||
Common Stock |
1 617
|
1 617
|
1 617
|
1 617
|
1 617
|
1 617
|
1 617
|
1 617
|
1 617
|
1 617
|
|
Retained Earnings |
552
|
581
|
610
|
655
|
684
|
743
|
864
|
1 114
|
1 159
|
1 139
|
|
Additional Paid In Capital |
310
|
310
|
310
|
310
|
310
|
310
|
310
|
296
|
296
|
296
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
|
Other Equity |
0
|
2
|
2
|
11
|
7
|
11
|
14
|
16
|
8
|
9
|
|
Total Equity |
2 479
N/A
|
2 510
+1%
|
2 536
+1%
|
2 571
+1%
|
2 605
+1%
|
2 659
+2%
|
2 775
+4%
|
3 011
+9%
|
3 063
+2%
|
3 043
-1%
|
|
Total Liabilities & Equity |
5 465
N/A
|
6 054
+11%
|
6 182
+2%
|
5 855
-5%
|
5 996
+2%
|
7 045
+17%
|
7 166
+2%
|
8 388
+17%
|
10 008
+19%
|
8 161
-18%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
162
|
162
|
162
|
162
|
162
|
162
|
162
|
162
|
162
|
162
|