Ultra Electronics Holdings PLC
LSE:ULE
Balance Sheet
Balance Sheet Decomposition
Ultra Electronics Holdings PLC
Ultra Electronics Holdings PLC
Balance Sheet
Ultra Electronics Holdings 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 |
31
|
31
|
41
|
45
|
75
|
150
|
135
|
111
|
114
|
139
|
|
| Cash Equivalents |
31
|
31
|
41
|
45
|
75
|
150
|
135
|
111
|
114
|
139
|
|
| Total Receivables |
194
|
234
|
182
|
192
|
215
|
210
|
213
|
202
|
187
|
196
|
|
| Accounts Receivables |
183
|
215
|
170
|
174
|
194
|
186
|
205
|
188
|
172
|
185
|
|
| Other Receivables |
11
|
20
|
12
|
18
|
21
|
24
|
8
|
14
|
15
|
10
|
|
| Inventory |
52
|
58
|
74
|
82
|
78
|
77
|
89
|
91
|
104
|
93
|
|
| Other Current Assets |
10
|
12
|
11
|
24
|
11
|
7
|
31
|
25
|
16
|
27
|
|
| Total Current Assets |
287
|
334
|
309
|
344
|
378
|
443
|
468
|
428
|
421
|
454
|
|
| PP&E Net |
58
|
59
|
63
|
68
|
66
|
59
|
63
|
100
|
100
|
109
|
|
| PP&E Gross |
58
|
59
|
63
|
68
|
66
|
59
|
0
|
100
|
100
|
109
|
|
| Accumulated Depreciation |
79
|
84
|
93
|
100
|
116
|
99
|
0
|
100
|
96
|
103
|
|
| Intangible Assets |
139
|
125
|
163
|
193
|
174
|
137
|
114
|
93
|
82
|
69
|
|
| Goodwill |
292
|
252
|
299
|
376
|
416
|
395
|
378
|
366
|
363
|
363
|
|
| Note Receivable |
4
|
10
|
5
|
15
|
16
|
32
|
23
|
14
|
13
|
14
|
|
| Long-Term Investments |
9
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
4
|
9
|
6
|
6
|
21
|
18
|
19
|
25
|
16
|
16
|
|
| Other Assets |
292
|
252
|
299
|
376
|
416
|
395
|
378
|
366
|
363
|
363
|
|
| Total Assets |
793
N/A
|
797
+1%
|
851
+7%
|
1 002
+18%
|
1 071
+7%
|
1 084
+1%
|
1 064
-2%
|
1 025
-4%
|
995
-3%
|
1 024
+3%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
172
|
209
|
162
|
129
|
115
|
144
|
212
|
107
|
113
|
103
|
|
| Accrued Liabilities |
48
|
42
|
46
|
44
|
48
|
50
|
0
|
38
|
46
|
72
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
28
|
0
|
0
|
0
|
0
|
52
|
215
|
37
|
38
|
12
|
|
| Other Current Liabilities |
59
|
55
|
60
|
65
|
67
|
43
|
32
|
71
|
66
|
72
|
|
| Total Current Liabilities |
307
|
306
|
268
|
238
|
230
|
289
|
459
|
253
|
263
|
259
|
|
| Long-Term Debt |
46
|
73
|
171
|
341
|
331
|
172
|
78
|
229
|
162
|
167
|
|
| Deferred Income Tax |
7
|
0
|
6
|
7
|
7
|
11
|
11
|
20
|
15
|
22
|
|
| Minority Interest |
1
|
1
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
118
|
97
|
103
|
99
|
140
|
99
|
95
|
94
|
90
|
51
|
|
| Total Liabilities |
479
N/A
|
477
-1%
|
534
+12%
|
686
+28%
|
708
+3%
|
572
-19%
|
643
+12%
|
595
-7%
|
530
-11%
|
497
-6%
|
|
| Equity | |||||||||||
| Common Stock |
4
|
4
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Retained Earnings |
253
|
259
|
246
|
239
|
228
|
263
|
162
|
183
|
225
|
280
|
|
| Additional Paid In Capital |
49
|
54
|
56
|
61
|
64
|
201
|
201
|
203
|
206
|
208
|
|
| Treasury Stock |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
1
|
1
|
0
|
|
| Other Equity |
11
|
7
|
14
|
16
|
71
|
47
|
57
|
42
|
33
|
36
|
|
| Total Equity |
314
N/A
|
321
+2%
|
317
-1%
|
317
0%
|
364
+15%
|
512
+41%
|
421
-18%
|
431
+2%
|
465
+8%
|
527
+13%
|
|
| Total Liabilities & Equity |
793
N/A
|
797
+1%
|
851
+7%
|
1 002
+18%
|
1 071
+7%
|
1 084
+1%
|
1 064
-2%
|
1 025
-4%
|
995
-3%
|
1 024
+3%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
69
|
70
|
70
|
70
|
70
|
77
|
71
|
71
|
71
|
71
|
|