Dental Corporation PCL
SET:D
Balance Sheet
Balance Sheet Decomposition
Dental Corporation PCL
Dental Corporation PCL
Balance Sheet
Dental Corporation PCL
| 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
|
3
|
8
|
16
|
60
|
25
|
10
|
44
|
37
|
58
|
49
|
41
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
58
|
0
|
0
|
|
| Cash Equivalents |
2
|
3
|
8
|
16
|
60
|
0
|
10
|
44
|
37
|
0
|
49
|
41
|
|
| Total Receivables |
20
|
15
|
4
|
1
|
15
|
92
|
99
|
107
|
116
|
120
|
76
|
103
|
|
| Accounts Receivables |
7
|
3
|
0
|
0
|
15
|
80
|
99
|
107
|
116
|
117
|
74
|
100
|
|
| Other Receivables |
13
|
13
|
4
|
0
|
0
|
12
|
0
|
0
|
0
|
3
|
2
|
3
|
|
| Inventory |
11
|
19
|
8
|
9
|
13
|
171
|
184
|
155
|
144
|
161
|
177
|
197
|
|
| Other Current Assets |
0
|
8
|
9
|
9
|
0
|
14
|
0
|
0
|
0
|
2
|
3
|
22
|
|
| Total Current Assets |
32
|
45
|
30
|
34
|
87
|
302
|
293
|
306
|
297
|
342
|
305
|
362
|
|
| PP&E Net |
86
|
113
|
136
|
123
|
395
|
459
|
592
|
649
|
642
|
624
|
611
|
813
|
|
| PP&E Gross |
0
|
113
|
136
|
123
|
0
|
459
|
0
|
0
|
0
|
624
|
611
|
813
|
|
| Accumulated Depreciation |
0
|
63
|
84
|
97
|
0
|
125
|
0
|
0
|
0
|
183
|
197
|
212
|
|
| Intangible Assets |
0
|
1
|
3
|
3
|
3
|
3
|
12
|
11
|
10
|
8
|
7
|
6
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
26
|
26
|
25
|
25
|
|
| Other Long-Term Assets |
49
|
48
|
63
|
58
|
67
|
81
|
79
|
32
|
34
|
33
|
26
|
24
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
|
| Total Assets |
167
N/A
|
207
+24%
|
231
+12%
|
218
-6%
|
553
+153%
|
944
+71%
|
1 076
+14%
|
1 122
+4%
|
1 108
-1%
|
1 132
+2%
|
1 075
-5%
|
1 330
+24%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
37
|
24
|
11
|
13
|
36
|
80
|
129
|
84
|
92
|
104
|
85
|
144
|
|
| Accrued Liabilities |
0
|
17
|
20
|
14
|
0
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
25
|
23
|
10
|
10
|
0
|
38
|
106
|
34
|
36
|
59
|
62
|
91
|
|
| Current Portion of Long-Term Debt |
13
|
21
|
25
|
15
|
1
|
40
|
161
|
80
|
96
|
59
|
78
|
60
|
|
| Other Current Liabilities |
3
|
29
|
9
|
11
|
5
|
17
|
4
|
2
|
1
|
5
|
5
|
7
|
|
| Total Current Liabilities |
79
|
114
|
74
|
63
|
41
|
194
|
400
|
199
|
225
|
228
|
230
|
302
|
|
| Long-Term Debt |
54
|
55
|
73
|
47
|
100
|
342
|
281
|
438
|
424
|
357
|
246
|
190
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
|
| Minority Interest |
29
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1
|
1
|
1
|
2
|
2
|
3
|
6
|
7
|
8
|
10
|
13
|
15
|
|
| Total Liabilities |
163
N/A
|
172
+6%
|
149
-13%
|
112
-25%
|
144
+28%
|
539
+276%
|
687
+27%
|
644
-6%
|
657
+2%
|
595
-9%
|
490
-18%
|
551
+13%
|
|
| Equity | |||||||||||||
| Common Stock |
10
|
10
|
50
|
75
|
100
|
100
|
100
|
120
|
144
|
151
|
171
|
171
|
|
| Retained Earnings |
5
|
25
|
32
|
31
|
44
|
40
|
24
|
13
|
38
|
2
|
29
|
44
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
265
|
265
|
265
|
345
|
345
|
385
|
385
|
385
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
179
|
|
| Total Equity |
5
N/A
|
35
+663%
|
83
+135%
|
106
+29%
|
410
+285%
|
405
-1%
|
389
-4%
|
478
+23%
|
451
-6%
|
537
+19%
|
585
+9%
|
778
+33%
|
|
| Total Liabilities & Equity |
167
N/A
|
207
+24%
|
231
+12%
|
218
-6%
|
553
+153%
|
944
+71%
|
1 076
+14%
|
1 122
+4%
|
1 108
-1%
|
1 132
+2%
|
1 075
-5%
|
1 330
+24%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
22
|
22
|
87
|
196
|
261
|
296
|
272
|
326
|
326
|
342
|
342
|
342
|
|