CVC Capital Partners PLC
AEX:CVC
Balance Sheet
Balance Sheet Decomposition
CVC Capital Partners PLC
CVC Capital Partners PLC
Balance Sheet
CVC Capital Partners PLC
| Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|
| Assets | |||||
| Cash & Cash Equivalents |
490
|
149
|
101
|
618
|
|
| Cash Equivalents |
490
|
149
|
101
|
618
|
|
| Total Receivables |
27
|
21
|
58
|
203
|
|
| Accounts Receivables |
0
|
0
|
58
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
|
| Other Current Assets |
1
|
5
|
0
|
0
|
|
| Total Current Assets |
519
|
175
|
159
|
822
|
|
| PP&E Net |
6
|
21
|
17
|
179
|
|
| PP&E Gross |
6
|
21
|
0
|
179
|
|
| Accumulated Depreciation |
1
|
5
|
0
|
37
|
|
| Intangible Assets |
0
|
239
|
209
|
1 034
|
|
| Goodwill |
0
|
332
|
321
|
834
|
|
| Note Receivable |
346
|
592
|
298
|
424
|
|
| Long-Term Investments |
1 579
|
1 744
|
936
|
1 891
|
|
| Other Long-Term Assets |
5
|
13
|
8
|
85
|
|
| Other Assets |
0
|
332
|
321
|
834
|
|
| Total Assets |
2 456
N/A
|
3 116
+27%
|
1 948
-37%
|
5 267
+170%
|
|
| Liabilities | |||||
| Accrued Liabilities |
24
|
28
|
0
|
275
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
128
|
38
|
9
|
98
|
|
| Other Current Liabilities |
13
|
19
|
93
|
71
|
|
| Total Current Liabilities |
165
|
84
|
102
|
444
|
|
| Long-Term Debt |
1 239
|
1 340
|
1 442
|
1 719
|
|
| Deferred Income Tax |
0
|
25
|
22
|
248
|
|
| Minority Interest |
244
|
397
|
218
|
818
|
|
| Other Liabilities |
943
|
1 397
|
774
|
1 052
|
|
| Total Liabilities |
2 590
N/A
|
3 243
+25%
|
2 559
-21%
|
4 281
+67%
|
|
| Equity | |||||
| Common Stock |
175
|
459
|
3
|
1 022
|
|
| Retained Earnings |
311
|
631
|
630
|
97
|
|
| Other Equity |
2
|
46
|
16
|
60
|
|
| Total Equity |
134
N/A
|
126
+6%
|
611
-383%
|
986
N/A
|
|
| Total Liabilities & Equity |
2 456
N/A
|
3 116
+27%
|
1 948
-37%
|
5 267
+170%
|
|
| Shares Outstanding | |||||
| Common Shares Outstanding |
1 000
|
1 000
|
1 000
|
1 063
|
|