Collins Co Ltd
TWSE:2906
Balance Sheet
Balance Sheet Decomposition
Collins Co Ltd
Collins Co Ltd
Balance Sheet
Collins Co Ltd
| Dec-2001 | 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 |
83
|
358
|
56
|
173
|
224
|
182
|
419
|
472
|
812
|
635
|
676
|
680
|
799
|
1 286
|
1 568
|
1 136
|
806
|
532
|
875
|
646
|
563
|
670
|
834
|
796
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
217
|
571
|
680
|
744
|
743
|
409
|
760
|
600
|
467
|
582
|
726
|
715
|
|
| Cash Equivalents |
83
|
358
|
56
|
173
|
224
|
182
|
419
|
472
|
812
|
635
|
676
|
680
|
582
|
716
|
888
|
392
|
64
|
123
|
115
|
46
|
96
|
88
|
108
|
81
|
|
| Short-Term Investments |
595
|
186
|
258
|
398
|
657
|
1 445
|
1 217
|
411
|
928
|
606
|
546
|
518
|
542
|
743
|
741
|
524
|
225
|
248
|
231
|
364
|
380
|
378
|
259
|
438
|
|
| Total Receivables |
4 860
|
4 744
|
4 997
|
4 498
|
4 017
|
3 570
|
2 594
|
2 047
|
1 535
|
1 569
|
1 843
|
1 286
|
1 130
|
934
|
725
|
1 692
|
1 592
|
1 797
|
1 873
|
1 665
|
2 119
|
1 994
|
1 933
|
2 045
|
|
| Accounts Receivables |
822
|
1 576
|
2 504
|
2 630
|
2 441
|
2 515
|
2 139
|
1 894
|
1 443
|
1 559
|
1 843
|
1 286
|
1 080
|
932
|
713
|
1 411
|
1 297
|
1 550
|
1 614
|
1 423
|
1 856
|
1 731
|
1 664
|
1 823
|
|
| Other Receivables |
4 038
|
3 168
|
2 493
|
1 868
|
1 577
|
1 055
|
455
|
154
|
92
|
11
|
0
|
0
|
50
|
2
|
12
|
281
|
294
|
247
|
259
|
241
|
263
|
263
|
269
|
223
|
|
| Inventory |
223
|
412
|
483
|
646
|
913
|
845
|
772
|
753
|
699
|
683
|
697
|
753
|
646
|
628
|
506
|
860
|
920
|
930
|
1 009
|
1 078
|
1 440
|
1 340
|
1 469
|
1 684
|
|
| Other Current Assets |
120
|
111
|
79
|
113
|
146
|
149
|
146
|
155
|
137
|
102
|
135
|
168
|
53
|
76
|
114
|
94
|
81
|
142
|
116
|
103
|
175
|
148
|
173
|
185
|
|
| Total Current Assets |
5 881
|
5 811
|
5 874
|
5 826
|
5 957
|
6 190
|
5 148
|
3 837
|
4 112
|
3 595
|
3 897
|
3 405
|
3 170
|
3 667
|
3 654
|
4 306
|
3 624
|
3 650
|
4 103
|
3 856
|
4 677
|
4 530
|
4 667
|
5 148
|
|
| PP&E Net |
673
|
674
|
467
|
500
|
1 050
|
865
|
842
|
831
|
632
|
495
|
518
|
505
|
459
|
440
|
426
|
1 362
|
1 440
|
1 943
|
2 762
|
2 990
|
3 214
|
3 734
|
4 385
|
4 984
|
|
| PP&E Gross |
673
|
674
|
467
|
500
|
1 050
|
865
|
842
|
831
|
632
|
495
|
518
|
505
|
459
|
440
|
426
|
1 362
|
1 440
|
1 943
|
2 762
|
2 990
|
3 214
|
3 734
|
4 385
|
4 984
|
|
| Accumulated Depreciation |
144
|
162
|
183
|
214
|
564
|
669
|
683
|
716
|
671
|
588
|
461
|
507
|
503
|
503
|
454
|
561
|
401
|
437
|
656
|
804
|
859
|
1 025
|
1 111
|
1 272
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
43
|
41
|
32
|
23
|
9
|
9
|
39
|
4
|
3
|
2
|
1 198
|
1 113
|
1 028
|
973
|
971
|
874
|
790
|
712
|
624
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
358
|
358
|
358
|
365
|
434
|
439
|
439
|
445
|
504
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
72
|
75
|
82
|
87
|
95
|
84
|
86
|
103
|
120
|
|
| Long-Term Investments |
1 540
|
1 175
|
1 273
|
1 168
|
514
|
500
|
555
|
531
|
472
|
706
|
634
|
578
|
641
|
609
|
669
|
560
|
545
|
581
|
612
|
582
|
775
|
834
|
885
|
1 274
|
|
| Other Long-Term Assets |
174
|
174
|
412
|
176
|
231
|
244
|
288
|
262
|
221
|
191
|
185
|
173
|
168
|
165
|
189
|
237
|
176
|
191
|
212
|
226
|
204
|
198
|
232
|
305
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
358
|
358
|
358
|
365
|
434
|
439
|
439
|
445
|
504
|
|
| Total Assets |
8 267
N/A
|
7 834
-5%
|
8 025
+2%
|
7 671
-4%
|
7 753
+1%
|
7 842
+1%
|
6 873
-12%
|
5 493
-20%
|
5 461
-1%
|
4 997
-8%
|
5 243
+5%
|
4 701
-10%
|
4 443
-5%
|
4 885
+10%
|
4 940
+1%
|
8 093
+64%
|
7 331
-9%
|
7 834
+7%
|
9 115
+16%
|
9 154
+0%
|
10 266
+12%
|
10 611
+3%
|
11 430
+8%
|
12 960
+13%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
260
|
357
|
409
|
453
|
626
|
776
|
697
|
552
|
626
|
558
|
601
|
502
|
442
|
419
|
310
|
892
|
821
|
1 023
|
889
|
890
|
973
|
900
|
896
|
1 022
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
97
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
2 107
|
1 470
|
2 028
|
1 993
|
1 758
|
1 747
|
1 036
|
1 245
|
872
|
586
|
622
|
292
|
214
|
452
|
712
|
1 223
|
738
|
1 127
|
1 152
|
1 197
|
1 878
|
1 601
|
1 180
|
1 341
|
|
| Current Portion of Long-Term Debt |
800
|
800
|
300
|
300
|
300
|
300
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
125
|
142
|
143
|
124
|
133
|
1 109
|
|
| Other Current Liabilities |
175
|
258
|
232
|
192
|
160
|
257
|
286
|
192
|
195
|
217
|
228
|
224
|
163
|
303
|
447
|
298
|
298
|
296
|
368
|
369
|
521
|
548
|
530
|
595
|
|
| Total Current Liabilities |
3 341
|
2 885
|
2 970
|
2 938
|
2 941
|
3 080
|
2 019
|
1 989
|
1 694
|
1 361
|
1 451
|
1 019
|
819
|
1 175
|
1 468
|
2 413
|
1 858
|
2 447
|
2 535
|
2 599
|
3 514
|
3 172
|
2 738
|
4 067
|
|
| Long-Term Debt |
0
|
300
|
300
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 085
|
947
|
815
|
1 409
|
1 972
|
1 907
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
106
|
106
|
106
|
120
|
116
|
120
|
132
|
126
|
126
|
125
|
127
|
130
|
|
| Minority Interest |
0
|
16
|
24
|
38
|
58
|
73
|
76
|
69
|
77
|
79
|
84
|
106
|
83
|
90
|
153
|
2 387
|
2 294
|
2 235
|
2 346
|
2 476
|
2 658
|
2 742
|
3 234
|
3 306
|
|
| Other Liabilities |
245
|
258
|
268
|
224
|
350
|
392
|
416
|
432
|
371
|
342
|
314
|
311
|
225
|
215
|
129
|
139
|
128
|
126
|
83
|
90
|
94
|
60
|
81
|
78
|
|
| Total Liabilities |
3 586
N/A
|
3 460
-4%
|
3 561
+3%
|
3 199
-10%
|
3 350
+5%
|
3 545
+6%
|
2 511
-29%
|
2 490
-1%
|
2 142
-14%
|
1 782
-17%
|
1 849
+4%
|
1 436
-22%
|
1 232
-14%
|
1 586
+29%
|
1 855
+17%
|
5 059
+173%
|
4 396
-13%
|
4 929
+12%
|
6 181
+25%
|
6 238
+1%
|
7 207
+16%
|
7 508
+4%
|
8 153
+9%
|
9 488
+16%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 903
|
3 785
|
3 685
|
3 734
|
3 720
|
3 720
|
3 642
|
2 485
|
2 485
|
2 479
|
2 424
|
2 424
|
2 220
|
2 120
|
2 120
|
2 120
|
2 091
|
2 091
|
2 091
|
2 091
|
2 091
|
2 091
|
2 091
|
2 091
|
|
| Retained Earnings |
960
|
987
|
990
|
1 048
|
1 066
|
1 024
|
962
|
738
|
806
|
787
|
996
|
789
|
1 028
|
1 087
|
991
|
972
|
925
|
964
|
916
|
908
|
937
|
1 018
|
1 026
|
1 047
|
|
| Additional Paid In Capital |
236
|
303
|
357
|
282
|
257
|
226
|
256
|
269
|
269
|
291
|
231
|
253
|
98
|
86
|
88
|
90
|
74
|
74
|
84
|
98
|
116
|
125
|
271
|
290
|
|
| Unrealized Security Profit/Loss |
341
|
369
|
323
|
321
|
327
|
267
|
235
|
295
|
69
|
57
|
152
|
48
|
33
|
49
|
37
|
64
|
79
|
143
|
71
|
77
|
30
|
56
|
37
|
86
|
|
| Treasury Stock |
108
|
357
|
271
|
271
|
346
|
423
|
326
|
213
|
214
|
279
|
129
|
142
|
124
|
0
|
46
|
46
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
31
|
25
|
26
|
1
|
33
|
18
|
63
|
18
|
42
|
6
|
25
|
11
|
43
|
2
|
31
|
38
|
76
|
80
|
86
|
104
|
116
|
75
|
74
|
43
|
|
| Total Equity |
4 681
N/A
|
4 374
-7%
|
4 464
+2%
|
4 471
+0%
|
4 403
-2%
|
4 297
-2%
|
4 362
+2%
|
3 003
-31%
|
3 319
+11%
|
3 215
-3%
|
3 394
+6%
|
3 265
-4%
|
3 211
-2%
|
3 298
+3%
|
3 085
-6%
|
3 034
-2%
|
2 935
-3%
|
2 905
-1%
|
2 934
+1%
|
2 916
-1%
|
3 059
+5%
|
3 103
+1%
|
3 277
+6%
|
3 472
+6%
|
|
| Total Liabilities & Equity |
8 267
N/A
|
7 834
-5%
|
8 025
+2%
|
7 671
-4%
|
7 753
+1%
|
7 842
+1%
|
6 873
-12%
|
5 493
-20%
|
5 461
-1%
|
4 997
-8%
|
5 243
+5%
|
4 701
-10%
|
4 443
-5%
|
4 885
+10%
|
4 940
+1%
|
8 093
+64%
|
7 331
-9%
|
7 834
+7%
|
9 115
+16%
|
9 154
+0%
|
10 266
+12%
|
10 611
+3%
|
11 430
+8%
|
12 960
+13%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
284
|
280
|
280
|
277
|
229
|
229
|
231
|
224
|
224
|
219
|
225
|
224
|
212
|
219
|
209
|
209
|
209
|
209
|
209
|
209
|
209
|
209
|
209
|
209
|
|