Victrex PLC
LSE:VCT
Balance Sheet
Balance Sheet Decomposition
Victrex PLC
Current Assets | 212.1m |
Cash & Short-Term Investments | 28.5m |
Receivables | 53.3m |
Other Current Assets | 130.3m |
Non-Current Assets | 394.9m |
Long-Term Investments | 4.3m |
PP&E | 358.1m |
Intangibles | 17.9m |
Other Non-Current Assets | 14.6m |
Current Liabilities | 40m |
Accounts Payable | 28.3m |
Other Current Liabilities | 11.7m |
Non-Current Liabilities | 108m |
Long-Term Debt | 68.9m |
Other Non-Current Liabilities | 39.1m |
Balance Sheet
Victrex PLC
Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
90
|
54
|
64
|
120
|
71
|
73
|
73
|
75
|
59
|
33
|
|
Cash Equivalents |
90
|
54
|
64
|
120
|
71
|
73
|
73
|
75
|
59
|
33
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
73
|
0
|
0
|
38
|
10
|
0
|
|
Total Receivables |
30
|
29
|
39
|
36
|
37
|
40
|
30
|
40
|
56
|
41
|
|
Accounts Receivables |
26
|
25
|
38
|
32
|
34
|
31
|
21
|
27
|
39
|
36
|
|
Other Receivables |
4
|
3
|
2
|
3
|
3
|
9
|
9
|
13
|
17
|
5
|
|
Inventory |
44
|
57
|
62
|
62
|
69
|
92
|
99
|
70
|
87
|
135
|
|
Other Current Assets |
8
|
8
|
10
|
12
|
7
|
7
|
10
|
15
|
20
|
10
|
|
Total Current Assets |
172
|
148
|
175
|
230
|
258
|
212
|
211
|
238
|
232
|
219
|
|
PP&E Net |
228
|
251
|
256
|
259
|
253
|
261
|
274
|
306
|
347
|
351
|
|
PP&E Gross |
228
|
251
|
256
|
259
|
253
|
261
|
274
|
306
|
347
|
351
|
|
Accumulated Depreciation |
85
|
95
|
110
|
125
|
140
|
151
|
164
|
182
|
200
|
215
|
|
Intangible Assets |
10
|
9
|
12
|
16
|
13
|
13
|
12
|
11
|
6
|
4
|
|
Goodwill |
0
|
12
|
12
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
|
Long-Term Investments |
0
|
0
|
10
|
10
|
5
|
16
|
20
|
24
|
21
|
23
|
|
Other Long-Term Assets |
7
|
7
|
9
|
9
|
21
|
20
|
18
|
23
|
22
|
15
|
|
Other Assets |
0
|
12
|
12
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
|
Total Assets |
416
N/A
|
427
+2%
|
473
+11%
|
538
+14%
|
564
+5%
|
536
-5%
|
550
+2%
|
615
+12%
|
642
+4%
|
627
-2%
|
|
Liabilities | |||||||||||
Accounts Payable |
6
|
7
|
4
|
3
|
3
|
4
|
5
|
5
|
7
|
42
|
|
Accrued Liabilities |
20
|
25
|
23
|
28
|
32
|
19
|
20
|
39
|
40
|
22
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
7
|
|
Other Current Liabilities |
12
|
11
|
27
|
10
|
17
|
29
|
11
|
11
|
35
|
9
|
|
Total Current Liabilities |
37
|
43
|
54
|
41
|
51
|
53
|
38
|
56
|
85
|
46
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
6
|
14
|
29
|
43
|
|
Deferred Income Tax |
18
|
19
|
19
|
18
|
23
|
22
|
25
|
32
|
34
|
34
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
2
|
2
|
|
Other Liabilities |
8
|
6
|
11
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
|
Total Liabilities |
63
N/A
|
68
+8%
|
84
+23%
|
60
-29%
|
74
+24%
|
75
+1%
|
71
-4%
|
106
+49%
|
153
+44%
|
128
-16%
|
|
Equity | |||||||||||
Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Retained Earnings |
316
|
321
|
355
|
428
|
441
|
407
|
419
|
445
|
427
|
433
|
|
Additional Paid In Capital |
34
|
37
|
38
|
43
|
48
|
52
|
55
|
61
|
62
|
62
|
|
Other Equity |
2
|
0
|
5
|
7
|
0
|
2
|
3
|
2
|
1
|
3
|
|
Total Equity |
353
N/A
|
359
+1%
|
389
+9%
|
478
+23%
|
490
+2%
|
462
-6%
|
478
+4%
|
509
+7%
|
489
-4%
|
499
+2%
|
|
Total Liabilities & Equity |
416
N/A
|
427
+2%
|
473
+11%
|
538
+14%
|
564
+5%
|
536
-5%
|
550
+2%
|
615
+12%
|
642
+4%
|
627
-2%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
85
|
85
|
86
|
86
|
86
|
86
|
87
|
87
|
87
|
87
|