STV Group PLC
LSE:STVG
Balance Sheet
Balance Sheet Decomposition
STV Group PLC
STV Group PLC
Balance Sheet
STV Group PLC
| 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 |
0
|
0
|
10
|
28
|
28
|
9
|
11
|
13
|
14
|
8
|
1
|
4
|
9
|
20
|
14
|
13
|
6
|
6
|
6
|
5
|
15
|
11
|
14
|
11
|
|
| Cash Equivalents |
0
|
0
|
10
|
28
|
28
|
9
|
11
|
13
|
14
|
8
|
1
|
4
|
9
|
20
|
14
|
13
|
6
|
6
|
6
|
5
|
15
|
11
|
14
|
11
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
5
|
3
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
37
|
35
|
34
|
36
|
41
|
19
|
18
|
14
|
14
|
18
|
15
|
11
|
11
|
15
|
14
|
15
|
24
|
21
|
18
|
19
|
28
|
36
|
31
|
44
|
|
| Accounts Receivables |
34
|
33
|
33
|
35
|
40
|
16
|
14
|
9
|
8
|
11
|
9
|
10
|
11
|
14
|
12
|
15
|
24
|
20
|
18
|
18
|
25
|
31
|
27
|
25
|
|
| Other Receivables |
2
|
2
|
1
|
1
|
1
|
2
|
4
|
5
|
6
|
7
|
6
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
2
|
4
|
5
|
4
|
19
|
|
| Inventory |
24
|
23
|
23
|
31
|
34
|
36
|
40
|
42
|
47
|
36
|
29
|
19
|
18
|
18
|
19
|
20
|
21
|
14
|
13
|
15
|
18
|
47
|
24
|
29
|
|
| Other Current Assets |
26
|
26
|
19
|
25
|
15
|
24
|
18
|
11
|
9
|
9
|
10
|
8
|
10
|
8
|
8
|
8
|
2
|
2
|
3
|
6
|
2
|
4
|
8
|
4
|
|
| Total Current Assets |
86
|
83
|
85
|
120
|
123
|
90
|
88
|
80
|
84
|
70
|
54
|
42
|
48
|
61
|
55
|
56
|
53
|
43
|
41
|
46
|
63
|
105
|
77
|
88
|
|
| PP&E Net |
81
|
81
|
35
|
32
|
36
|
18
|
15
|
14
|
12
|
10
|
10
|
8
|
7
|
9
|
8
|
7
|
9
|
10
|
23
|
20
|
30
|
29
|
27
|
23
|
|
| PP&E Gross |
81
|
81
|
35
|
32
|
36
|
18
|
15
|
14
|
12
|
10
|
10
|
8
|
7
|
9
|
8
|
7
|
9
|
10
|
23
|
20
|
30
|
29
|
27
|
23
|
|
| Accumulated Depreciation |
56
|
62
|
42
|
46
|
53
|
38
|
39
|
41
|
11
|
14
|
16
|
18
|
18
|
19
|
21
|
15
|
17
|
18
|
20
|
26
|
31
|
34
|
25
|
25
|
|
| Intangible Assets |
56
|
56
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
3
|
2
|
3
|
2
|
2
|
1
|
11
|
16
|
|
| Goodwill |
280
|
259
|
233
|
218
|
222
|
114
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
20
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
8
|
8
|
10
|
1
|
0
|
1
|
1
|
1
|
|
| Long-Term Investments |
93
|
90
|
87
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
7
|
2
|
3
|
4
|
2
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
17
|
92
|
85
|
31
|
24
|
11
|
16
|
12
|
6
|
7
|
10
|
22
|
18
|
20
|
16
|
20
|
27
|
22
|
20
|
20
|
|
| Other Assets |
280
|
259
|
233
|
218
|
222
|
114
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
20
|
|
| Total Assets |
596
N/A
|
568
-5%
|
440
-23%
|
370
-16%
|
398
+7%
|
313
-21%
|
196
-37%
|
133
-32%
|
128
-4%
|
99
-23%
|
87
-12%
|
70
-19%
|
70
+0%
|
88
+25%
|
77
-12%
|
94
+22%
|
93
-1%
|
84
-10%
|
93
+11%
|
96
+4%
|
123
+27%
|
161
+31%
|
154
-4%
|
170
+10%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
32
|
24
|
21
|
25
|
27
|
26
|
25
|
20
|
13
|
15
|
23
|
5
|
3
|
3
|
5
|
4
|
4
|
6
|
5
|
5
|
4
|
62
|
53
|
55
|
|
| Accrued Liabilities |
5
|
8
|
10
|
11
|
4
|
2
|
3
|
1
|
3
|
5
|
2
|
12
|
14
|
16
|
13
|
14
|
11
|
12
|
14
|
15
|
27
|
15
|
17
|
20
|
|
| Short-Term Debt |
227
|
240
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
142
|
135
|
0
|
0
|
0
|
23
|
0
|
0
|
68
|
5
|
55
|
5
|
45
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
8
|
6
|
11
|
|
| Other Current Liabilities |
29
|
19
|
22
|
22
|
19
|
10
|
7
|
11
|
15
|
10
|
2
|
1
|
1
|
1
|
0
|
0
|
3
|
3
|
1
|
2
|
2
|
31
|
6
|
21
|
|
| Total Current Liabilities |
435
|
426
|
83
|
57
|
50
|
61
|
35
|
33
|
98
|
35
|
82
|
23
|
62
|
20
|
19
|
18
|
19
|
22
|
22
|
24
|
35
|
62
|
44
|
59
|
|
| Long-Term Debt |
25
|
24
|
222
|
163
|
172
|
150
|
62
|
54
|
0
|
55
|
0
|
44
|
0
|
49
|
39
|
40
|
42
|
43
|
54
|
32
|
34
|
45
|
60
|
56
|
|
| Deferred Income Tax |
1
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
11
|
|
| Other Liabilities |
38
|
81
|
66
|
73
|
54
|
57
|
36
|
64
|
62
|
29
|
34
|
24
|
1
|
16
|
8
|
89
|
71
|
79
|
64
|
70
|
79
|
63
|
61
|
64
|
|
| Total Liabilities |
499
N/A
|
535
+7%
|
371
-31%
|
293
-21%
|
275
-6%
|
268
-3%
|
132
-51%
|
151
+14%
|
160
+7%
|
119
-26%
|
116
-2%
|
91
-22%
|
63
-31%
|
85
+35%
|
66
-22%
|
147
+121%
|
131
-11%
|
143
+9%
|
140
-2%
|
126
-10%
|
148
+18%
|
170
+14%
|
161
-5%
|
172
+6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
9
|
8
|
8
|
8
|
8
|
8
|
24
|
18
|
18
|
19
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
23
|
23
|
23
|
23
|
23
|
|
| Retained Earnings |
27
|
37
|
3
|
11
|
56
|
23
|
96
|
146
|
162
|
150
|
161
|
152
|
124
|
118
|
111
|
175
|
160
|
181
|
169
|
168
|
164
|
147
|
146
|
140
|
|
| Additional Paid In Capital |
59
|
59
|
59
|
59
|
59
|
60
|
136
|
111
|
111
|
111
|
112
|
112
|
112
|
102
|
102
|
102
|
102
|
102
|
102
|
115
|
115
|
115
|
115
|
115
|
|
| Unrealized Security Profit/Loss |
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
98
N/A
|
33
-66%
|
70
+110%
|
77
+11%
|
122
+59%
|
46
-63%
|
64
+40%
|
17
N/A
|
32
-87%
|
20
+38%
|
30
-50%
|
21
+30%
|
8
N/A
|
4
-54%
|
11
+211%
|
53
N/A
|
38
+28%
|
59
-54%
|
47
+20%
|
30
+37%
|
26
+13%
|
9
+66%
|
8
+16%
|
2
+75%
|
|
| Total Liabilities & Equity |
596
N/A
|
568
-5%
|
440
-23%
|
370
-16%
|
398
+7%
|
313
-21%
|
196
-37%
|
133
-32%
|
128
-4%
|
99
-23%
|
87
-12%
|
70
-19%
|
70
+0%
|
88
+25%
|
77
-12%
|
94
+22%
|
93
-1%
|
84
-10%
|
93
+11%
|
96
+4%
|
123
+27%
|
161
+31%
|
154
-4%
|
170
+10%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
18
|
18
|
18
|
18
|
18
|
18
|
48
|
36
|
37
|
38
|
39
|
39
|
39
|
39
|
40
|
40
|
40
|
40
|
40
|
47
|
47
|
47
|
47
|
47
|
|