Italian Wine Brands S.P.A.
F:MR3
Balance Sheet
Balance Sheet Decomposition
Italian Wine Brands S.P.A.
Italian Wine Brands S.P.A.
Balance Sheet
Italian Wine Brands S.P.A.
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
23
|
28
|
31
|
39
|
33
|
33
|
59
|
61
|
71
|
60
|
|
| Cash |
0
|
0
|
0
|
39
|
32
|
33
|
59
|
61
|
71
|
60
|
|
| Cash Equivalents |
23
|
28
|
31
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Total Receivables |
25
|
26
|
24
|
24
|
25
|
33
|
76
|
65
|
54
|
51
|
|
| Accounts Receivables |
23
|
24
|
22
|
21
|
24
|
31
|
68
|
62
|
52
|
51
|
|
| Other Receivables |
2
|
2
|
2
|
3
|
1
|
2
|
7
|
3
|
2
|
1
|
|
| Inventory |
17
|
18
|
20
|
19
|
20
|
25
|
78
|
103
|
79
|
65
|
|
| Other Current Assets |
2
|
2
|
2
|
2
|
2
|
1
|
2
|
6
|
8
|
3
|
|
| Total Current Assets |
66
|
73
|
77
|
84
|
79
|
93
|
216
|
236
|
212
|
179
|
|
| PP&E Net |
17
|
16
|
14
|
15
|
25
|
25
|
64
|
70
|
67
|
54
|
|
| PP&E Gross |
0
|
0
|
0
|
15
|
25
|
25
|
64
|
70
|
67
|
54
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
19
|
22
|
25
|
61
|
86
|
91
|
59
|
|
| Intangible Assets |
30
|
30
|
30
|
32
|
32
|
34
|
36
|
39
|
39
|
38
|
|
| Goodwill |
55
|
55
|
55
|
55
|
55
|
68
|
181
|
215
|
216
|
216
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
3
|
2
|
2
|
2
|
2
|
2
|
4
|
2
|
3
|
12
|
|
| Other Assets |
55
|
55
|
55
|
55
|
55
|
68
|
181
|
215
|
216
|
216
|
|
| Total Assets |
171
N/A
|
176
+3%
|
179
+2%
|
188
+5%
|
195
+4%
|
222
+14%
|
501
+126%
|
561
+12%
|
537
-4%
|
500
-7%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
36
|
44
|
47
|
45
|
46
|
57
|
137
|
137
|
114
|
95
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
3
|
9
|
8
|
11
|
10
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
8
|
6
|
8
|
18
|
9
|
11
|
35
|
42
|
31
|
6
|
|
| Other Current Liabilities |
5
|
4
|
5
|
4
|
5
|
4
|
2
|
4
|
5
|
8
|
|
| Total Current Liabilities |
49
|
54
|
60
|
67
|
59
|
74
|
183
|
190
|
161
|
118
|
|
| Long-Term Debt |
35
|
32
|
25
|
24
|
35
|
33
|
147
|
166
|
155
|
144
|
|
| Deferred Income Tax |
12
|
10
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
9
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
4
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
|
| Total Liabilities |
99
N/A
|
100
+1%
|
98
-2%
|
104
+6%
|
106
+2%
|
118
+11%
|
341
+190%
|
368
+8%
|
327
-11%
|
273
-17%
|
|
| Equity | |||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
71
|
75
|
81
|
83
|
88
|
39
|
48
|
56
|
72
|
90
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
65
|
110
|
136
|
136
|
136
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
2
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
|
| Total Equity |
72
N/A
|
76
+6%
|
82
+7%
|
84
+3%
|
89
+6%
|
105
+17%
|
160
+53%
|
194
+21%
|
210
+8%
|
226
+8%
|
|
| Total Liabilities & Equity |
171
N/A
|
176
+3%
|
179
+2%
|
188
+5%
|
195
+4%
|
222
+14%
|
501
+126%
|
561
+12%
|
537
-4%
|
500
-7%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
1
|
6
|
6
|
7
|
7
|
7
|
9
|
9
|
9
|
9
|
|