AvangardCo Investments Public Ltd
LSE:AVGR
Balance Sheet
Balance Sheet Decomposition
AvangardCo Investments Public Ltd
AvangardCo Investments Public Ltd
Balance Sheet
AvangardCo Investments Public Ltd
| Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
2
|
183
|
238
|
204
|
157
|
118
|
31
|
13
|
18
|
20
|
|
| Cash |
2
|
183
|
231
|
202
|
155
|
118
|
31
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
7
|
2
|
2
|
0
|
0
|
13
|
18
|
20
|
|
| Short-Term Investments |
156
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
123
|
124
|
133
|
161
|
207
|
140
|
69
|
49
|
63
|
73
|
|
| Accounts Receivables |
47
|
55
|
51
|
56
|
89
|
79
|
57
|
41
|
45
|
54
|
|
| Other Receivables |
76
|
69
|
82
|
105
|
118
|
60
|
12
|
9
|
18
|
19
|
|
| Inventory |
138
|
230
|
261
|
235
|
254
|
144
|
72
|
70
|
72
|
41
|
|
| Other Current Assets |
12
|
26
|
22
|
9
|
17
|
15
|
22
|
14
|
9
|
17
|
|
| Total Current Assets |
430
|
563
|
654
|
609
|
635
|
416
|
194
|
146
|
163
|
152
|
|
| PP&E Net |
397
|
455
|
557
|
967
|
1 180
|
602
|
418
|
372
|
338
|
356
|
|
| PP&E Gross |
397
|
455
|
557
|
967
|
1 180
|
602
|
418
|
0
|
0
|
356
|
|
| Accumulated Depreciation |
24
|
37
|
51
|
66
|
91
|
56
|
53
|
0
|
0
|
90
|
|
| Long-Term Investments |
1
|
0
|
0
|
0
|
0
|
18
|
9
|
6
|
3
|
0
|
|
| Other Long-Term Assets |
17
|
60
|
95
|
2
|
3
|
3
|
3
|
6
|
9
|
8
|
|
| Total Assets |
844
N/A
|
1 079
+28%
|
1 306
+21%
|
1 578
+21%
|
1 819
+15%
|
1 038
-43%
|
624
-40%
|
529
-15%
|
513
-3%
|
516
+1%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
79
|
28
|
23
|
36
|
18
|
7
|
3
|
3
|
2
|
14
|
|
| Accrued Liabilities |
15
|
17
|
11
|
13
|
11
|
7
|
15
|
0
|
0
|
55
|
|
| Short-Term Debt |
2
|
2
|
0
|
2
|
3
|
1
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
173
|
30
|
104
|
151
|
64
|
264
|
69
|
0
|
232
|
236
|
|
| Other Current Liabilities |
117
|
19
|
10
|
4
|
12
|
32
|
2
|
44
|
121
|
144
|
|
| Total Current Liabilities |
385
|
95
|
147
|
205
|
108
|
310
|
90
|
47
|
355
|
449
|
|
| Long-Term Debt |
92
|
231
|
214
|
201
|
259
|
80
|
267
|
313
|
43
|
0
|
|
| Deferred Income Tax |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
8
|
11
|
15
|
18
|
65
|
27
|
14
|
10
|
9
|
8
|
|
| Other Liabilities |
6
|
6
|
5
|
5
|
5
|
2
|
31
|
31
|
31
|
24
|
|
| Total Liabilities |
492
N/A
|
343
-30%
|
382
+11%
|
429
+12%
|
436
+2%
|
420
-4%
|
403
-4%
|
401
0%
|
437
+9%
|
481
+10%
|
|
| Equity | |||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
416
|
598
|
790
|
1 015
|
1 249
|
1 193
|
1 037
|
980
|
974
|
916
|
|
| Additional Paid In Capital |
0
|
201
|
201
|
201
|
201
|
201
|
201
|
201
|
201
|
201
|
|
| Other Equity |
64
|
65
|
68
|
68
|
68
|
776
|
1 018
|
1 054
|
1 100
|
1 082
|
|
| Total Equity |
353
N/A
|
736
+109%
|
924
+26%
|
1 149
+24%
|
1 382
+20%
|
619
-55%
|
221
-64%
|
128
-42%
|
76
-41%
|
35
-53%
|
|
| Total Liabilities & Equity |
844
N/A
|
1 079
+28%
|
1 306
+21%
|
1 578
+21%
|
1 819
+15%
|
1 038
-43%
|
624
-40%
|
529
-15%
|
513
-3%
|
516
+1%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|