Party City Holdco Inc
F:5PY
Balance Sheet
Balance Sheet Decomposition
Party City Holdco Inc
Party City Holdco Inc
Balance Sheet
Party City Holdco Inc
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
21
|
26
|
47
|
43
|
65
|
54
|
59
|
35
|
120
|
48
|
|
| Cash Equivalents |
21
|
26
|
47
|
43
|
65
|
54
|
59
|
35
|
120
|
48
|
|
| Total Receivables |
129
|
140
|
141
|
132
|
134
|
141
|
147
|
149
|
148
|
150
|
|
| Accounts Receivables |
129
|
140
|
141
|
132
|
134
|
141
|
147
|
149
|
91
|
93
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
58
|
56
|
|
| Inventory |
510
|
524
|
582
|
564
|
614
|
604
|
756
|
658
|
412
|
443
|
|
| Other Current Assets |
49
|
77
|
77
|
51
|
68
|
78
|
62
|
52
|
129
|
58
|
|
| Total Current Assets |
709
|
767
|
847
|
790
|
881
|
877
|
1 024
|
894
|
809
|
698
|
|
| PP&E Net |
240
|
235
|
249
|
272
|
293
|
301
|
321
|
1 046
|
910
|
916
|
|
| PP&E Gross |
240
|
235
|
249
|
272
|
293
|
301
|
321
|
1 046
|
910
|
916
|
|
| Accumulated Depreciation |
37
|
104
|
160
|
213
|
265
|
327
|
386
|
408
|
581
|
595
|
|
| Intangible Assets |
727
|
700
|
676
|
658
|
643
|
644
|
628
|
575
|
417
|
407
|
|
| Goodwill |
1 538
|
1 562
|
1 557
|
1 563
|
1 573
|
1 619
|
1 657
|
1 072
|
661
|
664
|
|
| Other Long-Term Assets |
69
|
65
|
7
|
10
|
5
|
13
|
12
|
7
|
10
|
26
|
|
| Other Assets |
1 538
|
1 562
|
1 557
|
1 563
|
1 573
|
1 619
|
1 657
|
1 072
|
661
|
664
|
|
| Total Assets |
3 283
N/A
|
3 328
+1%
|
3 337
+0%
|
3 292
-1%
|
3 394
+3%
|
3 455
+2%
|
3 642
+5%
|
3 595
-1%
|
2 807
-22%
|
2 712
-3%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
124
|
151
|
146
|
112
|
163
|
161
|
208
|
152
|
119
|
162
|
|
| Accrued Liabilities |
135
|
158
|
165
|
146
|
150
|
177
|
161
|
306
|
337
|
312
|
|
| Short-Term Debt |
33
|
36
|
22
|
126
|
120
|
286
|
303
|
129
|
176
|
84
|
|
| Current Portion of Long-Term Debt |
13
|
14
|
12
|
15
|
13
|
13
|
13
|
72
|
14
|
1
|
|
| Other Current Liabilities |
16
|
12
|
35
|
9
|
47
|
46
|
26
|
36
|
69
|
11
|
|
| Total Current Liabilities |
322
|
371
|
380
|
407
|
493
|
683
|
711
|
695
|
714
|
570
|
|
| Long-Term Debt |
1 805
|
2 135
|
2 087
|
1 646
|
1 540
|
1 536
|
1 625
|
1 507
|
1 330
|
1 351
|
|
| Deferred Income Tax |
340
|
318
|
309
|
277
|
279
|
176
|
174
|
126
|
35
|
29
|
|
| Minority Interest |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
7
|
23
|
38
|
50
|
66
|
92
|
88
|
737
|
678
|
679
|
|
| Total Liabilities |
2 476
N/A
|
2 847
+15%
|
2 814
-1%
|
2 379
-15%
|
2 377
0%
|
2 486
+5%
|
2 599
+5%
|
3 066
+18%
|
2 756
-10%
|
2 629
-5%
|
|
| Equity | |||||||||||
| Common Stock |
22
|
25
|
36
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
30
|
26
|
30
|
40
|
158
|
373
|
496
|
37
|
566
|
572
|
|
| Additional Paid In Capital |
809
|
477
|
469
|
904
|
910
|
917
|
923
|
929
|
972
|
982
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
287
|
327
|
327
|
327
|
333
|
|
| Other Equity |
6
|
5
|
13
|
33
|
52
|
36
|
49
|
36
|
30
|
4
|
|
| Total Equity |
807
N/A
|
480
-40%
|
522
+9%
|
913
+75%
|
1 017
+11%
|
968
-5%
|
1 043
+8%
|
530
-49%
|
51
-90%
|
83
+63%
|
|
| Total Liabilities & Equity |
3 283
N/A
|
3 328
+1%
|
3 337
+0%
|
3 292
-1%
|
3 394
+3%
|
3 455
+2%
|
3 642
+5%
|
3 595
-1%
|
2 807
-22%
|
2 712
-3%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
116
|
116
|
91
|
119
|
120
|
96
|
94
|
95
|
111
|
112
|
|