Volex PLC
LSE:VLX
Balance Sheet
Balance Sheet Decomposition
Volex PLC
Current Assets | 427.9m |
Cash & Short-Term Investments | 47.2m |
Receivables | 200m |
Other Current Assets | 180.7m |
Non-Current Assets | 411.3m |
Long-Term Investments | 6.5m |
PP&E | 121.9m |
Intangibles | 253.9m |
Other Non-Current Assets | 29m |
Current Liabilities | 294.1m |
Accounts Payable | 118.6m |
Accrued Liabilities | 400k |
Other Current Liabilities | 175.1m |
Non-Current Liabilities | 241.1m |
Long-Term Debt | 202.9m |
Other Non-Current Liabilities | 38.2m |
Balance Sheet
Volex PLC
Mar-2014 | Apr-2015 | Apr-2016 | Apr-2017 | Apr-2018 | Mar-2019 | Mar-2020 | Apr-2021 | Apr-2022 | Apr-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
14
|
34
|
31
|
30
|
25
|
21
|
32
|
37
|
29
|
23
|
|
Cash Equivalents |
14
|
34
|
31
|
30
|
25
|
21
|
32
|
37
|
29
|
23
|
|
Total Receivables |
79
|
75
|
64
|
62
|
65
|
81
|
67
|
113
|
138
|
153
|
|
Accounts Receivables |
67
|
66
|
55
|
53
|
56
|
71
|
56
|
100
|
119
|
136
|
|
Other Receivables |
12
|
9
|
9
|
8
|
8
|
10
|
10
|
13
|
19
|
17
|
|
Inventory |
40
|
43
|
42
|
36
|
41
|
49
|
58
|
77
|
119
|
121
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Total Current Assets |
132
|
152
|
136
|
128
|
130
|
151
|
157
|
227
|
286
|
297
|
|
PP&E Net |
39
|
35
|
33
|
18
|
17
|
20
|
30
|
50
|
63
|
85
|
|
PP&E Gross |
39
|
35
|
33
|
18
|
17
|
20
|
30
|
50
|
63
|
85
|
|
Accumulated Depreciation |
36
|
41
|
47
|
55
|
57
|
53
|
44
|
49
|
53
|
63
|
|
Intangible Assets |
5
|
1
|
1
|
1
|
0
|
11
|
16
|
40
|
47
|
42
|
|
Goodwill |
3
|
3
|
3
|
2
|
3
|
18
|
26
|
66
|
83
|
82
|
|
Note Receivable |
1
|
1
|
0
|
1
|
2
|
3
|
4
|
4
|
2
|
2
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
|
Other Long-Term Assets |
1
|
1
|
1
|
3
|
2
|
4
|
9
|
22
|
21
|
26
|
|
Other Assets |
3
|
3
|
3
|
2
|
3
|
18
|
26
|
66
|
83
|
82
|
|
Total Assets |
181
N/A
|
194
+7%
|
176
-9%
|
153
-13%
|
155
+2%
|
207
+34%
|
241
+16%
|
410
+70%
|
503
+23%
|
535
+6%
|
|
Liabilities | |||||||||||
Accounts Payable |
57
|
62
|
54
|
51
|
54
|
46
|
40
|
72
|
85
|
84
|
|
Accrued Liabilities |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
|
Current Portion of Long-Term Debt |
0
|
8
|
5
|
0
|
2
|
0
|
3
|
14
|
6
|
16
|
|
Other Current Liabilities |
33
|
37
|
29
|
31
|
30
|
36
|
49
|
68
|
74
|
81
|
|
Total Current Liabilities |
91
|
108
|
89
|
83
|
87
|
83
|
94
|
155
|
170
|
183
|
|
Long-Term Debt |
46
|
24
|
29
|
18
|
13
|
0
|
7
|
50
|
115
|
109
|
|
Deferred Income Tax |
2
|
2
|
2
|
1
|
3
|
6
|
6
|
8
|
7
|
7
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
|
Other Liabilities |
6
|
5
|
5
|
4
|
4
|
3
|
4
|
13
|
3
|
4
|
|
Total Liabilities |
144
N/A
|
139
-3%
|
124
-11%
|
106
-15%
|
107
+0%
|
92
-14%
|
111
+21%
|
226
+104%
|
302
+34%
|
310
+3%
|
|
Equity | |||||||||||
Common Stock |
30
|
40
|
40
|
40
|
40
|
59
|
60
|
62
|
63
|
63
|
|
Retained Earnings |
11
|
17
|
13
|
5
|
10
|
22
|
34
|
68
|
88
|
118
|
|
Additional Paid In Capital |
7
|
7
|
7
|
7
|
7
|
45
|
46
|
61
|
61
|
61
|
|
Treasury Stock |
1
|
1
|
0
|
1
|
1
|
2
|
1
|
3
|
0
|
1
|
|
Other Equity |
10
|
9
|
8
|
4
|
8
|
7
|
10
|
4
|
10
|
15
|
|
Total Equity |
37
N/A
|
55
+49%
|
51
-6%
|
46
-10%
|
48
+4%
|
116
+140%
|
131
+13%
|
184
+41%
|
201
+9%
|
225
+12%
|
|
Total Liabilities & Equity |
181
N/A
|
194
+7%
|
176
-9%
|
153
-13%
|
155
+2%
|
207
+34%
|
241
+16%
|
410
+70%
|
503
+23%
|
535
+6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
67
|
90
|
90
|
89
|
89
|
145
|
151
|
156
|
159
|
159
|