Taiwan Fertilizer Co Ltd
TWSE:1722
Balance Sheet
Balance Sheet Decomposition
Taiwan Fertilizer Co Ltd
Taiwan Fertilizer Co Ltd
Balance Sheet
Taiwan Fertilizer Co Ltd
| Dec-2001 | Dec-2002 | 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-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
2 221
|
2 976
|
2 024
|
4 060
|
4 055
|
9 248
|
5 797
|
2 881
|
6 178
|
4 944
|
2 339
|
930
|
1 187
|
611
|
2 474
|
1 085
|
2 266
|
3 441
|
2 520
|
3 062
|
2 535
|
2 700
|
4 329
|
4 088
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 187
|
0
|
1 174
|
1 085
|
890
|
573
|
858
|
927
|
2 534
|
2 699
|
3 529
|
2 488
|
|
| Cash Equivalents |
2 221
|
2 976
|
2 024
|
4 060
|
4 055
|
9 248
|
5 797
|
2 881
|
6 178
|
4 944
|
2 339
|
930
|
0
|
611
|
1 300
|
0
|
1 376
|
2 868
|
1 662
|
2 135
|
1
|
1
|
800
|
1 600
|
|
| Short-Term Investments |
2 878
|
3 919
|
3 960
|
4 155
|
4 115
|
4 197
|
8 991
|
3 319
|
4 048
|
1 347
|
1 046
|
607
|
23
|
23
|
11 357
|
10 484
|
8 100
|
5 650
|
5 865
|
2 479
|
420
|
654
|
748
|
486
|
|
| Total Receivables |
1 335
|
1 220
|
1 529
|
1 785
|
1 583
|
1 089
|
1 256
|
1 747
|
1 747
|
2 127
|
3 200
|
3 481
|
5 512
|
5 512
|
2 363
|
1 684
|
1 597
|
1 302
|
958
|
791
|
1 946
|
2 383
|
1 619
|
1 103
|
|
| Accounts Receivables |
918
|
602
|
855
|
1 025
|
987
|
819
|
890
|
1 435
|
1 260
|
1 713
|
2 645
|
3 147
|
3 514
|
3 514
|
1 672
|
1 306
|
1 533
|
1 099
|
740
|
659
|
1 744
|
904
|
757
|
837
|
|
| Other Receivables |
417
|
618
|
674
|
760
|
596
|
270
|
366
|
312
|
487
|
414
|
555
|
334
|
1 999
|
1 998
|
691
|
378
|
63
|
203
|
218
|
132
|
202
|
1 480
|
862
|
266
|
|
| Inventory |
1 247
|
973
|
1 225
|
1 437
|
1 672
|
2 013
|
2 369
|
5 154
|
3 380
|
4 849
|
2 682
|
3 487
|
3 664
|
3 664
|
2 175
|
1 802
|
1 839
|
2 816
|
2 445
|
2 822
|
2 711
|
3 182
|
2 585
|
2 832
|
|
| Other Current Assets |
967
|
359
|
479
|
151
|
335
|
150
|
635
|
2 373
|
590
|
398
|
756
|
953
|
724
|
725
|
531
|
246
|
391
|
541
|
167
|
373
|
224
|
882
|
547
|
705
|
|
| Total Current Assets |
8 648
|
9 448
|
9 218
|
11 588
|
11 760
|
16 696
|
19 048
|
15 473
|
15 944
|
13 664
|
10 024
|
9 457
|
10 534
|
10 534
|
18 900
|
15 301
|
14 193
|
13 749
|
11 955
|
9 527
|
7 836
|
9 801
|
9 827
|
9 214
|
|
| PP&E Net |
34 783
|
33 938
|
33 522
|
31 216
|
35 872
|
30 709
|
30 626
|
27 032
|
28 530
|
31 619
|
34 986
|
36 612
|
33 573
|
33 573
|
27 233
|
26 753
|
13 744
|
13 823
|
15 536
|
15 909
|
15 244
|
14 454
|
13 516
|
13 614
|
|
| PP&E Gross |
34 783
|
33 938
|
33 522
|
31 216
|
35 872
|
30 709
|
30 626
|
27 032
|
28 530
|
31 619
|
34 986
|
36 612
|
33 573
|
33 573
|
0
|
0
|
13 744
|
13 823
|
15 536
|
15 909
|
15 244
|
14 454
|
13 516
|
13 614
|
|
| Accumulated Depreciation |
9 341
|
7 430
|
7 400
|
4 934
|
4 168
|
1 936
|
1 770
|
1 927
|
2 117
|
2 219
|
2 380
|
2 735
|
0
|
2 917
|
0
|
0
|
3 829
|
4 512
|
5 343
|
6 289
|
7 303
|
8 213
|
9 482
|
10 281
|
|
| Intangible Assets |
0
|
39
|
33
|
26
|
19
|
27
|
37
|
39
|
38
|
53
|
58
|
106
|
126
|
126
|
114
|
56
|
65
|
59
|
52
|
48
|
50
|
46
|
43
|
41
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
358
|
358
|
358
|
201
|
170
|
88
|
75
|
75
|
75
|
75
|
75
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
378
|
378
|
541
|
385
|
314
|
208
|
130
|
115
|
84
|
66
|
57
|
23
|
|
| Long-Term Investments |
4 929
|
5 592
|
6 199
|
7 338
|
8 691
|
13 916
|
14 581
|
16 664
|
13 236
|
14 286
|
15 418
|
14 847
|
23 828
|
23 828
|
31 086
|
32 067
|
45 162
|
47 158
|
47 636
|
50 319
|
55 624
|
56 031
|
57 636
|
57 916
|
|
| Other Long-Term Assets |
724
|
594
|
413
|
281
|
112
|
1 242
|
173
|
4 156
|
4 362
|
4 677
|
5 521
|
5 420
|
1 699
|
1 699
|
1 670
|
1 450
|
1 509
|
1 315
|
273
|
353
|
430
|
279
|
372
|
299
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
358
|
358
|
358
|
201
|
170
|
88
|
75
|
75
|
75
|
75
|
75
|
0
|
|
| Total Assets |
49 084
N/A
|
49 612
+1%
|
49 385
0%
|
50 448
+2%
|
56 453
+12%
|
62 590
+11%
|
64 467
+3%
|
63 364
-2%
|
62 110
-2%
|
64 300
+4%
|
66 007
+3%
|
66 443
+1%
|
70 497
+6%
|
70 497
+0%
|
79 903
+13%
|
76 215
-5%
|
75 157
-1%
|
76 400
+2%
|
75 657
-1%
|
76 346
+1%
|
79 343
+4%
|
80 752
+2%
|
81 526
+1%
|
81 107
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
359
|
252
|
381
|
1 135
|
887
|
756
|
892
|
926
|
148
|
513
|
473
|
377
|
1 016
|
1 016
|
1 199
|
905
|
1 218
|
779
|
641
|
476
|
2 318
|
891
|
393
|
291
|
|
| Accrued Liabilities |
195
|
169
|
185
|
276
|
400
|
432
|
353
|
511
|
405
|
447
|
440
|
468
|
0
|
389
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
100
|
97
|
87
|
241
|
272
|
203
|
0
|
0
|
0
|
0
|
0
|
0
|
1 710
|
1 710
|
10
|
46
|
35
|
32
|
32
|
20
|
20
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
140
|
0
|
0
|
0
|
0
|
32
|
32
|
39
|
39
|
40
|
44
|
|
| Other Current Liabilities |
394
|
322
|
169
|
720
|
146
|
761
|
476
|
1 329
|
819
|
1 077
|
812
|
1 284
|
2 627
|
2 627
|
1 040
|
729
|
978
|
1 169
|
1 338
|
1 704
|
1 551
|
2 241
|
2 298
|
1 441
|
|
| Total Current Liabilities |
1 048
|
840
|
822
|
2 372
|
1 706
|
2 152
|
1 721
|
2 765
|
1 371
|
2 038
|
1 729
|
2 129
|
5 881
|
5 881
|
2 249
|
1 680
|
2 232
|
1 980
|
2 043
|
2 233
|
3 928
|
3 171
|
2 730
|
1 776
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
4
|
0
|
0
|
790
|
790
|
0
|
0
|
0
|
0
|
193
|
160
|
153
|
114
|
75
|
38
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
367
|
684
|
854
|
1 482
|
763
|
559
|
640
|
118
|
7 151
|
7 151
|
7 191
|
7 129
|
7 014
|
7 218
|
7 089
|
7 105
|
7 450
|
6 969
|
6 794
|
6 896
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
17 628
|
18 047
|
18 010
|
17 088
|
6 699
|
9 669
|
9 770
|
9 725
|
9 830
|
11 924
|
11 824
|
11 764
|
4 282
|
4 282
|
17 994
|
17 219
|
16 818
|
16 418
|
15 607
|
15 539
|
15 185
|
17 438
|
17 186
|
16 708
|
|
| Total Liabilities |
18 676
N/A
|
18 887
+1%
|
18 832
0%
|
19 460
+3%
|
8 772
-55%
|
12 505
+43%
|
12 345
-1%
|
13 975
+13%
|
11 969
-14%
|
14 525
+21%
|
14 193
-2%
|
14 011
-1%
|
18 104
+29%
|
18 104
0%
|
27 434
+52%
|
26 028
-5%
|
26 064
+0%
|
25 617
-2%
|
24 932
-3%
|
25 037
+0%
|
26 715
+7%
|
27 691
+4%
|
26 786
-3%
|
25 418
-5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
9 800
|
|
| Retained Earnings |
1 262
|
4 235
|
4 107
|
5 101
|
6 287
|
7 655
|
8 329
|
7 013
|
6 516
|
6 868
|
7 723
|
8 808
|
39 927
|
39 927
|
39 703
|
37 559
|
37 094
|
37 427
|
37 334
|
37 613
|
38 367
|
38 304
|
39 756
|
39 194
|
|
| Additional Paid In Capital |
19 275
|
16 775
|
16 730
|
16 457
|
218
|
313
|
2 233
|
2 233
|
2 233
|
2 233
|
2 233
|
2 233
|
2 234
|
2 234
|
2 238
|
2 233
|
2 233
|
2 244
|
2 244
|
2 245
|
2 245
|
2 245
|
2 245
|
2 245
|
|
| Unrealized Security Profit/Loss |
25
|
11
|
9
|
0
|
31 708
|
32 526
|
31 258
|
29 795
|
31 151
|
31 265
|
32 173
|
32 044
|
0
|
0
|
0
|
0
|
113
|
1 204
|
1 399
|
2 114
|
2 902
|
2 484
|
2 683
|
3 700
|
|
| Treasury Stock |
597
|
748
|
748
|
748
|
748
|
748
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
693
|
674
|
673
|
377
|
416
|
539
|
502
|
549
|
442
|
391
|
115
|
453
|
431
|
431
|
728
|
595
|
147
|
109
|
52
|
463
|
686
|
228
|
256
|
749
|
|
| Total Equity |
30 408
N/A
|
30 725
+1%
|
30 554
-1%
|
30 988
+1%
|
47 681
+54%
|
50 085
+5%
|
52 122
+4%
|
49 390
-5%
|
50 142
+2%
|
49 774
-1%
|
51 814
+4%
|
52 432
+1%
|
52 393
0%
|
52 393
+0%
|
52 469
+0%
|
50 187
-4%
|
49 092
-2%
|
50 783
+3%
|
50 725
0%
|
51 309
+1%
|
52 628
+3%
|
53 061
+1%
|
54 740
+3%
|
55 689
+2%
|
|
| Total Liabilities & Equity |
49 084
N/A
|
49 612
+1%
|
49 385
0%
|
50 448
+2%
|
56 453
+12%
|
62 590
+11%
|
64 467
+3%
|
63 364
-2%
|
62 110
-2%
|
64 300
+4%
|
66 007
+3%
|
66 443
+1%
|
70 497
+6%
|
70 497
+0%
|
79 903
+13%
|
76 215
-5%
|
75 157
-1%
|
76 400
+2%
|
75 657
-1%
|
76 346
+1%
|
79 343
+4%
|
80 752
+2%
|
81 526
+1%
|
81 107
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
980
|
937
|
937
|
937
|
937
|
937
|
980
|
980
|
980
|
980
|
980
|
980
|
980
|
980
|
980
|
980
|
980
|
980
|
980
|
980
|
980
|
980
|
980
|
980
|
|