Nan Liu Enterprise Co Ltd
TWSE:6504
Balance Sheet
Balance Sheet Decomposition
Nan Liu Enterprise Co Ltd
Nan Liu Enterprise Co Ltd
Balance Sheet
Nan Liu Enterprise 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 |
39
|
94
|
222
|
307
|
263
|
119
|
137
|
202
|
261
|
210
|
398
|
339
|
529
|
577
|
1 016
|
1 089
|
1 310
|
1 689
|
1 777
|
1 522
|
1 089
|
1 265
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
398
|
339
|
263
|
229
|
775
|
805
|
866
|
1 085
|
1 212
|
812
|
933
|
1 046
|
|
| Cash Equivalents |
39
|
94
|
222
|
307
|
263
|
119
|
137
|
202
|
261
|
210
|
0
|
0
|
266
|
348
|
241
|
284
|
444
|
604
|
566
|
711
|
156
|
219
|
|
| Short-Term Investments |
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
89
|
0
|
231
|
288
|
117
|
|
| Total Receivables |
230
|
238
|
216
|
272
|
226
|
295
|
431
|
496
|
577
|
711
|
891
|
1 117
|
1 179
|
1 354
|
1 420
|
1 478
|
1 353
|
1 540
|
1 406
|
1 250
|
1 496
|
1 712
|
|
| Accounts Receivables |
187
|
192
|
161
|
234
|
178
|
248
|
387
|
452
|
498
|
658
|
833
|
1 055
|
1 119
|
1 227
|
1 322
|
1 351
|
1 254
|
1 461
|
1 343
|
1 185
|
1 439
|
1 577
|
|
| Other Receivables |
42
|
47
|
54
|
38
|
47
|
47
|
44
|
45
|
79
|
52
|
58
|
62
|
60
|
128
|
98
|
127
|
99
|
79
|
64
|
65
|
57
|
135
|
|
| Inventory |
174
|
230
|
277
|
189
|
218
|
322
|
401
|
439
|
488
|
469
|
650
|
771
|
992
|
929
|
964
|
1 022
|
942
|
1 265
|
862
|
867
|
795
|
861
|
|
| Other Current Assets |
55
|
20
|
27
|
26
|
59
|
161
|
145
|
135
|
113
|
271
|
437
|
441
|
399
|
358
|
396
|
441
|
535
|
288
|
265
|
358
|
794
|
827
|
|
| Total Current Assets |
498
|
582
|
741
|
795
|
767
|
898
|
1 113
|
1 271
|
1 438
|
1 660
|
2 376
|
2 669
|
3 100
|
3 218
|
3 796
|
4 030
|
4 140
|
4 871
|
4 311
|
4 227
|
4 462
|
4 783
|
|
| PP&E Net |
313
|
551
|
618
|
630
|
858
|
1 237
|
1 207
|
1 161
|
1 225
|
1 597
|
1 955
|
2 086
|
2 131
|
1 992
|
2 797
|
3 854
|
5 236
|
5 709
|
5 896
|
5 852
|
5 582
|
5 185
|
|
| PP&E Gross |
313
|
551
|
618
|
630
|
858
|
1 237
|
1 207
|
1 161
|
1 225
|
1 597
|
1 955
|
2 086
|
2 131
|
1 992
|
2 797
|
3 854
|
5 236
|
5 709
|
5 896
|
5 852
|
5 582
|
5 185
|
|
| Accumulated Depreciation |
342
|
405
|
425
|
506
|
533
|
625
|
766
|
889
|
1 054
|
1 206
|
1 403
|
1 642
|
1 880
|
2 064
|
2 324
|
2 551
|
2 778
|
3 078
|
3 475
|
3 981
|
4 322
|
4 895
|
|
| Intangible Assets |
0
|
0
|
8
|
8
|
63
|
72
|
69
|
64
|
68
|
64
|
0
|
0
|
0
|
2
|
2
|
1
|
0
|
0
|
0
|
1
|
2
|
2
|
|
| Long-Term Investments |
5
|
5
|
4
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
101
|
115
|
114
|
125
|
118
|
|
| Other Long-Term Assets |
75
|
77
|
48
|
40
|
36
|
54
|
74
|
77
|
79
|
18
|
105
|
149
|
155
|
173
|
159
|
234
|
143
|
198
|
229
|
225
|
213
|
166
|
|
| Total Assets |
890
N/A
|
1 215
+37%
|
1 418
+17%
|
1 474
+4%
|
1 726
+17%
|
2 260
+31%
|
2 463
+9%
|
2 572
+4%
|
2 809
+9%
|
3 340
+19%
|
4 437
+33%
|
4 904
+11%
|
5 385
+10%
|
5 385
+0%
|
6 754
+25%
|
8 119
+20%
|
9 537
+17%
|
10 879
+14%
|
10 550
-3%
|
10 420
-1%
|
10 384
0%
|
10 252
-1%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
28
|
49
|
64
|
76
|
47
|
76
|
115
|
183
|
218
|
328
|
892
|
1 078
|
1 064
|
1 068
|
1 089
|
1 168
|
1 222
|
980
|
1 112
|
864
|
834
|
841
|
|
| Accrued Liabilities |
25
|
36
|
36
|
44
|
36
|
47
|
58
|
63
|
70
|
79
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
242
|
205
|
239
|
241
|
273
|
689
|
588
|
738
|
593
|
452
|
296
|
349
|
372
|
534
|
1 106
|
1 070
|
1 405
|
1 667
|
2 039
|
2 767
|
2 902
|
2 771
|
|
| Current Portion of Long-Term Debt |
0
|
4
|
98
|
195
|
223
|
285
|
156
|
45
|
187
|
0
|
392
|
87
|
169
|
54
|
0
|
126
|
406
|
437
|
341
|
426
|
431
|
330
|
|
| Other Current Liabilities |
14
|
35
|
23
|
14
|
36
|
56
|
54
|
28
|
35
|
64
|
304
|
292
|
293
|
249
|
334
|
388
|
302
|
759
|
346
|
215
|
229
|
235
|
|
| Total Current Liabilities |
308
|
329
|
460
|
570
|
615
|
1 154
|
971
|
1 057
|
1 104
|
922
|
1 884
|
1 806
|
1 899
|
1 904
|
2 529
|
2 752
|
3 335
|
3 844
|
3 837
|
4 273
|
4 396
|
4 177
|
|
| Long-Term Debt |
63
|
293
|
315
|
251
|
374
|
296
|
657
|
723
|
713
|
1 121
|
467
|
662
|
722
|
672
|
1 266
|
2 211
|
2 998
|
2 691
|
3 166
|
2 553
|
2 394
|
2 361
|
|
| Deferred Income Tax |
7
|
7
|
7
|
7
|
8
|
7
|
7
|
7
|
7
|
12
|
9
|
10
|
10
|
10
|
9
|
13
|
19
|
8
|
11
|
63
|
57
|
41
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
17
|
20
|
21
|
26
|
31
|
36
|
43
|
47
|
54
|
57
|
80
|
81
|
90
|
79
|
76
|
78
|
79
|
68
|
47
|
29
|
34
|
30
|
|
| Total Liabilities |
396
N/A
|
650
+64%
|
804
+24%
|
855
+6%
|
1 028
+20%
|
1 493
+45%
|
1 678
+12%
|
1 834
+9%
|
1 879
+2%
|
2 112
+12%
|
2 440
+16%
|
2 558
+5%
|
2 721
+6%
|
2 664
-2%
|
3 880
+46%
|
5 053
+30%
|
6 432
+27%
|
6 611
+3%
|
7 061
+7%
|
6 918
-2%
|
6 882
-1%
|
6 610
-4%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
327
|
350
|
385
|
423
|
423
|
423
|
468
|
528
|
600
|
645
|
726
|
726
|
726
|
726
|
726
|
726
|
726
|
726
|
726
|
726
|
726
|
726
|
|
| Retained Earnings |
157
|
205
|
217
|
182
|
270
|
305
|
282
|
204
|
263
|
442
|
765
|
1 027
|
1 399
|
1 698
|
1 887
|
2 151
|
2 309
|
3 439
|
2 685
|
2 666
|
2 709
|
2 735
|
|
| Additional Paid In Capital |
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
117
|
454
|
454
|
453
|
453
|
453
|
453
|
453
|
453
|
453
|
453
|
453
|
453
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
2
|
4
|
8
|
8
|
11
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
6
|
|
| Other Equity |
0
|
0
|
3
|
4
|
4
|
32
|
32
|
3
|
67
|
34
|
52
|
138
|
85
|
156
|
193
|
265
|
383
|
350
|
376
|
343
|
400
|
278
|
|
| Total Equity |
494
N/A
|
565
+14%
|
615
+9%
|
620
+1%
|
698
+13%
|
767
+10%
|
785
+2%
|
738
-6%
|
930
+26%
|
1 228
+32%
|
1 997
+63%
|
2 345
+17%
|
2 663
+14%
|
2 722
+2%
|
2 873
+6%
|
3 066
+7%
|
3 106
+1%
|
4 268
+37%
|
3 489
-18%
|
3 502
+0%
|
3 502
+0%
|
3 642
+4%
|
|
| Total Liabilities & Equity |
890
N/A
|
1 215
+37%
|
1 418
+17%
|
1 474
+4%
|
1 726
+17%
|
2 260
+31%
|
2 463
+9%
|
2 572
+4%
|
2 809
+9%
|
3 340
+19%
|
4 437
+33%
|
4 904
+11%
|
5 385
+10%
|
5 385
+0%
|
6 754
+25%
|
8 119
+20%
|
9 537
+17%
|
10 879
+14%
|
10 550
-3%
|
10 420
-1%
|
10 384
0%
|
10 252
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
62
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
65
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
73
|
|