ICPEI Holdings Inc
XTSX:ICPH
Balance Sheet
Balance Sheet Decomposition
ICPEI Holdings Inc
ICPEI Holdings Inc
Balance Sheet
ICPEI Holdings Inc
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
20
|
18
|
27
|
23
|
51
|
45
|
23
|
71
|
12
|
17
|
|
| Cash Equivalents |
20
|
18
|
27
|
23
|
51
|
45
|
23
|
71
|
12
|
17
|
|
| Insurance Receivable |
39
|
39
|
55
|
107
|
48
|
76
|
12
|
10
|
13
|
20
|
|
| Deferred Policy Acquisition Cost |
22
|
35
|
49
|
78
|
31
|
41
|
4
|
4
|
5
|
8
|
|
| PP&E Net |
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Intangible Assets |
5
|
5
|
6
|
6
|
8
|
8
|
0
|
0
|
0
|
0
|
|
| Goodwill |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
4
|
1
|
4
|
1
|
8
|
0
|
1
|
1
|
0
|
|
| Long-Term Investments |
413
|
454
|
504
|
513
|
337
|
371
|
46
|
48
|
45
|
55
|
|
| Other Long-Term Assets |
5
|
6
|
6
|
6
|
286
|
6
|
578
|
0
|
0
|
0
|
|
| Other Assets |
43
|
58
|
90
|
185
|
39
|
36
|
7
|
8
|
7
|
8
|
|
| Total Assets |
547
N/A
|
620
+13%
|
740
+19%
|
924
+25%
|
800
-13%
|
591
-26%
|
668
+13%
|
144
-78%
|
82
-43%
|
108
+31%
|
|
| Liabilities | |||||||||||
| Insurance Policy Liabilities |
368
|
433
|
529
|
705
|
378
|
426
|
42
|
46
|
53
|
68
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Other Current Liabilities |
14
|
17
|
24
|
34
|
17
|
18
|
11
|
5
|
5
|
9
|
|
| Total Current Liabilities |
14
|
17
|
24
|
34
|
17
|
18
|
11
|
5
|
5
|
12
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Minority Interest |
1
|
2
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
264
|
0
|
465
|
0
|
0
|
0
|
|
| Total Liabilities |
380
N/A
|
448
+18%
|
557
+24%
|
743
+33%
|
663
-11%
|
448
-32%
|
523
+17%
|
55
-90%
|
63
+15%
|
80
+28%
|
|
| Equity | |||||||||||
| Common Stock |
68
|
67
|
67
|
70
|
70
|
72
|
72
|
3
|
3
|
7
|
|
| Retained Earnings |
91
|
96
|
105
|
105
|
72
|
74
|
76
|
83
|
14
|
19
|
|
| Additional Paid In Capital |
1
|
2
|
2
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
|
| Unrealized Security Profit/Loss |
9
|
7
|
11
|
4
|
1
|
4
|
4
|
2
|
1
|
1
|
|
| Other Equity |
3
|
1
|
3
|
2
|
5
|
1
|
1
|
0
|
0
|
0
|
|
| Total Equity |
167
N/A
|
172
+3%
|
184
+6%
|
181
-1%
|
137
-24%
|
143
+4%
|
146
+2%
|
90
-39%
|
19
-79%
|
27
+42%
|
|
| Total Liabilities & Equity |
547
N/A
|
620
+13%
|
740
+19%
|
924
+25%
|
800
-13%
|
591
-26%
|
668
+13%
|
144
-78%
|
82
-43%
|
108
+31%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
15
|
|