BF SpA
MIL:BFG
Balance Sheet
Balance Sheet Decomposition
BF SpA
Current Assets | 1B |
Cash & Short-Term Investments | 362.2m |
Receivables | 346m |
Other Current Assets | 334.8m |
Non-Current Assets | 1B |
Long-Term Investments | 183.7m |
PP&E | 557.8m |
Intangibles | 229.9m |
Other Non-Current Assets | 60.6m |
Current Liabilities | 793.6m |
Accounts Payable | 542.8m |
Accrued Liabilities | 11.5m |
Other Current Liabilities | 239.2m |
Non-Current Liabilities | 532.6m |
Long-Term Debt | 174.2m |
Other Non-Current Liabilities | 358.4m |
Balance Sheet
BF SpA
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1
|
30
|
17
|
19
|
123
|
107
|
37
|
125
|
174
|
346
|
|
Cash |
0
|
0
|
17
|
19
|
123
|
107
|
37
|
122
|
166
|
240
|
|
Cash Equivalents |
1
|
30
|
0
|
0
|
0
|
0
|
0
|
3
|
8
|
106
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
|
Total Receivables |
2
|
3
|
8
|
32
|
34
|
32
|
37
|
230
|
365
|
346
|
|
Accounts Receivables |
2
|
2
|
4
|
29
|
31
|
30
|
34
|
218
|
345
|
322
|
|
Other Receivables |
0
|
1
|
4
|
3
|
3
|
2
|
3
|
12
|
19
|
24
|
|
Inventory |
5
|
6
|
9
|
27
|
38
|
42
|
42
|
179
|
306
|
303
|
|
Other Current Assets |
2
|
2
|
2
|
5
|
5
|
5
|
7
|
19
|
19
|
32
|
|
Total Current Assets |
10
|
41
|
37
|
83
|
201
|
187
|
122
|
554
|
863
|
1 043
|
|
PP&E Net |
158
|
158
|
187
|
236
|
248
|
261
|
256
|
386
|
555
|
558
|
|
PP&E Gross |
0
|
0
|
187
|
236
|
248
|
261
|
256
|
386
|
555
|
558
|
|
Accumulated Depreciation |
0
|
0
|
11
|
3
|
2
|
2
|
37
|
38
|
73
|
109
|
|
Intangible Assets |
0
|
0
|
0
|
10
|
12
|
19
|
23
|
91
|
164
|
166
|
|
Goodwill |
31
|
31
|
31
|
35
|
35
|
35
|
35
|
52
|
65
|
64
|
|
Long-Term Investments |
14
|
18
|
19
|
23
|
22
|
42
|
147
|
111
|
144
|
184
|
|
Other Long-Term Assets |
0
|
0
|
1
|
3
|
6
|
9
|
6
|
21
|
43
|
61
|
|
Other Assets |
31
|
31
|
31
|
35
|
35
|
35
|
35
|
52
|
65
|
64
|
|
Total Assets |
213
N/A
|
248
+16%
|
274
+10%
|
389
+42%
|
524
+34%
|
551
+5%
|
588
+7%
|
1 214
+106%
|
1 834
+51%
|
2 075
+13%
|
|
Liabilities | |||||||||||
Accounts Payable |
1
|
2
|
9
|
34
|
33
|
33
|
37
|
309
|
579
|
543
|
|
Accrued Liabilities |
0
|
0
|
1
|
1
|
2
|
2
|
2
|
9
|
14
|
12
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
1
|
1
|
9
|
25
|
27
|
27
|
28
|
79
|
194
|
196
|
|
Other Current Liabilities |
2
|
2
|
2
|
6
|
4
|
3
|
4
|
47
|
57
|
43
|
|
Total Current Liabilities |
4
|
5
|
21
|
66
|
66
|
64
|
71
|
444
|
844
|
794
|
|
Long-Term Debt |
4
|
4
|
12
|
16
|
31
|
35
|
42
|
72
|
159
|
174
|
|
Deferred Income Tax |
40
|
35
|
35
|
40
|
39
|
39
|
35
|
53
|
63
|
63
|
|
Minority Interest |
27
|
37
|
37
|
12
|
13
|
12
|
14
|
131
|
207
|
199
|
|
Other Liabilities |
2
|
2
|
2
|
3
|
3
|
3
|
3
|
41
|
69
|
97
|
|
Total Liabilities |
78
N/A
|
83
+6%
|
106
+29%
|
137
+28%
|
152
+11%
|
154
+1%
|
165
+7%
|
741
+350%
|
1 342
+81%
|
1 326
-1%
|
|
Equity | |||||||||||
Common Stock |
56
|
65
|
65
|
104
|
153
|
164
|
175
|
187
|
187
|
262
|
|
Retained Earnings |
80
|
101
|
103
|
148
|
219
|
234
|
249
|
286
|
305
|
487
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
136
N/A
|
166
+22%
|
168
+1%
|
253
+51%
|
372
+47%
|
398
+7%
|
424
+6%
|
473
+12%
|
492
+4%
|
749
+52%
|
|
Total Liabilities & Equity |
213
N/A
|
248
+16%
|
274
+10%
|
389
+42%
|
524
+34%
|
551
+5%
|
588
+7%
|
1 214
+106%
|
1 834
+51%
|
2 075
+13%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
69
|
69
|
69
|
104
|
153
|
164
|
175
|
187
|
187
|
262
|