ACWA Power Co
SAU:2082
Balance Sheet
Balance Sheet Decomposition
ACWA Power Co
ACWA Power Co
Balance Sheet
ACWA Power Co
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1 356
|
3 239
|
5 498
|
2 798
|
833
|
5 173
|
6 155
|
4 741
|
3 803
|
8 058
|
|
| Cash |
1 355
|
1 876
|
3 221
|
1 433
|
798
|
1 728
|
4 433
|
1 301
|
1 780
|
2 039
|
|
| Cash Equivalents |
1
|
1 363
|
2 277
|
1 365
|
34
|
3 445
|
1 722
|
3 440
|
2 023
|
6 019
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
200
|
1 218
|
281
|
106
|
|
| Total Receivables |
2 037
|
1 792
|
2 167
|
2 370
|
2 968
|
3 135
|
3 114
|
4 134
|
5 113
|
5 758
|
|
| Accounts Receivables |
2 040
|
1 424
|
2 403
|
2 422
|
1 305
|
1 319
|
1 276
|
1 548
|
2 022
|
1 514
|
|
| Other Receivables |
3
|
368
|
237
|
52
|
1 663
|
1 816
|
1 838
|
2 586
|
3 091
|
4 244
|
|
| Inventory |
324
|
371
|
302
|
438
|
451
|
425
|
407
|
479
|
582
|
767
|
|
| Other Current Assets |
878
|
786
|
1 307
|
2 030
|
1 121
|
935
|
1 267
|
3 710
|
1 606
|
1 682
|
|
| Total Current Assets |
4 595
|
6 188
|
9 274
|
7 636
|
5 373
|
9 668
|
11 143
|
14 282
|
11 384
|
16 371
|
|
| PP&E Net |
11 247
|
16 408
|
8 752
|
12 085
|
12 785
|
11 861
|
10 173
|
10 370
|
12 146
|
16 470
|
|
| PP&E Gross |
11 247
|
16 408
|
8 752
|
12 085
|
12 785
|
11 861
|
10 173
|
10 370
|
12 146
|
16 470
|
|
| Accumulated Depreciation |
4 525
|
4 641
|
5 329
|
6 206
|
5 775
|
6 338
|
6 168
|
6 586
|
6 791
|
5 521
|
|
| Intangible Assets |
2 142
|
2 127
|
2 014
|
2 005
|
61
|
60
|
104
|
132
|
125
|
623
|
|
| Goodwill |
0
|
0
|
0
|
0
|
1 997
|
1 937
|
1 925
|
1 916
|
1 887
|
1 887
|
|
| Note Receivable |
1 288
|
603
|
347
|
236
|
154
|
12 471
|
11 583
|
11 313
|
10 911
|
11 030
|
|
| Long-Term Investments |
2 789
|
4 438
|
6 577
|
5 294
|
5 063
|
9 433
|
12 625
|
15 873
|
18 940
|
22 690
|
|
| Other Long-Term Assets |
2 994
|
2 898
|
9 285
|
10 492
|
10 827
|
278
|
1 293
|
1 131
|
1 488
|
987
|
|
| Other Assets |
0
|
0
|
0
|
0
|
1 997
|
1 937
|
1 925
|
1 916
|
1 887
|
1 887
|
|
| Total Assets |
25 054
N/A
|
32 661
+30%
|
36 249
+11%
|
37 748
+4%
|
36 261
-4%
|
45 709
+26%
|
48 846
+7%
|
55 018
+13%
|
56 883
+3%
|
70 058
+23%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
1 807
|
1 282
|
1 668
|
1 760
|
1 700
|
1 571
|
3 903
|
1 266
|
1 222
|
1 122
|
|
| Accrued Liabilities |
798
|
868
|
1 017
|
1 449
|
658
|
1 331
|
1 068
|
1 234
|
1 543
|
2 700
|
|
| Short-Term Debt |
256
|
259
|
619
|
444
|
365
|
186
|
275
|
317
|
317
|
329
|
|
| Current Portion of Long-Term Debt |
575
|
864
|
1 019
|
2 275
|
2 336
|
965
|
1 047
|
1 667
|
1 807
|
1 947
|
|
| Other Current Liabilities |
261
|
419
|
1 282
|
835
|
2 124
|
1 032
|
687
|
3 452
|
1 020
|
1 106
|
|
| Total Current Liabilities |
3 696
|
3 694
|
5 604
|
6 764
|
7 183
|
5 086
|
4 236
|
7 937
|
5 909
|
7 204
|
|
| Long-Term Debt |
11 452
|
17 838
|
17 735
|
17 481
|
17 335
|
22 896
|
22 520
|
23 700
|
24 359
|
28 676
|
|
| Deferred Income Tax |
171
|
255
|
246
|
251
|
126
|
120
|
214
|
163
|
167
|
226
|
|
| Minority Interest |
1 243
|
1 389
|
1 385
|
704
|
531
|
836
|
1 369
|
1 551
|
2 447
|
2 627
|
|
| Other Liabilities |
718
|
986
|
1 590
|
2 647
|
4 217
|
3 287
|
1 847
|
2 509
|
2 141
|
2 301
|
|
| Total Liabilities |
17 281
N/A
|
24 162
+40%
|
26 560
+10%
|
27 846
+5%
|
29 392
+6%
|
32 224
+10%
|
30 186
-6%
|
35 860
+19%
|
35 024
-2%
|
41 033
+17%
|
|
| Equity | |||||||||||
| Common Stock |
5 466
|
5 466
|
6 429
|
6 429
|
6 429
|
7 134
|
7 134
|
7 134
|
7 149
|
7 665
|
|
| Retained Earnings |
2 210
|
2 935
|
2 083
|
2 295
|
971
|
1 014
|
3 533
|
4 588
|
6 122
|
8 026
|
|
| Additional Paid In Capital |
97
|
97
|
1 177
|
1 177
|
1 410
|
5 336
|
5 336
|
5 336
|
5 336
|
11 875
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
107
|
212
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
2 657
|
2 100
|
3 359
|
1 671
|
|
| Total Equity |
7 773
N/A
|
8 499
+9%
|
9 689
+14%
|
9 902
+2%
|
6 869
-31%
|
13 484
+96%
|
18 660
+38%
|
19 158
+3%
|
21 859
+14%
|
29 025
+33%
|
|
| Total Liabilities & Equity |
25 054
N/A
|
32 661
+30%
|
36 249
+11%
|
37 748
+4%
|
36 261
-4%
|
45 709
+26%
|
48 846
+7%
|
55 018
+13%
|
56 883
+3%
|
70 058
+23%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
731
|
731
|
731
|
731
|
731
|
733
|
738
|
738
|
738
|
765
|
|