Puig Brands SA
MAD:PUIG
Balance Sheet
Balance Sheet Decomposition
Puig Brands SA
Puig Brands SA
Balance Sheet
Puig Brands SA
| Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
693
|
710
|
853
|
883
|
1 036
|
|
| Cash |
493
|
369
|
564
|
529
|
553
|
|
| Cash Equivalents |
200
|
341
|
289
|
354
|
484
|
|
| Short-Term Investments |
0
|
0
|
3
|
2
|
10
|
|
| Total Receivables |
359
|
439
|
570
|
704
|
695
|
|
| Accounts Receivables |
316
|
385
|
474
|
562
|
574
|
|
| Other Receivables |
43
|
55
|
96
|
142
|
121
|
|
| Inventory |
363
|
626
|
789
|
720
|
694
|
|
| Other Current Assets |
112
|
181
|
98
|
144
|
98
|
|
| Total Current Assets |
1 527
|
1 956
|
2 313
|
2 453
|
2 533
|
|
| PP&E Net |
400
|
511
|
614
|
745
|
774
|
|
| PP&E Gross |
400
|
511
|
614
|
745
|
774
|
|
| Accumulated Depreciation |
585
|
723
|
814
|
923
|
1 002
|
|
| Intangible Assets |
1 649
|
2 335
|
2 369
|
2 622
|
2 557
|
|
| Goodwill |
1 012
|
1 727
|
1 746
|
2 084
|
2 041
|
|
| Long-Term Investments |
356
|
359
|
392
|
396
|
415
|
|
| Other Long-Term Assets |
148
|
227
|
278
|
303
|
228
|
|
| Other Assets |
1 012
|
1 727
|
1 746
|
2 084
|
2 041
|
|
| Total Assets |
5 091
N/A
|
7 115
+40%
|
7 711
+8%
|
8 603
+12%
|
8 548
-1%
|
|
| Liabilities | ||||||
| Accounts Payable |
167
|
239
|
212
|
229
|
245
|
|
| Accrued Liabilities |
70
|
102
|
104
|
111
|
152
|
|
| Short-Term Debt |
11
|
49
|
75
|
83
|
88
|
|
| Current Portion of Long-Term Debt |
172
|
172
|
342
|
519
|
624
|
|
| Other Current Liabilities |
553
|
633
|
917
|
861
|
1 145
|
|
| Total Current Liabilities |
973
|
1 195
|
1 650
|
1 803
|
2 254
|
|
| Long-Term Debt |
827
|
1 662
|
1 789
|
1 130
|
718
|
|
| Deferred Income Tax |
399
|
553
|
554
|
619
|
622
|
|
| Minority Interest |
8
|
7
|
9
|
12
|
13
|
|
| Other Liabilities |
1 844
|
2 754
|
2 760
|
1 513
|
1 042
|
|
| Total Liabilities |
4 050
N/A
|
6 170
+52%
|
6 761
+10%
|
5 077
-25%
|
4 648
-8%
|
|
| Equity | ||||||
| Common Stock |
4
|
115
|
144
|
128
|
128
|
|
| Retained Earnings |
1 119
|
908
|
1 019
|
3 584
|
4 043
|
|
| Treasury Stock |
0
|
0
|
106
|
80
|
80
|
|
| Other Equity |
83
|
78
|
107
|
107
|
192
|
|
| Total Equity |
1 040
N/A
|
945
-9%
|
950
+1%
|
3 526
+271%
|
3 899
+11%
|
|
| Total Liabilities & Equity |
5 091
N/A
|
7 115
+40%
|
7 711
+8%
|
8 603
+12%
|
8 548
-1%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
147
|
147
|
147
|
563
|
563
|
|