Evergreen Marine Corp Taiwan Ltd
TWSE:2603
Balance Sheet
Balance Sheet Decomposition
Evergreen Marine Corp Taiwan Ltd
Evergreen Marine Corp Taiwan Ltd
Balance Sheet
Evergreen Marine Corp Taiwan 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 |
4 146
|
4 234
|
6 903
|
14 077
|
15 155
|
10 100
|
21 602
|
26 989
|
9 862
|
19 716
|
23 006
|
31 985
|
33 503
|
32 827
|
32 835
|
34 413
|
38 108
|
38 231
|
37 872
|
44 096
|
107 792
|
391 861
|
170 230
|
253 370
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 143
|
8 421
|
6 733
|
5 643
|
6 321
|
7 216
|
6 933
|
11 203
|
27 541
|
30 256
|
17 560
|
29 187
|
|
| Cash Equivalents |
4 146
|
4 234
|
6 903
|
14 077
|
15 155
|
10 100
|
21 602
|
26 989
|
9 862
|
19 716
|
23 006
|
31 985
|
27 360
|
24 405
|
26 102
|
28 771
|
31 787
|
31 015
|
30 939
|
32 893
|
80 251
|
361 604
|
152 670
|
224 182
|
|
| Short-Term Investments |
2 155
|
2 152
|
5 411
|
17 084
|
5 593
|
3 965
|
1 748
|
1 992
|
4 482
|
2 073
|
3 184
|
1 408
|
504
|
275
|
974
|
353
|
325
|
272
|
1 770
|
6 773
|
93 275
|
42 966
|
21 627
|
8 516
|
|
| Total Receivables |
8 995
|
14 960
|
15 531
|
14 121
|
14 727
|
13 790
|
14 792
|
10 146
|
9 910
|
11 781
|
10 406
|
14 146
|
14 049
|
15 449
|
12 604
|
13 817
|
14 879
|
19 618
|
17 992
|
26 152
|
47 426
|
29 993
|
26 157
|
33 414
|
|
| Accounts Receivables |
5 294
|
10 841
|
11 865
|
13 511
|
13 895
|
12 191
|
13 446
|
8 006
|
7 834
|
9 911
|
7 978
|
13 156
|
13 226
|
14 618
|
11 546
|
12 495
|
13 770
|
17 761
|
16 453
|
24 847
|
45 706
|
27 458
|
22 063
|
30 760
|
|
| Other Receivables |
3 701
|
4 119
|
3 666
|
610
|
832
|
1 599
|
1 346
|
2 140
|
2 076
|
1 870
|
2 428
|
990
|
823
|
830
|
1 058
|
1 322
|
1 109
|
1 857
|
1 539
|
1 305
|
1 720
|
2 535
|
4 094
|
2 654
|
|
| Inventory |
415
|
808
|
949
|
1 955
|
2 483
|
2 281
|
2 002
|
2 133
|
2 262
|
3 536
|
4 815
|
5 233
|
5 182
|
4 493
|
2 798
|
3 175
|
3 719
|
5 101
|
4 548
|
2 932
|
5 838
|
7 705
|
10 117
|
11 018
|
|
| Other Current Assets |
6 160
|
11 432
|
8 332
|
4 310
|
3 502
|
3 889
|
6 150
|
4 662
|
4 084
|
6 895
|
4 910
|
2 997
|
2 847
|
4 226
|
2 961
|
2 218
|
3 920
|
4 677
|
3 869
|
5 885
|
28 784
|
11 410
|
10 009
|
6 555
|
|
| Total Current Assets |
21 870
|
33 587
|
37 125
|
51 547
|
41 459
|
34 025
|
46 294
|
45 923
|
30 600
|
44 000
|
46 322
|
55 769
|
56 084
|
57 269
|
52 172
|
53 977
|
60 951
|
67 899
|
66 050
|
85 838
|
283 115
|
483 935
|
238 140
|
312 872
|
|
| PP&E Net |
55 845
|
58 008
|
58 433
|
51 004
|
54 564
|
54 886
|
58 281
|
55 217
|
51 022
|
49 089
|
64 763
|
71 944
|
89 436
|
103 033
|
110 487
|
104 369
|
103 768
|
121 839
|
200 326
|
208 756
|
278 853
|
346 540
|
441 443
|
544 613
|
|
| PP&E Gross |
55 845
|
58 008
|
58 433
|
51 004
|
54 564
|
54 886
|
58 281
|
55 217
|
51 022
|
49 089
|
64 763
|
71 944
|
89 436
|
103 033
|
110 487
|
104 369
|
103 768
|
121 839
|
200 326
|
208 756
|
278 853
|
346 540
|
441 443
|
544 613
|
|
| Accumulated Depreciation |
38 089
|
42 858
|
44 332
|
48 234
|
53 820
|
39 928
|
41 467
|
43 934
|
43 115
|
41 500
|
45 942
|
47 957
|
49 022
|
52 927
|
60 658
|
63 959
|
66 247
|
74 742
|
66 321
|
66 026
|
74 963
|
101 181
|
113 893
|
127 551
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
23
|
22
|
121
|
160
|
2 267
|
1 930
|
1 552
|
1 271
|
1 341
|
1 130
|
894
|
|
| Note Receivable |
0
|
0
|
0
|
419
|
351
|
74
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
2 043
|
|
| Long-Term Investments |
24 409
|
26 595
|
29 335
|
32 029
|
33 038
|
32 819
|
33 203
|
31 527
|
32 209
|
36 061
|
26 471
|
26 613
|
28 216
|
28 119
|
29 349
|
30 463
|
34 135
|
35 851
|
36 926
|
37 098
|
44 701
|
52 093
|
49 263
|
51 864
|
|
| Other Long-Term Assets |
668
|
635
|
1 141
|
626
|
681
|
905
|
459
|
732
|
398
|
415
|
457
|
972
|
606
|
492
|
622
|
823
|
1 066
|
1 157
|
1 364
|
977
|
3 086
|
3 603
|
1 850
|
1 927
|
|
| Total Assets |
102 792
N/A
|
118 824
+16%
|
126 033
+6%
|
135 626
+8%
|
130 092
-4%
|
122 709
-6%
|
138 273
+13%
|
133 398
-4%
|
114 229
-14%
|
129 565
+13%
|
138 013
+7%
|
155 298
+13%
|
174 352
+12%
|
188 935
+8%
|
192 652
+2%
|
189 754
-2%
|
200 080
+5%
|
229 012
+14%
|
306 596
+34%
|
334 221
+9%
|
611 026
+83%
|
887 512
+45%
|
731 831
-18%
|
914 214
+25%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 205
|
2 894
|
3 080
|
5 794
|
5 694
|
5 487
|
13 198
|
3 831
|
3 043
|
4 885
|
4 973
|
5 014
|
12 994
|
15 053
|
12 852
|
12 908
|
15 563
|
20 066
|
16 581
|
20 567
|
30 375
|
46 228
|
35 642
|
44 359
|
|
| Accrued Liabilities |
6 711
|
11 635
|
10 714
|
13 824
|
14 036
|
16 396
|
11 319
|
10 698
|
6 043
|
10 274
|
8 817
|
9 842
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
10 767
|
13 845
|
12 226
|
7 680
|
2 605
|
838
|
106
|
2 888
|
2 378
|
2 603
|
3 910
|
1 452
|
597
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
10 221
|
12 569
|
10 491
|
10 151
|
9 853
|
7 747
|
6 206
|
5 397
|
5 711
|
7 786
|
7 358
|
6 540
|
13 172
|
16 366
|
18 851
|
19 496
|
17 468
|
18 291
|
31 917
|
31 671
|
29 386
|
17 973
|
23 443
|
27 553
|
|
| Other Current Liabilities |
1 009
|
1 313
|
4 259
|
1 279
|
3 205
|
3 399
|
5 382
|
5 177
|
1 927
|
3 851
|
3 624
|
7 196
|
6 858
|
9 234
|
7 654
|
9 628
|
11 730
|
11 704
|
14 952
|
20 253
|
49 332
|
100 679
|
52 665
|
78 433
|
|
| Total Current Liabilities |
29 913
|
42 256
|
40 769
|
38 728
|
35 393
|
33 866
|
36 210
|
27 991
|
19 103
|
29 400
|
28 682
|
30 044
|
33 620
|
40 653
|
39 356
|
42 031
|
44 760
|
50 062
|
63 450
|
72 491
|
109 093
|
164 879
|
111 750
|
150 345
|
|
| Long-Term Debt |
35 376
|
37 484
|
39 238
|
37 525
|
25 780
|
24 032
|
22 674
|
33 763
|
34 964
|
26 358
|
39 817
|
58 742
|
76 293
|
79 221
|
87 921
|
90 404
|
83 751
|
102 709
|
145 827
|
143 651
|
117 612
|
116 943
|
127 136
|
128 107
|
|
| Deferred Income Tax |
67
|
265
|
358
|
1 522
|
2 292
|
1 167
|
1 834
|
2 244
|
1 161
|
1 494
|
1 317
|
1 276
|
1 249
|
1 197
|
961
|
633
|
1 749
|
1 971
|
2 027
|
2 872
|
11 676
|
2 844
|
3 119
|
14 976
|
|
| Minority Interest |
144
|
578
|
2 074
|
3 437
|
3 703
|
3 699
|
5 784
|
4 469
|
2 567
|
4 398
|
4 436
|
3 332
|
2 928
|
3 956
|
3 294
|
2 651
|
3 290
|
4 124
|
3 549
|
7 213
|
30 537
|
30 336
|
30 896
|
22 127
|
|
| Other Liabilities |
776
|
799
|
3 308
|
2 136
|
2 200
|
2 631
|
2 074
|
1 685
|
1 982
|
2 092
|
2 595
|
2 807
|
3 022
|
3 028
|
3 119
|
3 047
|
3 131
|
3 303
|
21 696
|
13 713
|
15 324
|
20 296
|
19 031
|
18 329
|
|
| Total Liabilities |
66 276
N/A
|
81 382
+23%
|
85 746
+5%
|
83 349
-3%
|
69 366
-17%
|
65 396
-6%
|
68 576
+5%
|
70 152
+2%
|
59 777
-15%
|
63 742
+7%
|
76 847
+21%
|
96 201
+25%
|
117 110
+22%
|
128 054
+9%
|
134 651
+5%
|
138 766
+3%
|
136 681
-2%
|
162 168
+19%
|
236 550
+46%
|
239 939
+1%
|
284 242
+18%
|
335 298
+18%
|
291 932
-13%
|
333 885
+14%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
20 435
|
21 048
|
21 469
|
24 259
|
27 075
|
29 159
|
30 339
|
30 609
|
30 626
|
31 248
|
34 735
|
34 749
|
34 750
|
34 776
|
35 124
|
35 124
|
40 124
|
45 130
|
48 130
|
48 980
|
52 908
|
21 164
|
21 164
|
21 650
|
|
| Retained Earnings |
11 551
|
11 492
|
14 215
|
23 651
|
28 367
|
21 821
|
31 285
|
26 641
|
16 786
|
31 951
|
22 544
|
22 673
|
16 050
|
17 185
|
11 795
|
4 985
|
11 755
|
9 462
|
9 374
|
33 449
|
259 260
|
498 727
|
385 923
|
504 165
|
|
| Additional Paid In Capital |
1 443
|
1 825
|
1 577
|
4 031
|
4 640
|
4 876
|
6 016
|
6 355
|
6 675
|
7 203
|
7 480
|
7 490
|
7 272
|
7 292
|
7 987
|
7 989
|
10 838
|
11 059
|
11 407
|
12 433
|
15 762
|
15 968
|
17 093
|
20 447
|
|
| Unrealized Security Profit/Loss |
68
|
36
|
12
|
0
|
0
|
99
|
453
|
776
|
208
|
1 184
|
293
|
347
|
0
|
0
|
1 462
|
1 703
|
1 833
|
1 234
|
1 412
|
1 885
|
3 986
|
2 478
|
3 310
|
4 887
|
|
| Other Equity |
3 156
|
3 113
|
3 038
|
335
|
643
|
1 358
|
1 604
|
416
|
157
|
5 763
|
3 886
|
6 162
|
829
|
1 627
|
1 634
|
1 187
|
1 151
|
41
|
277
|
2 466
|
5 132
|
13 877
|
12 409
|
29 180
|
|
| Total Equity |
36 516
N/A
|
37 442
+3%
|
40 287
+8%
|
52 277
+30%
|
60 726
+16%
|
57 313
-6%
|
69 698
+22%
|
63 246
-9%
|
54 452
-14%
|
65 824
+21%
|
61 166
-7%
|
59 097
-3%
|
57 242
-3%
|
60 881
+6%
|
58 001
-5%
|
50 987
-12%
|
63 399
+24%
|
66 844
+5%
|
70 046
+5%
|
94 282
+35%
|
326 785
+247%
|
552 214
+69%
|
439 899
-20%
|
580 328
+32%
|
|
| Total Liabilities & Equity |
102 792
N/A
|
118 824
+16%
|
126 033
+6%
|
135 626
+8%
|
130 092
-4%
|
122 709
-6%
|
138 273
+13%
|
133 398
-4%
|
114 229
-14%
|
129 565
+13%
|
138 013
+7%
|
155 298
+13%
|
174 352
+12%
|
188 935
+8%
|
192 652
+2%
|
189 754
-2%
|
200 080
+5%
|
229 012
+14%
|
306 596
+34%
|
334 221
+9%
|
611 026
+83%
|
887 512
+45%
|
731 831
-18%
|
914 214
+25%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
3 215
|
3 215
|
3 215
|
3 427
|
3 477
|
3 500
|
3 641
|
3 674
|
3 676
|
3 750
|
3 790
|
3 791
|
3 791
|
3 794
|
3 794
|
1 518
|
1 707
|
1 821
|
1 925
|
1 959
|
2 116
|
2 116
|
2 116
|
2 165
|
|