ConvaTec Group PLC
LSE:CTEC
Balance Sheet
Balance Sheet Decomposition
ConvaTec Group PLC
ConvaTec Group PLC
Balance Sheet
ConvaTec Group PLC
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Cash & Cash Equivalents |
275
|
238
|
273
|
264
|
289
|
316
|
386
|
565
|
463
|
144
|
98
|
65
|
|
| Cash Equivalents |
275
|
238
|
273
|
264
|
289
|
316
|
386
|
565
|
463
|
144
|
98
|
65
|
|
| Total Receivables |
308
|
242
|
232
|
234
|
269
|
254
|
265
|
290
|
302
|
339
|
325
|
318
|
|
| Accounts Receivables |
296
|
235
|
224
|
227
|
256
|
246
|
247
|
245
|
251
|
285
|
270
|
267
|
|
| Other Receivables |
13
|
7
|
8
|
7
|
13
|
8
|
18
|
44
|
51
|
54
|
56
|
51
|
|
| Inventory |
254
|
250
|
229
|
248
|
285
|
303
|
282
|
297
|
309
|
337
|
396
|
350
|
|
| Other Current Assets |
37
|
20
|
23
|
26
|
32
|
31
|
36
|
27
|
37
|
69
|
51
|
61
|
|
| Total Current Assets |
874
|
749
|
757
|
771
|
875
|
903
|
968
|
1 179
|
1 111
|
889
|
870
|
793
|
|
| PP&E Net |
281
|
260
|
252
|
265
|
334
|
331
|
406
|
438
|
450
|
480
|
549
|
570
|
|
| PP&E Gross |
281
|
260
|
252
|
265
|
334
|
331
|
406
|
438
|
450
|
480
|
549
|
570
|
|
| Accumulated Depreciation |
248
|
257
|
261
|
253
|
283
|
283
|
306
|
354
|
368
|
374
|
399
|
416
|
|
| Intangible Assets |
2 108
|
1 913
|
1 729
|
1 521
|
1 487
|
1 335
|
1 101
|
992
|
902
|
925
|
935
|
806
|
|
| Goodwill |
1 183
|
973
|
1 019
|
921
|
1 072
|
1 043
|
1 066
|
1 097
|
1 156
|
1 225
|
1 299
|
1 290
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
12
|
13
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
23
|
17
|
|
| Other Long-Term Assets |
40
|
37
|
34
|
36
|
32
|
49
|
69
|
60
|
54
|
34
|
27
|
26
|
|
| Other Assets |
1 183
|
973
|
1 019
|
921
|
1 072
|
1 043
|
1 066
|
1 097
|
1 156
|
1 225
|
1 299
|
1 290
|
|
| Total Assets |
4 487
N/A
|
3 933
-12%
|
3 791
-4%
|
3 514
-7%
|
3 801
+8%
|
3 660
-4%
|
3 610
-1%
|
3 767
+4%
|
3 674
-2%
|
3 592
-2%
|
3 714
+3%
|
3 515
-5%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
122
|
99
|
115
|
112
|
122
|
116
|
91
|
98
|
117
|
112
|
526
|
508
|
|
| Accrued Liabilities |
184
|
167
|
142
|
138
|
118
|
106
|
199
|
236
|
226
|
234
|
252
|
258
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
74
|
44
|
22
|
39
|
78
|
63
|
59
|
106
|
165
|
20
|
21
|
22
|
|
| Other Current Liabilities |
31
|
24
|
8
|
12
|
5
|
46
|
49
|
73
|
62
|
166
|
127
|
108
|
|
| Total Current Liabilities |
410
|
333
|
286
|
300
|
323
|
331
|
397
|
513
|
569
|
533
|
536
|
512
|
|
| Long-Term Debt |
3 722
|
3 534
|
3 477
|
1 737
|
1 745
|
1 582
|
1 515
|
1 442
|
1 271
|
1 280
|
1 292
|
1 180
|
|
| Deferred Income Tax |
244
|
235
|
187
|
192
|
172
|
107
|
108
|
101
|
87
|
83
|
88
|
83
|
|
| Other Liabilities |
63
|
52
|
61
|
38
|
37
|
24
|
28
|
39
|
52
|
86
|
105
|
52
|
|
| Total Liabilities |
4 439
N/A
|
4 155
-6%
|
4 010
-3%
|
2 268
-43%
|
2 277
+0%
|
2 043
-10%
|
2 049
+0%
|
2 096
+2%
|
1 979
-6%
|
1 982
+0%
|
2 021
+2%
|
1 826
-10%
|
|
| Equity | |||||||||||||
| Common Stock |
2 253
|
2 253
|
154
|
239
|
239
|
241
|
243
|
246
|
247
|
251
|
252
|
252
|
|
| Retained Earnings |
2 225
|
2 355
|
346
|
494
|
1 350
|
1 468
|
1 357
|
1 363
|
1 383
|
1 372
|
1 383
|
1 442
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
1 674
|
1
|
40
|
71
|
115
|
142
|
166
|
181
|
181
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
8
|
7
|
11
|
7
|
2
|
2
|
1
|
16
|
|
| Other Equity |
19
|
120
|
27
|
173
|
58
|
124
|
99
|
46
|
76
|
177
|
122
|
170
|
|
| Total Equity |
48
N/A
|
222
N/A
|
219
+1%
|
1 246
N/A
|
1 524
+22%
|
1 617
+6%
|
1 561
-3%
|
1 671
+7%
|
1 695
+1%
|
1 610
-5%
|
1 693
+5%
|
1 689
0%
|
|
| Total Liabilities & Equity |
4 487
N/A
|
3 933
-12%
|
3 791
-4%
|
3 514
-7%
|
3 801
+8%
|
3 660
-4%
|
3 610
-1%
|
3 767
+4%
|
3 674
-2%
|
3 592
-2%
|
3 714
+3%
|
3 515
-5%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
1 952
|
1 951
|
1 951
|
1 951
|
1 952
|
1 966
|
1 984
|
2 004
|
2 015
|
2 044
|
2 050
|
2 050
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|