Lenta Plc
LSE:LNTA
Balance Sheet
Balance Sheet Decomposition
Lenta Plc
Current Assets | 101B |
Cash & Short-Term Investments | 33.3B |
Receivables | 13.2B |
Other Current Assets | 54.5B |
Non-Current Assets | 242.3B |
PP&E | 230.1B |
Intangibles | 11.4B |
Other Non-Current Assets | 742.4m |
Current Liabilities | 107.3B |
Accounts Payable | 59.9B |
Accrued Liabilities | 13.6B |
Other Current Liabilities | 33.8B |
Non-Current Liabilities | 129.1B |
Long-Term Debt | 121.1B |
Other Non-Current Liabilities | 8B |
Balance Sheet
Lenta Plc
Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
3 536
|
6 212
|
12 036
|
22 456
|
13 038
|
14 302
|
33 804
|
73 405
|
21 809
|
33 327
|
|
Cash |
0
|
0
|
0
|
0
|
7 368
|
11 761
|
18 718
|
7 082
|
3 319
|
10 349
|
|
Cash Equivalents |
3 536
|
6 212
|
12 036
|
22 456
|
5 670
|
2 541
|
15 086
|
66 323
|
18 490
|
22 978
|
|
Total Receivables |
6 570
|
10 181
|
13 788
|
14 905
|
20 957
|
13 832
|
12 265
|
8 767
|
11 264
|
13 188
|
|
Accounts Receivables |
5 448
|
8 314
|
11 180
|
13 340
|
16 684
|
10 696
|
10 429
|
8 449
|
10 635
|
12 398
|
|
Other Receivables |
1 122
|
1 867
|
2 608
|
1 565
|
4 273
|
3 136
|
1 836
|
318
|
629
|
790
|
|
Inventory |
9 374
|
12 994
|
19 629
|
22 782
|
27 491
|
36 933
|
41 501
|
38 453
|
42 072
|
51 353
|
|
Other Current Assets |
859
|
1 585
|
4 886
|
3 210
|
3 112
|
2 969
|
2 895
|
1 686
|
2 060
|
3 140
|
|
Total Current Assets |
20 339
|
30 972
|
50 339
|
63 352
|
64 597
|
68 036
|
90 466
|
122 311
|
77 205
|
101 007
|
|
PP&E Net |
30 583
|
51 387
|
81 218
|
104 016
|
147 812
|
170 308
|
177 024
|
198 111
|
197 672
|
230 090
|
|
PP&E Gross |
30 583
|
51 387
|
81 218
|
104 016
|
147 812
|
170 308
|
177 024
|
198 111
|
197 672
|
230 090
|
|
Accumulated Depreciation |
9 485
|
11 572
|
14 727
|
19 887
|
26 863
|
35 826
|
46 153
|
70 495
|
88 082
|
107 371
|
|
Intangible Assets |
2 660
|
3 395
|
4 142
|
4 139
|
5 634
|
4 892
|
5 076
|
2 271
|
2 581
|
3 064
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 384
|
|
Other Long-Term Assets |
1 460
|
2 576
|
5 546
|
6 884
|
8 127
|
3 494
|
5 827
|
2 757
|
1 003
|
742
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 384
|
|
Total Assets |
55 042
N/A
|
88 330
+60%
|
141 245
+60%
|
178 392
+26%
|
226 170
+27%
|
246 731
+9%
|
278 393
+13%
|
325 450
+17%
|
278 461
-14%
|
343 288
+23%
|
|
Liabilities | |||||||||||
Accounts Payable |
21 639
|
28 927
|
41 081
|
42 002
|
46 613
|
46 717
|
46 495
|
46 537
|
48 730
|
59 888
|
|
Accrued Liabilities |
3 030
|
3 134
|
4 036
|
4 514
|
5 548
|
6 532
|
6 906
|
7 620
|
10 621
|
13 612
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
3 833
|
6 143
|
12 695
|
10 792
|
35 245
|
44 888
|
20 739
|
71 071
|
36 125
|
27 900
|
|
Other Current Liabilities |
1 623
|
3 256
|
4 368
|
3 551
|
6 077
|
6 226
|
5 121
|
3 932
|
4 713
|
5 876
|
|
Total Current Liabilities |
30 126
|
41 461
|
62 181
|
60 858
|
93 483
|
104 362
|
79 261
|
129 160
|
100 189
|
107 276
|
|
Long-Term Debt |
25 044
|
39 900
|
58 555
|
65 149
|
66 956
|
62 194
|
106 341
|
111 631
|
77 268
|
121 062
|
|
Deferred Income Tax |
705
|
1 684
|
3 750
|
5 230
|
7 360
|
8 387
|
10 040
|
6 508
|
6 523
|
7 486
|
|
Other Liabilities |
130
|
371
|
28
|
25
|
2
|
0
|
0
|
0
|
0
|
503
|
|
Total Liabilities |
56 005
N/A
|
83 415
+49%
|
124 515
+49%
|
131 262
+5%
|
167 801
+28%
|
174 943
+4%
|
195 643
+12%
|
247 299
+26%
|
183 980
-26%
|
236 327
+28%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
9
|
|
Retained Earnings |
10 788
|
550
|
9 717
|
20 189
|
31 721
|
45 142
|
56 106
|
52 099
|
68 430
|
80 909
|
|
Additional Paid In Capital |
3 973
|
4 407
|
4 428
|
26 216
|
26 216
|
26 480
|
26 935
|
27 063
|
27 056
|
27 054
|
|
Treasury Stock |
15 724
|
0
|
0
|
0
|
0
|
0
|
291
|
1 011
|
1 011
|
1 011
|
|
Other Equity |
0
|
43
|
2 586
|
725
|
432
|
165
|
0
|
0
|
0
|
0
|
|
Total Equity |
963
N/A
|
4 915
N/A
|
16 730
+240%
|
47 130
+182%
|
58 369
+24%
|
71 787
+23%
|
82 751
+15%
|
78 151
-6%
|
94 481
+21%
|
106 961
+13%
|
|
Total Liabilities & Equity |
55 042
N/A
|
88 330
+60%
|
141 245
+60%
|
178 392
+26%
|
226 170
+27%
|
246 731
+9%
|
278 393
+13%
|
325 450
+17%
|
278 461
-14%
|
343 288
+23%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
86
|
86
|
86
|
97
|
97
|
97
|
97
|
97
|
97
|
97
|