Network International Holdings PLC
LSE:NETW
Balance Sheet
Balance Sheet Decomposition
Network International Holdings PLC
Network International Holdings PLC
Balance Sheet
Network International Holdings PLC
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
88
|
101
|
60
|
45
|
399
|
270
|
234
|
159
|
|
| Cash |
88
|
101
|
60
|
45
|
399
|
270
|
234
|
159
|
|
| Total Receivables |
210
|
295
|
286
|
260
|
218
|
453
|
423
|
630
|
|
| Accounts Receivables |
206
|
293
|
284
|
254
|
209
|
453
|
410
|
607
|
|
| Other Receivables |
4
|
2
|
2
|
6
|
9
|
0
|
13
|
23
|
|
| Other Current Assets |
16
|
122
|
87
|
68
|
67
|
106
|
130
|
165
|
|
| Total Current Assets |
314
|
518
|
433
|
373
|
685
|
815
|
788
|
954
|
|
| PP&E Net |
46
|
46
|
54
|
57
|
50
|
60
|
58
|
78
|
|
| PP&E Gross |
46
|
46
|
54
|
57
|
50
|
60
|
58
|
78
|
|
| Accumulated Depreciation |
80
|
90
|
105
|
121
|
135
|
151
|
160
|
178
|
|
| Intangible Assets |
112
|
139
|
147
|
186
|
189
|
243
|
229
|
232
|
|
| Goodwill |
276
|
262
|
262
|
263
|
263
|
497
|
496
|
495
|
|
| Note Receivable |
7
|
1
|
1
|
3
|
3
|
5
|
2
|
8
|
|
| Long-Term Investments |
60
|
63
|
52
|
55
|
60
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
8
|
9
|
7
|
|
| Other Assets |
276
|
262
|
262
|
263
|
263
|
497
|
496
|
495
|
|
| Total Assets |
813
N/A
|
1 029
+27%
|
949
-8%
|
937
-1%
|
1 249
+33%
|
1 627
+30%
|
1 583
-3%
|
1 775
+12%
|
|
| Liabilities | |||||||||
| Accounts Payable |
109
|
199
|
186
|
167
|
165
|
468
|
286
|
504
|
|
| Accrued Liabilities |
55
|
61
|
85
|
70
|
77
|
83
|
78
|
94
|
|
| Short-Term Debt |
0
|
0
|
103
|
60
|
30
|
0
|
159
|
164
|
|
| Current Portion of Long-Term Debt |
18
|
121
|
46
|
106
|
36
|
155
|
80
|
87
|
|
| Other Current Liabilities |
19
|
54
|
33
|
57
|
50
|
11
|
50
|
62
|
|
| Total Current Liabilities |
201
|
435
|
451
|
460
|
358
|
633
|
653
|
912
|
|
| Long-Term Debt |
339
|
324
|
281
|
223
|
378
|
337
|
273
|
201
|
|
| Deferred Income Tax |
4
|
2
|
2
|
2
|
2
|
19
|
18
|
15
|
|
| Minority Interest |
2
|
2
|
1
|
2
|
0
|
1
|
0
|
1
|
|
| Other Liabilities |
11
|
12
|
23
|
13
|
13
|
29
|
15
|
18
|
|
| Total Liabilities |
558
N/A
|
774
+39%
|
757
-2%
|
696
-8%
|
750
+8%
|
1 016
+35%
|
959
-6%
|
1 146
+20%
|
|
| Equity | |||||||||
| Common Stock |
14
|
14
|
1 560
|
65
|
72
|
73
|
73
|
70
|
|
| Retained Earnings |
241
|
241
|
1 350
|
196
|
194
|
305
|
375
|
372
|
|
| Additional Paid In Capital |
0
|
0
|
6
|
0
|
252
|
252
|
252
|
252
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
41
|
16
|
|
| Other Equity |
0
|
0
|
23
|
20
|
19
|
20
|
37
|
50
|
|
| Total Equity |
255
N/A
|
254
0%
|
193
-24%
|
241
+25%
|
498
+107%
|
611
+23%
|
624
+2%
|
629
+1%
|
|
| Total Liabilities & Equity |
813
N/A
|
1 029
+27%
|
949
-8%
|
937
-1%
|
1 249
+33%
|
1 627
+30%
|
1 583
-3%
|
1 775
+12%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
500
|
500
|
500
|
500
|
550
|
561
|
550
|
509
|
|