Avast PLC
LSE:AVST
Balance Sheet
Balance Sheet Decomposition
Avast PLC
Current Assets | 445.9m |
Cash & Short-Term Investments | 338.2m |
Receivables | 63.9m |
Other Current Assets | 43.8m |
Non-Current Assets | 2.7B |
Long-Term Investments | 4.3m |
PP&E | 75.4m |
Intangibles | 2.4B |
Other Non-Current Assets | 142.7m |
Current Liabilities | 839.8m |
Accounts Payable | 84.4m |
Other Current Liabilities | 755.4m |
Non-Current Liabilities | 788.7m |
Long-Term Debt | 742.4m |
Other Non-Current Liabilities | 46.3m |
Balance Sheet
Avast PLC
Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Cash & Cash Equivalents |
141
|
241
|
176
|
272
|
217
|
175
|
429
|
|
Cash |
141
|
241
|
176
|
270
|
215
|
175
|
429
|
|
Cash Equivalents |
0
|
0
|
0
|
2
|
1
|
0
|
0
|
|
Short-Term Investments |
0
|
2
|
1
|
0
|
1
|
0
|
6
|
|
Total Receivables |
36
|
75
|
101
|
90
|
101
|
68
|
59
|
|
Accounts Receivables |
35
|
71
|
93
|
79
|
73
|
60
|
52
|
|
Other Receivables |
2
|
3
|
8
|
11
|
28
|
9
|
7
|
|
Inventory |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
|
Other Current Assets |
3
|
15
|
36
|
40
|
47
|
45
|
44
|
|
Total Current Assets |
181
|
332
|
314
|
403
|
366
|
289
|
538
|
|
PP&E Net |
10
|
35
|
30
|
29
|
106
|
98
|
80
|
|
PP&E Gross |
10
|
35
|
30
|
29
|
106
|
98
|
80
|
|
Accumulated Depreciation |
4
|
7
|
23
|
30
|
36
|
48
|
42
|
|
Intangible Assets |
256
|
492
|
394
|
267
|
193
|
128
|
122
|
|
Goodwill |
721
|
1 896
|
1 987
|
1 994
|
1 991
|
1 991
|
2 004
|
|
Long-Term Investments |
0
|
4
|
2
|
1
|
1
|
1
|
8
|
|
Other Long-Term Assets |
8
|
49
|
67
|
211
|
209
|
178
|
145
|
|
Other Assets |
721
|
1 896
|
1 987
|
1 994
|
1 991
|
1 991
|
2 004
|
|
Total Assets |
1 175
N/A
|
2 807
+139%
|
2 794
0%
|
2 905
+4%
|
2 866
-1%
|
2 685
-6%
|
2 896
+8%
|
|
Liabilities | ||||||||
Accounts Payable |
3
|
14
|
7
|
9
|
3
|
5
|
8
|
|
Accrued Liabilities |
11
|
47
|
46
|
32
|
31
|
32
|
46
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
263
|
83
|
94
|
74
|
66
|
72
|
48
|
|
Other Current Liabilities |
141
|
318
|
380
|
457
|
464
|
514
|
532
|
|
Total Current Liabilities |
419
|
463
|
527
|
572
|
563
|
623
|
635
|
|
Long-Term Debt |
0
|
1 481
|
1 692
|
1 321
|
1 027
|
827
|
790
|
|
Deferred Income Tax |
46
|
107
|
78
|
55
|
36
|
0
|
0
|
|
Minority Interest |
0
|
1
|
1
|
1
|
8
|
0
|
0
|
|
Other Liabilities |
16
|
33
|
61
|
57
|
115
|
39
|
36
|
|
Total Liabilities |
482
N/A
|
2 084
+333%
|
2 359
+13%
|
2 005
-15%
|
1 749
-13%
|
1 489
-15%
|
1 462
-2%
|
|
Equity | ||||||||
Common Stock |
565
|
565
|
372
|
129
|
136
|
139
|
140
|
|
Retained Earnings |
58
|
83
|
58
|
495
|
699
|
679
|
876
|
|
Additional Paid In Capital |
71
|
73
|
3
|
276
|
281
|
375
|
417
|
|
Other Equity |
0
|
3
|
1
|
0
|
1
|
3
|
2
|
|
Total Equity |
694
N/A
|
724
+4%
|
434
-40%
|
899
+107%
|
1 117
+24%
|
1 195
+7%
|
1 434
+20%
|
|
Total Liabilities & Equity |
1 175
N/A
|
2 807
+139%
|
2 794
0%
|
2 905
+4%
|
2 866
-1%
|
2 685
-6%
|
2 896
+8%
|
|
Shares Outstanding | ||||||||
Common Shares Outstanding |
953
|
953
|
953
|
953
|
1 008
|
1 029
|
1 037
|