Weblink International Inc
TWSE:6776
Balance Sheet
Balance Sheet Decomposition
Weblink International Inc
Current Assets | 5.8B |
Cash & Short-Term Investments | 603.4m |
Receivables | 2.8B |
Other Current Assets | 2.5B |
Non-Current Assets | 1B |
Long-Term Investments | 354.5m |
PP&E | 232.4m |
Intangibles | 317.7m |
Other Non-Current Assets | 104.7m |
Current Liabilities | 4.4B |
Accounts Payable | 2.8B |
Accrued Liabilities | 161.6m |
Short-Term Debt | 431.7m |
Other Current Liabilities | 990.3m |
Non-Current Liabilities | 415.5m |
Long-Term Debt | 64.3m |
Other Non-Current Liabilities | 351.2m |
Balance Sheet
Weblink International Inc
Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|
Assets | |||||||
Cash & Cash Equivalents |
224
|
85
|
260
|
229
|
483
|
580
|
|
Cash |
0
|
0
|
0
|
0
|
483
|
546
|
|
Cash Equivalents |
224
|
85
|
260
|
229
|
0
|
34
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
6
|
0
|
|
Total Receivables |
2 115
|
2 153
|
2 072
|
2 099
|
2 748
|
2 857
|
|
Accounts Receivables |
1 793
|
1 949
|
1 936
|
1 885
|
2 553
|
2 625
|
|
Other Receivables |
321
|
204
|
136
|
214
|
196
|
233
|
|
Inventory |
1 017
|
1 326
|
1 665
|
1 823
|
2 153
|
2 328
|
|
Other Current Assets |
4
|
105
|
106
|
12
|
217
|
118
|
|
Total Current Assets |
3 360
|
3 668
|
4 104
|
4 163
|
5 607
|
5 883
|
|
PP&E Net |
7
|
6
|
49
|
58
|
229
|
210
|
|
PP&E Gross |
0
|
0
|
0
|
0
|
229
|
210
|
|
Accumulated Depreciation |
0
|
0
|
0
|
0
|
118
|
150
|
|
Intangible Assets |
0
|
3
|
4
|
3
|
176
|
170
|
|
Goodwill |
0
|
0
|
0
|
0
|
152
|
163
|
|
Note Receivable |
0
|
83
|
125
|
78
|
33
|
0
|
|
Long-Term Investments |
84
|
82
|
391
|
423
|
292
|
357
|
|
Other Long-Term Assets |
45
|
51
|
54
|
63
|
78
|
94
|
|
Other Assets |
0
|
0
|
0
|
0
|
152
|
163
|
|
Total Assets |
3 496
N/A
|
3 894
+11%
|
4 726
+21%
|
4 787
+1%
|
6 567
+37%
|
6 876
+5%
|
|
Liabilities | |||||||
Accounts Payable |
1 563
|
1 535
|
1 759
|
1 886
|
2 328
|
2 339
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
196
|
185
|
|
Short-Term Debt |
157
|
496
|
950
|
660
|
1 023
|
1 208
|
|
Current Portion of Long-Term Debt |
0
|
0
|
25
|
25
|
42
|
32
|
|
Other Current Liabilities |
374
|
408
|
422
|
543
|
760
|
678
|
|
Total Current Liabilities |
2 094
|
2 439
|
3 156
|
3 114
|
4 349
|
4 442
|
|
Long-Term Debt |
0
|
0
|
16
|
24
|
44
|
38
|
|
Deferred Income Tax |
0
|
0
|
0
|
2
|
1
|
10
|
|
Minority Interest |
0
|
0
|
0
|
0
|
176
|
257
|
|
Other Liabilities |
98
|
120
|
122
|
121
|
131
|
103
|
|
Total Liabilities |
2 192
N/A
|
2 559
+17%
|
3 294
+29%
|
3 261
-1%
|
4 700
+44%
|
4 850
+3%
|
|
Equity | |||||||
Common Stock |
702
|
702
|
738
|
738
|
816
|
816
|
|
Retained Earnings |
169
|
203
|
293
|
376
|
497
|
619
|
|
Additional Paid In Capital |
464
|
465
|
442
|
442
|
609
|
630
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
14
|
0
|
0
|
|
Other Equity |
32
|
36
|
40
|
43
|
55
|
39
|
|
Total Equity |
1 304
N/A
|
1 335
+2%
|
1 433
+7%
|
1 526
+7%
|
1 868
+22%
|
2 026
+8%
|
|
Total Liabilities & Equity |
3 496
N/A
|
3 894
+11%
|
4 726
+21%
|
4 787
+1%
|
6 567
+37%
|
6 876
+5%
|
|
Shares Outstanding | |||||||
Common Shares Outstanding |
74
|
74
|
74
|
74
|
82
|
82
|