TI Fluid Systems PLC
F:TI1
Balance Sheet
Balance Sheet Decomposition
TI Fluid Systems PLC
TI Fluid Systems PLC
Balance Sheet
TI Fluid Systems PLC
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
268
|
196
|
287
|
360
|
412
|
486
|
499
|
491
|
417
|
402
|
|
| Cash |
268
|
196
|
287
|
360
|
412
|
486
|
499
|
491
|
417
|
402
|
|
| Short-Term Investments |
3
|
3
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Total Receivables |
532
|
623
|
597
|
583
|
588
|
549
|
532
|
550
|
560
|
572
|
|
| Accounts Receivables |
528
|
613
|
588
|
578
|
575
|
535
|
521
|
542
|
551
|
563
|
|
| Other Receivables |
4
|
10
|
8
|
4
|
14
|
14
|
11
|
8
|
9
|
9
|
|
| Inventory |
263
|
299
|
329
|
353
|
367
|
351
|
332
|
372
|
378
|
402
|
|
| Other Current Assets |
5
|
6
|
5
|
9
|
18
|
0
|
1
|
3
|
3
|
2
|
|
| Total Current Assets |
1 071
|
1 126
|
1 221
|
1 305
|
1 386
|
1 387
|
1 365
|
1 416
|
1 358
|
1 378
|
|
| PP&E Net |
676
|
700
|
687
|
707
|
876
|
716
|
721
|
641
|
644
|
715
|
|
| PP&E Gross |
676
|
700
|
687
|
707
|
876
|
716
|
721
|
641
|
644
|
0
|
|
| Accumulated Depreciation |
46
|
140
|
224
|
320
|
400
|
510
|
610
|
805
|
891
|
0
|
|
| Intangible Assets |
638
|
646
|
549
|
497
|
443
|
348
|
321
|
250
|
196
|
475
|
|
| Goodwill |
708
|
767
|
725
|
733
|
739
|
536
|
564
|
354
|
346
|
0
|
|
| Note Receivable |
7
|
13
|
13
|
15
|
22
|
19
|
19
|
21
|
23
|
27
|
|
| Long-Term Investments |
18
|
19
|
19
|
20
|
19
|
15
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
154
|
98
|
59
|
40
|
25
|
62
|
71
|
105
|
126
|
132
|
|
| Other Assets |
708
|
767
|
725
|
733
|
739
|
536
|
564
|
354
|
346
|
0
|
|
| Total Assets |
3 273
N/A
|
3 370
+3%
|
3 274
-3%
|
3 316
+1%
|
3 511
+6%
|
3 082
-12%
|
3 060
-1%
|
2 786
-9%
|
2 694
-3%
|
2 726
+1%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
577
|
635
|
638
|
608
|
611
|
614
|
546
|
585
|
633
|
628
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
4
|
3
|
3
|
4
|
31
|
36
|
32
|
30
|
26
|
30
|
|
| Other Current Liabilities |
115
|
98
|
96
|
87
|
93
|
67
|
79
|
59
|
71
|
71
|
|
| Total Current Liabilities |
696
|
736
|
736
|
700
|
736
|
717
|
657
|
674
|
730
|
729
|
|
| Long-Term Debt |
1 657
|
1 696
|
1 178
|
1 179
|
1 287
|
1 192
|
1 218
|
1 236
|
1 118
|
1 155
|
|
| Deferred Income Tax |
231
|
222
|
160
|
142
|
129
|
104
|
96
|
81
|
59
|
53
|
|
| Minority Interest |
20
|
19
|
20
|
23
|
25
|
25
|
0
|
1
|
1
|
1
|
|
| Other Liabilities |
228
|
232
|
258
|
216
|
171
|
186
|
145
|
120
|
122
|
114
|
|
| Total Liabilities |
2 832
N/A
|
2 904
+3%
|
2 352
-19%
|
2 259
-4%
|
2 346
+4%
|
2 223
-5%
|
2 117
-5%
|
2 110
0%
|
2 029
-4%
|
2 052
+1%
|
|
| Equity | |||||||||||
| Common Stock |
494
|
494
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|
| Retained Earnings |
11
|
36
|
641
|
1 176
|
1 262
|
988
|
996
|
723
|
766
|
666
|
|
| Additional Paid In Capital |
0
|
0
|
404
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Other Equity |
42
|
65
|
131
|
126
|
106
|
138
|
61
|
55
|
110
|
0
|
|
| Total Equity |
441
N/A
|
465
+6%
|
922
+98%
|
1 058
+15%
|
1 165
+10%
|
859
-26%
|
944
+10%
|
676
-28%
|
665
-2%
|
675
+1%
|
|
| Total Liabilities & Equity |
3 273
N/A
|
3 370
+3%
|
3 274
-3%
|
3 316
+1%
|
3 511
+6%
|
3 082
-12%
|
3 060
-1%
|
2 786
-9%
|
2 694
-3%
|
2 726
+1%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
519
|
519
|
519
|
520
|
520
|
520
|
520
|
520
|
517
|
496
|
|