Navios Maritime Holdings Inc
F:3NTA
Balance Sheet
Balance Sheet Decomposition
Navios Maritime Holdings Inc
Navios Maritime Holdings Inc
Balance Sheet
Navios Maritime Holdings 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 |
158
|
158
|
86
|
127
|
128
|
131
|
77
|
95
|
53
|
33
|
|
| Cash |
158
|
158
|
86
|
127
|
128
|
131
|
77
|
95
|
53
|
33
|
|
| Short-Term Investments |
30
|
90
|
78
|
9
|
0
|
7
|
1
|
0
|
0
|
46
|
|
| Total Receivables |
103
|
118
|
89
|
84
|
77
|
102
|
70
|
59
|
54
|
47
|
|
| Accounts Receivables |
86
|
86
|
65
|
66
|
60
|
60
|
52
|
54
|
54
|
47
|
|
| Other Receivables |
17
|
32
|
24
|
18
|
16
|
42
|
19
|
4
|
0
|
0
|
|
| Inventory |
27
|
33
|
24
|
29
|
30
|
28
|
11
|
14
|
9
|
11
|
|
| Other Current Assets |
22
|
19
|
27
|
24
|
22
|
31
|
9
|
27
|
114
|
12
|
|
| Total Current Assets |
340
|
417
|
303
|
273
|
256
|
299
|
168
|
195
|
229
|
148
|
|
| PP&E Net |
1 809
|
1 957
|
1 898
|
1 958
|
1 846
|
1 899
|
1 541
|
1 368
|
532
|
508
|
|
| PP&E Gross |
1 809
|
1 957
|
1 898
|
1 958
|
1 846
|
1 899
|
1 541
|
1 368
|
532
|
508
|
|
| Accumulated Depreciation |
425
|
515
|
611
|
708
|
744
|
626
|
533
|
461
|
302
|
324
|
|
| Intangible Assets |
192
|
190
|
151
|
127
|
116
|
139
|
104
|
99
|
49
|
46
|
|
| Goodwill |
160
|
160
|
160
|
160
|
160
|
160
|
160
|
160
|
104
|
104
|
|
| Note Receivable |
8
|
17
|
17
|
34
|
30
|
46
|
30
|
0
|
0
|
0
|
|
| Long-Term Investments |
343
|
351
|
387
|
160
|
183
|
91
|
64
|
57
|
126
|
99
|
|
| Other Long-Term Assets |
68
|
36
|
44
|
40
|
38
|
49
|
76
|
93
|
769
|
20
|
|
| Other Assets |
160
|
160
|
160
|
160
|
160
|
160
|
160
|
160
|
104
|
104
|
|
| Total Assets |
2 920
N/A
|
3 128
+7%
|
2 959
-5%
|
2 753
-7%
|
2 630
-4%
|
2 683
+2%
|
2 143
-20%
|
1 971
-8%
|
1 809
-8%
|
924
-49%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
52
|
54
|
73
|
86
|
80
|
79
|
22
|
29
|
30
|
22
|
|
| Accrued Liabilities |
64
|
97
|
100
|
87
|
90
|
117
|
130
|
146
|
40
|
33
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
21
|
25
|
20
|
33
|
34
|
69
|
50
|
374
|
136
|
34
|
|
| Other Current Liabilities |
13
|
22
|
34
|
47
|
33
|
55
|
23
|
43
|
292
|
20
|
|
| Total Current Liabilities |
150
|
198
|
227
|
252
|
236
|
321
|
225
|
593
|
497
|
108
|
|
| Long-Term Debt |
1 514
|
1 611
|
1 582
|
1 586
|
1 649
|
1 747
|
1 513
|
1 210
|
697
|
651
|
|
| Deferred Income Tax |
14
|
13
|
11
|
12
|
8
|
7
|
8
|
9
|
11
|
10
|
|
| Minority Interest |
124
|
114
|
122
|
125
|
101
|
270
|
115
|
107
|
55
|
53
|
|
| Other Liabilities |
52
|
40
|
28
|
100
|
120
|
86
|
237
|
194
|
537
|
13
|
|
| Total Liabilities |
1 854
N/A
|
1 975
+7%
|
1 970
0%
|
2 075
+5%
|
2 114
+2%
|
2 431
+15%
|
2 099
-14%
|
2 113
+1%
|
1 797
-15%
|
835
-54%
|
|
| Equity | |||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
524
|
432
|
263
|
0
|
166
|
435
|
598
|
785
|
668
|
576
|
|
| Additional Paid In Capital |
553
|
722
|
727
|
679
|
682
|
687
|
642
|
643
|
679
|
665
|
|
| Other Equity |
11
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 066
N/A
|
1 153
+8%
|
989
-14%
|
678
-31%
|
516
-24%
|
252
-51%
|
44
-83%
|
142
N/A
|
11
N/A
|
89
+680%
|
|
| Total Liabilities & Equity |
2 920
N/A
|
3 128
+7%
|
2 959
-5%
|
2 753
-7%
|
2 630
-4%
|
2 683
+2%
|
2 143
-20%
|
1 971
-8%
|
1 809
-8%
|
924
-49%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
10
|
11
|
11
|
12
|
12
|
13
|
13
|
16
|
25
|
23
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|