Kingcan Holdings Ltd
TWSE:8411
Balance Sheet
Balance Sheet Decomposition
Kingcan Holdings Ltd
Current Assets | 4.9B |
Cash & Short-Term Investments | 1.5B |
Receivables | 1.8B |
Other Current Assets | 1.6B |
Non-Current Assets | 7.8B |
Long-Term Investments | 26.8m |
PP&E | 7.7B |
Intangibles | 2.4m |
Other Non-Current Assets | 89.2m |
Current Liabilities | 4B |
Accounts Payable | 1.8B |
Accrued Liabilities | 167.5m |
Short-Term Debt | 1.3B |
Other Current Liabilities | 763.3m |
Non-Current Liabilities | 2.9B |
Long-Term Debt | 2.6B |
Other Non-Current Liabilities | 369.6m |
Balance Sheet
Kingcan Holdings 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 |
1 446
|
1 142
|
1 466
|
1 652
|
1 784
|
2 035
|
1 876
|
1 105
|
2 118
|
1 473
|
|
Cash |
1 400
|
1 030
|
1 434
|
1 611
|
1 661
|
1 886
|
1 784
|
0
|
2 004
|
1 448
|
|
Cash Equivalents |
46
|
112
|
32
|
42
|
123
|
149
|
91
|
1 105
|
114
|
25
|
|
Short-Term Investments |
72
|
36
|
109
|
199
|
115
|
173
|
107
|
0
|
0
|
0
|
|
Total Receivables |
1 089
|
1 648
|
1 505
|
1 570
|
1 243
|
1 660
|
1 514
|
2 055
|
1 674
|
1 783
|
|
Accounts Receivables |
990
|
1 411
|
1 353
|
1 374
|
1 077
|
1 437
|
1 155
|
1 407
|
1 448
|
1 596
|
|
Other Receivables |
99
|
237
|
152
|
197
|
166
|
222
|
359
|
648
|
226
|
187
|
|
Inventory |
973
|
794
|
1 137
|
1 511
|
1 120
|
972
|
1 159
|
1 773
|
849
|
1 008
|
|
Other Current Assets |
538
|
432
|
906
|
746
|
506
|
505
|
439
|
916
|
558
|
610
|
|
Total Current Assets |
4 118
|
4 053
|
5 124
|
5 678
|
4 768
|
5 344
|
5 094
|
5 848
|
5 198
|
4 874
|
|
PP&E Net |
3 256
|
4 744
|
4 410
|
4 257
|
4 353
|
5 011
|
4 994
|
6 765
|
7 675
|
7 717
|
|
PP&E Gross |
3 256
|
4 744
|
4 410
|
4 257
|
4 353
|
5 011
|
4 994
|
6 765
|
7 675
|
7 717
|
|
Accumulated Depreciation |
1 363
|
1 576
|
1 692
|
1 940
|
2 184
|
2 228
|
2 301
|
3 788
|
4 062
|
4 311
|
|
Intangible Assets |
6
|
6
|
7
|
5
|
5
|
4
|
3
|
2
|
4
|
2
|
|
Long-Term Investments |
0
|
33
|
0
|
0
|
0
|
0
|
0
|
10
|
29
|
27
|
|
Other Long-Term Assets |
1 098
|
448
|
403
|
471
|
443
|
71
|
72
|
166
|
81
|
89
|
|
Total Assets |
8 523
N/A
|
9 282
+9%
|
9 944
+7%
|
10 412
+5%
|
9 568
-8%
|
10 429
+9%
|
10 163
-3%
|
12 791
+26%
|
12 987
+2%
|
12 709
-2%
|
|
Liabilities | |||||||||||
Accounts Payable |
504
|
513
|
629
|
658
|
538
|
775
|
799
|
2 133
|
1 719
|
1 767
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
167
|
|
Short-Term Debt |
738
|
741
|
1 285
|
1 959
|
1 059
|
1 504
|
1 240
|
1 961
|
1 612
|
1 328
|
|
Current Portion of Long-Term Debt |
1 034
|
102
|
84
|
205
|
32
|
0
|
236
|
462
|
151
|
453
|
|
Other Current Liabilities |
235
|
283
|
550
|
299
|
392
|
433
|
390
|
554
|
510
|
310
|
|
Total Current Liabilities |
2 511
|
1 640
|
2 548
|
3 122
|
2 022
|
2 712
|
2 665
|
5 110
|
3 992
|
4 026
|
|
Long-Term Debt |
47
|
1 647
|
1 689
|
1 355
|
2 028
|
2 496
|
2 128
|
1 610
|
2 764
|
2 564
|
|
Deferred Income Tax |
0
|
0
|
0
|
26
|
26
|
27
|
0
|
200
|
219
|
213
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
150
|
152
|
151
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
32
|
5
|
9
|
5
|
|
Total Liabilities |
2 558
N/A
|
3 287
+29%
|
4 237
+29%
|
4 503
+6%
|
4 075
-9%
|
5 235
+28%
|
4 824
-8%
|
7 075
+47%
|
7 135
+1%
|
6 960
-2%
|
|
Equity | |||||||||||
Common Stock |
1 516
|
1 516
|
1 584
|
1 754
|
1 754
|
1 754
|
1 754
|
1 754
|
2 184
|
2 184
|
|
Retained Earnings |
1 671
|
1 772
|
2 108
|
2 163
|
1 963
|
1 903
|
1 919
|
2 309
|
1 931
|
1 963
|
|
Additional Paid In Capital |
2 370
|
2 370
|
2 370
|
2 370
|
2 370
|
2 370
|
2 370
|
2 370
|
2 490
|
2 490
|
|
Other Equity |
409
|
338
|
356
|
377
|
594
|
832
|
704
|
716
|
753
|
887
|
|
Total Equity |
5 966
N/A
|
5 996
+1%
|
5 706
-5%
|
5 909
+4%
|
5 492
-7%
|
5 194
-5%
|
5 339
+3%
|
5 716
+7%
|
5 852
+2%
|
5 750
-2%
|
|
Total Liabilities & Equity |
8 523
N/A
|
9 282
+9%
|
9 944
+7%
|
10 412
+5%
|
9 568
-8%
|
10 429
+9%
|
10 163
-3%
|
12 791
+26%
|
12 987
+2%
|
12 709
-2%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
175
|
175
|
179
|
179
|
179
|
179
|
179
|
179
|
218
|
218
|