One Enterprise PCL
SET:ONEE
Balance Sheet
Balance Sheet Decomposition
One Enterprise PCL
One Enterprise PCL
Balance Sheet
One Enterprise PCL
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
644
|
482
|
198
|
413
|
2 462
|
1 570
|
1 590
|
1 693
|
1 071
|
|
| Cash Equivalents |
644
|
482
|
198
|
413
|
2 462
|
1 570
|
1 590
|
1 693
|
1 071
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
400
|
162
|
155
|
1 236
|
|
| Total Receivables |
825
|
951
|
778
|
1 190
|
1 212
|
1 408
|
1 754
|
1 356
|
1 508
|
|
| Accounts Receivables |
533
|
865
|
742
|
1 153
|
1 144
|
1 346
|
1 677
|
1 270
|
1 440
|
|
| Other Receivables |
292
|
85
|
37
|
38
|
67
|
62
|
77
|
86
|
68
|
|
| Inventory |
273
|
168
|
305
|
599
|
564
|
647
|
643
|
756
|
800
|
|
| Other Current Assets |
27
|
38
|
52
|
59
|
56
|
124
|
215
|
144
|
177
|
|
| Total Current Assets |
1 768
|
1 638
|
1 334
|
2 262
|
4 294
|
4 149
|
4 363
|
4 105
|
4 792
|
|
| PP&E Net |
583
|
569
|
549
|
831
|
807
|
833
|
745
|
755
|
812
|
|
| PP&E Gross |
583
|
569
|
549
|
0
|
807
|
833
|
745
|
755
|
812
|
|
| Accumulated Depreciation |
370
|
449
|
514
|
0
|
703
|
772
|
861
|
898
|
967
|
|
| Intangible Assets |
2 619
|
2 503
|
1 711
|
2 217
|
2 094
|
2 215
|
2 135
|
2 094
|
1 969
|
|
| Goodwill |
0
|
0
|
0
|
1 520
|
1 520
|
1 536
|
1 536
|
1 536
|
1 516
|
|
| Note Receivable |
130
|
172
|
241
|
320
|
300
|
383
|
444
|
461
|
590
|
|
| Long-Term Investments |
13
|
17
|
18
|
17
|
13
|
22
|
48
|
53
|
44
|
|
| Other Long-Term Assets |
448
|
392
|
315
|
387
|
278
|
256
|
228
|
232
|
252
|
|
| Other Assets |
0
|
0
|
0
|
1 520
|
1 520
|
1 536
|
1 536
|
1 536
|
1 516
|
|
| Total Assets |
5 562
N/A
|
5 292
-5%
|
4 168
-21%
|
7 555
+81%
|
9 305
+23%
|
9 395
+1%
|
9 500
+1%
|
9 236
-3%
|
9 975
+8%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
196
|
266
|
145
|
274
|
344
|
371
|
490
|
326
|
424
|
|
| Accrued Liabilities |
161
|
218
|
233
|
486
|
572
|
757
|
817
|
1 086
|
1 263
|
|
| Short-Term Debt |
0
|
0
|
80
|
0
|
0
|
6
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3 030
|
357
|
474
|
655
|
378
|
76
|
82
|
45
|
81
|
|
| Other Current Liabilities |
180
|
210
|
310
|
587
|
745
|
711
|
699
|
404
|
659
|
|
| Total Current Liabilities |
3 567
|
1 051
|
1 243
|
2 001
|
2 037
|
1 920
|
2 087
|
1 861
|
2 426
|
|
| Long-Term Debt |
675
|
2 885
|
1 373
|
3 203
|
161
|
99
|
24
|
51
|
103
|
|
| Deferred Income Tax |
0
|
0
|
0
|
76
|
69
|
63
|
58
|
54
|
51
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
6
|
4
|
1
|
1
|
|
| Other Liabilities |
46
|
55
|
76
|
172
|
193
|
184
|
197
|
228
|
237
|
|
| Total Liabilities |
4 288
N/A
|
3 990
-7%
|
2 692
-33%
|
5 452
+103%
|
2 460
-55%
|
2 261
-8%
|
2 361
+4%
|
2 195
-7%
|
2 817
+28%
|
|
| Equity | ||||||||||
| Common Stock |
3 810
|
3 810
|
3 810
|
3 810
|
4 763
|
4 763
|
4 763
|
4 763
|
4 763
|
|
| Retained Earnings |
2 536
|
2 508
|
2 334
|
1 708
|
734
|
446
|
441
|
538
|
421
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
2 817
|
2 817
|
2 817
|
2 817
|
2 817
|
|
| Total Equity |
1 274
N/A
|
1 302
+2%
|
1 476
+13%
|
2 102
+42%
|
6 845
+226%
|
7 134
+4%
|
7 139
+0%
|
7 041
-1%
|
7 158
+2%
|
|
| Total Liabilities & Equity |
5 562
N/A
|
5 292
-5%
|
4 168
-21%
|
7 555
+81%
|
9 305
+23%
|
9 395
+1%
|
9 500
+1%
|
9 236
-3%
|
9 975
+8%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
2 381
|
2 381
|
2 381
|
2 381
|
2 381
|
2 381
|
2 381
|
2 381
|
2 381
|
|