Univar Solutions Inc
F:0UV
Balance Sheet
Balance Sheet Decomposition
Univar Solutions Inc
Univar Solutions Inc
Balance Sheet
Univar Solutions Inc
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
180
|
206
|
188
|
336
|
467
|
122
|
330
|
387
|
252
|
385
|
|
| Cash Equivalents |
180
|
206
|
188
|
336
|
467
|
122
|
330
|
387
|
252
|
385
|
|
| Total Receivables |
1 277
|
1 278
|
1 026
|
950
|
1 062
|
1 095
|
1 160
|
1 240
|
1 540
|
1 490
|
|
| Accounts Receivables |
1 277
|
1 278
|
1 026
|
950
|
1 062
|
1 095
|
1 160
|
1 240
|
1 540
|
1 490
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
894
|
943
|
803
|
757
|
840
|
803
|
796
|
674
|
932
|
1 138
|
|
| Other Current Assets |
199
|
196
|
179
|
135
|
150
|
169
|
167
|
152
|
169
|
218
|
|
| Total Current Assets |
2 550
|
2 622
|
2 196
|
2 178
|
2 519
|
2 189
|
2 454
|
2 452
|
2 892
|
3 231
|
|
| PP&E Net |
1 097
|
1 032
|
1 083
|
1 020
|
1 003
|
956
|
1 310
|
1 227
|
1 195
|
1 256
|
|
| PP&E Gross |
1 097
|
1 032
|
1 083
|
1 020
|
1 003
|
956
|
1 310
|
1 227
|
1 195
|
1 256
|
|
| Accumulated Depreciation |
561
|
645
|
724
|
812
|
927
|
970
|
1 038
|
1 151
|
1 208
|
1 249
|
|
| Intangible Assets |
682
|
575
|
519
|
339
|
288
|
238
|
320
|
252
|
212
|
167
|
|
| Goodwill |
1 788
|
1 768
|
1 745
|
1 784
|
1 818
|
1 781
|
2 281
|
2 270
|
2 310
|
2 288
|
|
| Other Long-Term Assets |
100
|
71
|
70
|
69
|
105
|
109
|
131
|
154
|
168
|
204
|
|
| Other Assets |
1 788
|
1 768
|
1 745
|
1 784
|
1 818
|
1 781
|
2 281
|
2 270
|
2 310
|
2 288
|
|
| Total Assets |
6 217
N/A
|
6 068
-2%
|
5 612
-8%
|
5 390
-4%
|
5 733
+6%
|
5 272
-8%
|
6 495
+23%
|
6 355
-2%
|
6 778
+7%
|
7 146
+5%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
1 021
|
992
|
836
|
852
|
942
|
925
|
895
|
765
|
1 009
|
983
|
|
| Accrued Liabilities |
384
|
374
|
359
|
353
|
402
|
379
|
528
|
476
|
617
|
606
|
|
| Short-Term Debt |
98
|
61
|
34
|
25
|
13
|
8
|
1
|
2
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
80
|
81
|
60
|
109
|
62
|
22
|
25
|
164
|
42
|
39
|
|
| Other Current Liabilities |
9
|
12
|
6
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Total Current Liabilities |
1 591
|
1 519
|
1 294
|
1 340
|
1 419
|
1 335
|
1 449
|
1 407
|
1 668
|
1 627
|
|
| Long-Term Debt |
3 657
|
3 731
|
3 057
|
2 845
|
2 820
|
2 350
|
2 689
|
2 477
|
2 224
|
2 427
|
|
| Deferred Income Tax |
162
|
120
|
58
|
17
|
35
|
43
|
56
|
39
|
56
|
106
|
|
| Other Liabilities |
426
|
450
|
387
|
378
|
368
|
353
|
568
|
639
|
538
|
491
|
|
| Total Liabilities |
5 836
N/A
|
5 820
0%
|
4 796
-18%
|
4 580
-4%
|
4 643
+1%
|
4 081
-12%
|
4 762
+17%
|
4 563
-4%
|
4 485
-2%
|
4 652
+4%
|
|
| Equity | |||||||||||
| Common Stock |
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
|
| Retained Earnings |
981
|
1 001
|
985
|
1 053
|
934
|
762
|
859
|
806
|
345
|
200
|
|
| Additional Paid In Capital |
1 444
|
1 458
|
2 225
|
2 252
|
2 301
|
2 325
|
2 969
|
2 983
|
3 049
|
3 046
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
409
|
|
| Other Equity |
82
|
208
|
424
|
390
|
279
|
373
|
379
|
387
|
363
|
345
|
|
| Total Equity |
381
N/A
|
248
-35%
|
817
+229%
|
810
-1%
|
1 090
+35%
|
1 192
+9%
|
1 733
+45%
|
1 792
+3%
|
2 293
+28%
|
2 494
+9%
|
|
| Total Liabilities & Equity |
6 217
N/A
|
6 068
-2%
|
5 612
-8%
|
5 390
-4%
|
5 733
+6%
|
5 272
-8%
|
6 495
+23%
|
6 355
-2%
|
6 778
+7%
|
7 146
+5%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
138
|
100
|
138
|
139
|
141
|
142
|
169
|
169
|
169
|
158
|
|