Circor International Inc
F:CCI
Balance Sheet
Balance Sheet Decomposition
Circor International Inc
Circor International Inc
Balance Sheet
Circor International 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 |
102
|
121
|
55
|
58
|
110
|
69
|
85
|
77
|
60
|
64
|
|
| Cash Equivalents |
102
|
121
|
55
|
58
|
110
|
69
|
85
|
77
|
60
|
64
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
145
|
157
|
126
|
133
|
224
|
214
|
178
|
170
|
188
|
208
|
|
| Accounts Receivables |
145
|
157
|
126
|
133
|
224
|
214
|
178
|
170
|
188
|
208
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
199
|
183
|
178
|
150
|
245
|
144
|
137
|
129
|
123
|
140
|
|
| Other Current Assets |
38
|
45
|
16
|
30
|
59
|
222
|
175
|
31
|
23
|
19
|
|
| Total Current Assets |
484
|
506
|
375
|
371
|
638
|
648
|
575
|
407
|
394
|
432
|
|
| PP&E Net |
108
|
96
|
87
|
100
|
218
|
190
|
193
|
190
|
176
|
226
|
|
| PP&E Gross |
108
|
96
|
87
|
100
|
218
|
190
|
193
|
190
|
176
|
226
|
|
| Accumulated Depreciation |
167
|
170
|
166
|
159
|
178
|
146
|
133
|
163
|
165
|
154
|
|
| Intangible Assets |
36
|
27
|
49
|
136
|
513
|
440
|
386
|
354
|
303
|
256
|
|
| Goodwill |
76
|
72
|
116
|
207
|
506
|
451
|
272
|
159
|
123
|
120
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
6
|
8
|
|
| Other Long-Term Assets |
24
|
23
|
44
|
8
|
32
|
63
|
45
|
10
|
17
|
29
|
|
| Other Assets |
76
|
72
|
116
|
207
|
506
|
451
|
272
|
159
|
123
|
120
|
|
| Total Assets |
727
N/A
|
725
0%
|
670
-8%
|
821
+23%
|
1 907
+132%
|
1 792
-6%
|
1 471
-18%
|
1 131
-23%
|
1 019
-10%
|
1 013
-1%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
71
|
87
|
64
|
47
|
117
|
95
|
79
|
61
|
83
|
79
|
|
| Accrued Liabilities |
52
|
46
|
34
|
33
|
122
|
41
|
32
|
40
|
47
|
91
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
7
|
8
|
0
|
0
|
0
|
8
|
1
|
1
|
2
|
1
|
|
| Other Current Liabilities |
41
|
44
|
44
|
38
|
84
|
140
|
125
|
63
|
61
|
24
|
|
| Total Current Liabilities |
171
|
186
|
142
|
118
|
323
|
284
|
236
|
165
|
194
|
194
|
|
| Long-Term Debt |
42
|
5
|
91
|
251
|
787
|
778
|
639
|
511
|
515
|
501
|
|
| Deferred Income Tax |
10
|
8
|
10
|
14
|
26
|
34
|
21
|
29
|
22
|
18
|
|
| Other Liabilities |
27
|
32
|
26
|
34
|
169
|
167
|
183
|
219
|
155
|
141
|
|
| Total Liabilities |
250
N/A
|
231
-8%
|
269
+17%
|
416
+55%
|
1 305
+213%
|
1 263
-3%
|
1 080
-15%
|
925
-14%
|
886
-4%
|
854
-4%
|
|
| Equity | |||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
203
|
251
|
258
|
266
|
274
|
232
|
99
|
87
|
198
|
179
|
|
| Additional Paid In Capital |
270
|
277
|
284
|
289
|
439
|
441
|
447
|
453
|
455
|
456
|
|
| Treasury Stock |
0
|
0
|
75
|
75
|
75
|
75
|
75
|
75
|
74
|
74
|
|
| Other Equity |
4
|
34
|
66
|
76
|
37
|
70
|
80
|
86
|
49
|
44
|
|
| Total Equity |
477
N/A
|
494
+4%
|
401
-19%
|
404
+1%
|
602
+49%
|
529
-12%
|
391
-26%
|
206
-47%
|
134
-35%
|
159
+19%
|
|
| Total Liabilities & Equity |
727
N/A
|
725
0%
|
670
-8%
|
821
+23%
|
1 907
+132%
|
1 792
-6%
|
1 471
-18%
|
1 131
-23%
|
1 019
-10%
|
1 013
-1%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
18
|
18
|
16
|
16
|
20
|
20
|
20
|
20
|
20
|
20
|
|