Asia Pacific Telecom Co Ltd
TWSE:3682
Balance Sheet
Balance Sheet Decomposition
Asia Pacific Telecom Co Ltd
Asia Pacific Telecom Co Ltd
Balance Sheet
Asia Pacific Telecom Co Ltd
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
5 864
|
16 664
|
10 440
|
6 282
|
2 751
|
1 002
|
8 204
|
5 872
|
704
|
209
|
|
| Cash |
1 060
|
989
|
2 235
|
1 770
|
1 645
|
846
|
914
|
5 674
|
701
|
174
|
|
| Cash Equivalents |
4 804
|
15 675
|
8 205
|
4 511
|
1 106
|
156
|
7 291
|
198
|
3
|
35
|
|
| Short-Term Investments |
450
|
1 956
|
4 163
|
1 063
|
411
|
0
|
16
|
0
|
0
|
0
|
|
| Total Receivables |
1 924
|
1 672
|
1 494
|
2 132
|
1 904
|
1 980
|
1 892
|
1 936
|
2 121
|
1 702
|
|
| Accounts Receivables |
1 766
|
1 516
|
1 370
|
1 459
|
1 496
|
1 823
|
1 803
|
1 862
|
1 698
|
1 585
|
|
| Other Receivables |
158
|
156
|
124
|
672
|
409
|
157
|
88
|
75
|
422
|
116
|
|
| Inventory |
171
|
557
|
297
|
205
|
265
|
653
|
385
|
172
|
254
|
125
|
|
| Other Current Assets |
253
|
218
|
355
|
446
|
447
|
483
|
443
|
192
|
656
|
415
|
|
| Total Current Assets |
8 661
|
21 067
|
16 748
|
10 128
|
5 778
|
4 119
|
10 939
|
8 172
|
3 735
|
2 451
|
|
| PP&E Net |
15 196
|
9 369
|
10 858
|
11 991
|
12 539
|
12 104
|
14 405
|
13 096
|
13 907
|
12 192
|
|
| PP&E Gross |
15 196
|
9 369
|
10 858
|
11 991
|
12 539
|
12 104
|
14 405
|
13 096
|
13 907
|
12 192
|
|
| Accumulated Depreciation |
16 507
|
23 084
|
24 979
|
27 701
|
25 897
|
21 968
|
24 729
|
27 417
|
28 872
|
28 511
|
|
| Intangible Assets |
10 168
|
7 553
|
12 255
|
13 181
|
12 629
|
12 127
|
11 170
|
10 545
|
9 473
|
7 984
|
|
| Goodwill |
0
|
0
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
166
|
114
|
186
|
185
|
190
|
|
| Long-Term Investments |
30
|
23
|
16
|
4
|
4
|
0
|
0
|
205
|
150
|
142
|
|
| Other Long-Term Assets |
5 528
|
4 405
|
5 652
|
5 323
|
5 372
|
9 207
|
9 121
|
7 473
|
18 208
|
16 936
|
|
| Other Assets |
0
|
0
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
|
| Total Assets |
39 583
N/A
|
42 417
+7%
|
45 531
+7%
|
40 628
-11%
|
36 324
-11%
|
37 724
+4%
|
45 751
+21%
|
39 677
-13%
|
45 659
+15%
|
39 895
-13%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
703
|
1 460
|
974
|
1 259
|
1 102
|
1 391
|
1 033
|
857
|
924
|
919
|
|
| Accrued Liabilities |
0
|
0
|
1 462
|
1 666
|
1 673
|
1 408
|
1 372
|
1 501
|
1 625
|
1 789
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
1 130
|
2 300
|
1 420
|
4 535
|
3 595
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1 217
|
1 282
|
1 394
|
2 074
|
|
| Other Current Liabilities |
3 280
|
3 690
|
2 477
|
2 087
|
1 934
|
2 125
|
1 398
|
1 914
|
2 137
|
1 442
|
|
| Total Current Liabilities |
3 983
|
5 149
|
4 913
|
5 012
|
4 709
|
6 054
|
7 320
|
6 975
|
10 615
|
9 820
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1 995
|
2 287
|
4 937
|
5 907
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
195
|
24
|
0
|
0
|
99
|
|
| Minority Interest |
0
|
0
|
115
|
111
|
88
|
115
|
188
|
0
|
0
|
0
|
|
| Other Liabilities |
401
|
389
|
448
|
518
|
541
|
610
|
657
|
675
|
724
|
717
|
|
| Total Liabilities |
4 384
N/A
|
5 539
+26%
|
5 476
-1%
|
5 642
+3%
|
5 338
-5%
|
6 975
+31%
|
10 183
+46%
|
9 937
-2%
|
16 275
+64%
|
16 543
+2%
|
|
| Equity | |||||||||||
| Common Stock |
33 056
|
38 885
|
43 006
|
43 006
|
42 982
|
42 982
|
38 172
|
38 172
|
43 172
|
43 172
|
|
| Retained Earnings |
2 087
|
7 847
|
9 536
|
14 663
|
18 751
|
19 021
|
2 604
|
8 432
|
13 789
|
19 116
|
|
| Additional Paid In Capital |
56
|
5 887
|
6 630
|
6 690
|
6 755
|
6 787
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
46
|
46
|
0
|
0
|
0
|
0
|
0
|
704
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
35 199
N/A
|
36 879
+5%
|
40 054
+9%
|
34 987
-13%
|
30 986
-11%
|
30 749
-1%
|
35 568
+16%
|
29 740
-16%
|
29 383
-1%
|
23 352
-21%
|
|
| Total Liabilities & Equity |
39 583
N/A
|
42 417
+7%
|
45 531
+7%
|
40 628
-11%
|
36 324
-11%
|
37 724
+4%
|
45 751
+21%
|
39 677
-13%
|
45 659
+15%
|
39 895
-13%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
2 167
|
2 547
|
2 817
|
2 817
|
2 817
|
2 817
|
3 817
|
3 817
|
4 317
|
4 216
|
|