INC SA
WSE:INC
Balance Sheet
Balance Sheet Decomposition
INC SA
INC SA
Balance Sheet
INC SA
| 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-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
2
|
10
|
3
|
2
|
7
|
2
|
3
|
4
|
6
|
8
|
7
|
5
|
4
|
4
|
9
|
6
|
5
|
11
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
6
|
8
|
7
|
5
|
4
|
4
|
0
|
0
|
5
|
11
|
|
| Cash Equivalents |
0
|
0
|
0
|
2
|
10
|
3
|
0
|
7
|
2
|
3
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
6
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
3
|
9
|
30
|
52
|
25
|
22
|
33
|
20
|
24
|
20
|
16
|
13
|
13
|
28
|
36
|
18
|
12
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
3
|
5
|
1
|
1
|
4
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
2
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
3
|
1
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
0
|
2
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
|
| Total Current Assets |
0
|
0
|
1
|
2
|
18
|
21
|
33
|
60
|
31
|
28
|
39
|
29
|
34
|
29
|
22
|
18
|
18
|
38
|
45
|
25
|
25
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
1
|
19
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
4
|
5
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
4
|
5
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
2
|
3
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
7
|
6
|
0
|
1
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
2
|
30
|
12
|
3
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
2
|
0
|
2
|
2
|
2
|
3
|
3
|
3
|
1
|
2
|
1
|
2
|
|
| Other Assets |
0
|
0
|
0
|
0
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Total Assets |
0
N/A
|
0
+24%
|
1
+112%
|
4
+380%
|
56
+1 203%
|
59
+5%
|
45
-24%
|
62
+40%
|
33
-48%
|
30
-9%
|
40
+33%
|
31
-22%
|
36
+18%
|
32
-12%
|
30
-6%
|
27
-9%
|
28
+4%
|
42
+48%
|
52
+25%
|
31
-41%
|
33
+8%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
1
|
6
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
2
|
10
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Liabilities |
0
|
0
|
0
|
0
|
3
|
10
|
0
|
1
|
2
|
2
|
2
|
2
|
4
|
2
|
0
|
1
|
1
|
3
|
4
|
3
|
11
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
3
|
2
|
3
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
4
|
1
|
2
|
7
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
7
|
8
|
8
|
7
|
10
|
10
|
8
|
5
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
2
|
3
|
0
|
1
|
1
|
1
|
|
| Total Liabilities |
0
N/A
|
0
+46%
|
0
+42%
|
0
-37%
|
13
+7 665%
|
21
+58%
|
3
-83%
|
8
+130%
|
2
-71%
|
2
-19%
|
4
+119%
|
3
-25%
|
10
+227%
|
9
-14%
|
11
+23%
|
12
+13%
|
13
+8%
|
15
+15%
|
21
+40%
|
14
-34%
|
20
+47%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
2
|
2
|
3
|
4
|
8
|
15
|
16
|
16
|
16
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
1
|
1
|
2
|
2
|
|
| Retained Earnings |
2
|
2
|
2
|
1
|
35
|
23
|
25
|
38
|
14
|
11
|
19
|
12
|
11
|
8
|
4
|
0
|
1
|
26
|
30
|
16
|
12
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
0
N/A
|
0
+5%
|
1
+174%
|
4
+551%
|
42
+935%
|
38
-11%
|
41
+8%
|
54
+32%
|
30
-44%
|
28
-8%
|
35
+28%
|
28
-22%
|
26
-5%
|
23
-11%
|
19
-17%
|
15
-21%
|
15
+1%
|
27
+75%
|
31
+17%
|
17
-45%
|
13
-22%
|
|
| Total Liabilities & Equity |
0
N/A
|
0
+24%
|
1
+112%
|
4
+380%
|
56
+1 203%
|
59
+5%
|
45
-24%
|
62
+40%
|
33
-48%
|
30
-9%
|
40
+33%
|
31
-22%
|
36
+18%
|
32
-12%
|
30
-6%
|
27
-9%
|
28
+4%
|
42
+48%
|
52
+25%
|
31
-41%
|
33
+8%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
3
|
3
|
3
|
3
|
4
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
12
|
12
|
15
|
15
|
|