Caleffi SpA
MIL:CLF
Balance Sheet
Balance Sheet Decomposition
Caleffi SpA
Caleffi SpA
Balance Sheet
Caleffi SpA
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||||
| Cash & Cash Equivalents |
3
|
2
|
1
|
1
|
1
|
1
|
1
|
3
|
2
|
2
|
1
|
3
|
2
|
3
|
2
|
3
|
3
|
3
|
8
|
10
|
7
|
1
|
2
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
2
|
3
|
3
|
8
|
10
|
6
|
1
|
2
|
|
| Cash Equivalents |
3
|
2
|
1
|
0
|
1
|
1
|
1
|
3
|
2
|
2
|
1
|
3
|
0
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
8
|
8
|
6
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
18
|
18
|
20
|
25
|
28
|
24
|
26
|
25
|
23
|
17
|
20
|
22
|
0
|
22
|
23
|
19
|
18
|
14
|
23
|
16
|
18
|
23
|
28
|
|
| Accounts Receivables |
18
|
18
|
20
|
24
|
27
|
23
|
23
|
23
|
22
|
17
|
19
|
21
|
0
|
21
|
22
|
19
|
17
|
14
|
23
|
16
|
17
|
21
|
27
|
|
| Other Receivables |
0
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
2
|
1
|
|
| Inventory |
8
|
9
|
9
|
10
|
13
|
15
|
16
|
16
|
17
|
19
|
15
|
15
|
0
|
15
|
16
|
17
|
15
|
16
|
16
|
19
|
21
|
17
|
18
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
29
|
30
|
30
|
44
|
50
|
46
|
43
|
44
|
43
|
40
|
36
|
40
|
0
|
40
|
42
|
39
|
37
|
33
|
48
|
46
|
46
|
42
|
48
|
|
| PP&E Net |
6
|
7
|
8
|
2
|
3
|
2
|
3
|
3
|
3
|
3
|
5
|
5
|
0
|
5
|
5
|
6
|
5
|
12
|
11
|
11
|
9
|
10
|
9
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
4
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
3
|
0
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Total Assets |
35
N/A
|
38
+7%
|
39
+3%
|
48
+23%
|
53
+11%
|
49
-7%
|
49
+0%
|
51
+2%
|
49
-3%
|
45
-8%
|
45
+0%
|
50
+10%
|
0
N/A
|
50
N/A
|
51
+2%
|
49
-4%
|
46
-6%
|
49
+6%
|
62
+28%
|
61
-3%
|
59
-3%
|
56
-5%
|
61
+9%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
9
|
9
|
8
|
13
|
13
|
15
|
15
|
15
|
15
|
11
|
12
|
14
|
0
|
14
|
16
|
12
|
14
|
9
|
14
|
12
|
12
|
11
|
16
|
|
| Accrued Liabilities |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
|
| Short-Term Debt |
3
|
4
|
3
|
2
|
0
|
0
|
7
|
6
|
4
|
10
|
7
|
0
|
0
|
0
|
0
|
9
|
8
|
3
|
0
|
0
|
0
|
1
|
1
|
|
| Current Portion of Long-Term Debt |
3
|
3
|
4
|
6
|
11
|
8
|
3
|
3
|
4
|
3
|
5
|
10
|
0
|
10
|
8
|
0
|
0
|
7
|
5
|
7
|
7
|
5
|
5
|
|
| Other Current Liabilities |
3
|
3
|
3
|
2
|
3
|
2
|
3
|
3
|
3
|
1
|
1
|
2
|
0
|
2
|
1
|
2
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
|
| Total Current Liabilities |
18
|
19
|
18
|
24
|
28
|
26
|
29
|
27
|
26
|
26
|
26
|
26
|
0
|
26
|
27
|
24
|
23
|
20
|
22
|
22
|
22
|
19
|
24
|
|
| Long-Term Debt |
6
|
5
|
5
|
4
|
5
|
3
|
3
|
5
|
5
|
3
|
5
|
7
|
0
|
7
|
7
|
8
|
7
|
12
|
21
|
16
|
12
|
11
|
10
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Other Liabilities |
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
0
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
|
| Total Liabilities |
25
N/A
|
26
+2%
|
26
-1%
|
31
+19%
|
36
+18%
|
32
-12%
|
35
+11%
|
36
+1%
|
35
-2%
|
32
-8%
|
35
+8%
|
36
+4%
|
0
N/A
|
36
N/A
|
37
+2%
|
35
-5%
|
33
-5%
|
36
+8%
|
46
+29%
|
41
-11%
|
37
-9%
|
32
-15%
|
35
+12%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
5
|
5
|
5
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
0
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|
| Retained Earnings |
5
|
7
|
8
|
5
|
5
|
6
|
2
|
3
|
2
|
1
|
1
|
2
|
0
|
2
|
2
|
2
|
1
|
2
|
5
|
9
|
10
|
13
|
13
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
0
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
10
N/A
|
12
+20%
|
13
+11%
|
17
+31%
|
17
-3%
|
18
+4%
|
14
-20%
|
15
+5%
|
14
-4%
|
13
-7%
|
11
-18%
|
14
+31%
|
0
N/A
|
14
N/A
|
14
+3%
|
14
+0%
|
13
-10%
|
13
-1%
|
16
+27%
|
20
+20%
|
22
+11%
|
24
+11%
|
26
+6%
|
|
| Total Liabilities & Equity |
35
N/A
|
38
+7%
|
39
+3%
|
48
+23%
|
53
+11%
|
49
-7%
|
49
+0%
|
51
+2%
|
49
-3%
|
45
-8%
|
45
+0%
|
50
+10%
|
0
N/A
|
50
N/A
|
51
+2%
|
49
-4%
|
46
-6%
|
49
+6%
|
62
+28%
|
61
-3%
|
59
-3%
|
56
-5%
|
61
+9%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
11
|
10
|
10
|
14
|
14
|
14
|
13
|
14
|
13
|
13
|
13
|
13
|
13
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
15
|
16
|
16
|
|