Alexander Marine Co Ltd
TWSE:8478
Balance Sheet
Balance Sheet Decomposition
Alexander Marine Co Ltd
Current Assets | 8.8B |
Cash & Short-Term Investments | 2.6B |
Receivables | 1.8B |
Other Current Assets | 4.4B |
Non-Current Assets | 2B |
PP&E | 1.7B |
Intangibles | 32.4m |
Other Non-Current Assets | 202.5m |
Current Liabilities | 2.7B |
Accounts Payable | 309.4m |
Short-Term Debt | 1.4B |
Other Current Liabilities | 1B |
Non-Current Liabilities | 2.4B |
Long-Term Debt | 2.4B |
Other Non-Current Liabilities | 73.5m |
Balance Sheet
Alexander Marine 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 |
21
|
273
|
464
|
597
|
323
|
770
|
331
|
236
|
754
|
2 331
|
|
Cash |
21
|
273
|
273
|
597
|
323
|
770
|
331
|
236
|
726
|
431
|
|
Cash Equivalents |
0
|
0
|
191
|
0
|
0
|
0
|
0
|
0
|
28
|
1 899
|
|
Short-Term Investments |
0
|
0
|
41
|
61
|
41
|
86
|
49
|
106
|
101
|
74
|
|
Total Receivables |
5
|
0
|
596
|
71
|
596
|
633
|
482
|
1 356
|
854
|
949
|
|
Accounts Receivables |
5
|
0
|
588
|
16
|
588
|
616
|
433
|
1 331
|
817
|
913
|
|
Other Receivables |
0
|
0
|
8
|
55
|
8
|
17
|
48
|
25
|
37
|
36
|
|
Inventory |
657
|
0
|
2 414
|
1 992
|
2 414
|
2 807
|
3 181
|
2 793
|
2 830
|
3 386
|
|
Other Current Assets |
81
|
0
|
163
|
149
|
163
|
191
|
245
|
364
|
401
|
515
|
|
Total Current Assets |
1 017
|
0
|
3 536
|
2 869
|
3 536
|
4 486
|
4 287
|
4 855
|
4 939
|
7 255
|
|
PP&E Net |
549
|
0
|
735
|
732
|
735
|
1 155
|
1 651
|
1 702
|
1 711
|
1 575
|
|
PP&E Gross |
549
|
0
|
735
|
732
|
735
|
1 155
|
1 651
|
1 702
|
1 711
|
1 575
|
|
Accumulated Depreciation |
85
|
0
|
110
|
150
|
186
|
238
|
273
|
190
|
257
|
325
|
|
Intangible Assets |
1
|
0
|
9
|
5
|
9
|
31
|
25
|
12
|
7
|
3
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
29
|
28
|
26
|
26
|
29
|
|
Long-Term Investments |
23
|
23
|
52
|
55
|
52
|
31
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
16
|
0
|
163
|
179
|
163
|
174
|
270
|
213
|
175
|
188
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
29
|
28
|
26
|
26
|
29
|
|
Total Assets |
1 606
N/A
|
0
N/A
|
4 495
N/A
|
3 841
-15%
|
4 495
+17%
|
5 906
+31%
|
6 262
+6%
|
6 809
+9%
|
6 857
+1%
|
9 049
+32%
|
|
Liabilities | |||||||||||
Accounts Payable |
82
|
0
|
146
|
134
|
146
|
251
|
197
|
203
|
223
|
256
|
|
Short-Term Debt |
474
|
0
|
1 113
|
953
|
1 113
|
1 104
|
1 127
|
1 933
|
1 809
|
659
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
248
|
382
|
413
|
55
|
|
Other Current Liabilities |
394
|
0
|
443
|
982
|
443
|
336
|
398
|
312
|
308
|
1 156
|
|
Total Current Liabilities |
950
|
0
|
1 702
|
2 068
|
1 702
|
1 691
|
1 971
|
2 829
|
2 753
|
2 127
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
1 330
|
1 619
|
1 413
|
1 002
|
2 175
|
|
Deferred Income Tax |
10
|
0
|
8
|
12
|
8
|
67
|
63
|
63
|
64
|
63
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
38
|
0
|
12
|
18
|
12
|
16
|
11
|
11
|
12
|
3
|
|
Total Liabilities |
999
N/A
|
0
N/A
|
1 722
N/A
|
2 098
+22%
|
1 722
-18%
|
3 104
+80%
|
3 664
+18%
|
4 317
+18%
|
3 830
-11%
|
4 369
+14%
|
|
Equity | |||||||||||
Common Stock |
542
|
0
|
946
|
667
|
946
|
931
|
909
|
909
|
889
|
889
|
|
Retained Earnings |
66
|
0
|
822
|
762
|
822
|
904
|
726
|
774
|
1 414
|
2 730
|
|
Additional Paid In Capital |
0
|
0
|
1 053
|
328
|
1 053
|
1 041
|
1 015
|
1 016
|
993
|
993
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
55
|
0
|
46
|
46
|
46
|
|
Other Equity |
0
|
0
|
48
|
14
|
48
|
18
|
51
|
161
|
222
|
116
|
|
Total Equity |
608
N/A
|
0
N/A
|
2 773
N/A
|
1 743
-37%
|
2 773
+59%
|
2 802
+1%
|
2 598
-7%
|
2 492
-4%
|
3 027
+22%
|
4 681
+55%
|
|
Total Liabilities & Equity |
1 606
N/A
|
0
N/A
|
4 495
N/A
|
3 841
-15%
|
4 495
+17%
|
5 906
+31%
|
6 262
+6%
|
6 809
+9%
|
6 857
+1%
|
9 049
+32%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
81
|
0
|
95
|
84
|
95
|
92
|
91
|
90
|
88
|
88
|