DiaSorin SpA
MIL:DIA
Balance Sheet
Balance Sheet Decomposition
DiaSorin SpA
Current Assets | 982.7m |
Cash & Short-Term Investments | 403.4m |
Receivables | 228.7m |
Other Current Assets | 350.6m |
Non-Current Assets | 2.2B |
Long-Term Investments | 12.9m |
PP&E | 256.3m |
Intangibles | 1.9B |
Other Non-Current Assets | 34.6m |
Current Liabilities | 320.1m |
Accounts Payable | 100.7m |
Accrued Liabilities | 66.2m |
Other Current Liabilities | 153.2m |
Non-Current Liabilities | 1.4B |
Long-Term Debt | 1.1B |
Other Non-Current Liabilities | 269.7m |
Balance Sheet
DiaSorin 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 |
145
|
212
|
130
|
159
|
73
|
158
|
340
|
403
|
242
|
280
|
|
Cash Equivalents |
145
|
212
|
130
|
159
|
73
|
158
|
340
|
403
|
242
|
280
|
|
Short-Term Investments |
25
|
58
|
0
|
14
|
23
|
45
|
0
|
0
|
171
|
123
|
|
Total Receivables |
110
|
106
|
120
|
129
|
131
|
133
|
166
|
226
|
252
|
229
|
|
Accounts Receivables |
110
|
106
|
120
|
129
|
131
|
133
|
166
|
218
|
220
|
199
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
32
|
30
|
|
Inventory |
101
|
106
|
129
|
143
|
160
|
171
|
191
|
298
|
307
|
316
|
|
Other Current Assets |
10
|
12
|
16
|
36
|
27
|
25
|
17
|
31
|
57
|
35
|
|
Total Current Assets |
391
|
494
|
395
|
481
|
415
|
531
|
714
|
958
|
1 029
|
983
|
|
PP&E Net |
72
|
74
|
92
|
92
|
95
|
128
|
140
|
276
|
268
|
256
|
|
PP&E Gross |
72
|
74
|
92
|
92
|
95
|
128
|
140
|
276
|
268
|
256
|
|
Accumulated Depreciation |
141
|
153
|
167
|
176
|
187
|
202
|
207
|
248
|
287
|
342
|
|
Intangible Assets |
49
|
49
|
194
|
194
|
210
|
206
|
202
|
1 154
|
1 169
|
1 126
|
|
Goodwill |
68
|
69
|
163
|
151
|
163
|
165
|
155
|
790
|
826
|
799
|
|
Long-Term Investments |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
32
|
13
|
|
Other Long-Term Assets |
25
|
21
|
24
|
28
|
23
|
34
|
35
|
43
|
83
|
35
|
|
Other Assets |
68
|
69
|
163
|
151
|
163
|
165
|
155
|
790
|
826
|
799
|
|
Total Assets |
606
N/A
|
708
+17%
|
869
+23%
|
946
+9%
|
906
-4%
|
1 064
+17%
|
1 246
+17%
|
3 231
+159%
|
3 408
+5%
|
3 211
-6%
|
|
Liabilities | |||||||||||
Accounts Payable |
39
|
41
|
48
|
62
|
57
|
56
|
65
|
85
|
104
|
101
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
35
|
41
|
48
|
65
|
68
|
66
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
3
|
2
|
27
|
24
|
21
|
5
|
4
|
105
|
120
|
110
|
|
Other Current Liabilities |
40
|
39
|
58
|
55
|
25
|
21
|
43
|
43
|
49
|
44
|
|
Total Current Liabilities |
82
|
82
|
132
|
141
|
138
|
122
|
160
|
298
|
341
|
320
|
|
Long-Term Debt |
0
|
0
|
24
|
0
|
0
|
24
|
30
|
1 295
|
1 232
|
1 083
|
|
Deferred Income Tax |
3
|
2
|
1
|
2
|
5
|
7
|
10
|
185
|
229
|
200
|
|
Minority Interest |
0
|
0
|
1
|
1
|
0
|
0
|
2
|
2
|
1
|
1
|
|
Other Liabilities |
37
|
36
|
48
|
61
|
58
|
61
|
89
|
85
|
86
|
71
|
|
Total Liabilities |
122
N/A
|
121
-1%
|
206
+70%
|
204
-1%
|
201
-2%
|
215
+7%
|
292
+36%
|
1 865
+539%
|
1 889
+1%
|
1 673
-11%
|
|
Equity | |||||||||||
Common Stock |
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
|
Retained Earnings |
397
|
484
|
548
|
667
|
617
|
753
|
908
|
1 246
|
1 324
|
1 397
|
|
Additional Paid In Capital |
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
|
Treasury Stock |
44
|
25
|
38
|
22
|
88
|
82
|
110
|
120
|
281
|
297
|
|
Other Equity |
56
|
54
|
79
|
23
|
101
|
103
|
83
|
166
|
402
|
364
|
|
Total Equity |
483
N/A
|
587
+21%
|
663
+13%
|
741
+12%
|
705
-5%
|
849
+20%
|
955
+12%
|
1 366
+43%
|
1 519
+11%
|
1 539
+1%
|
|
Total Liabilities & Equity |
606
N/A
|
708
+17%
|
869
+23%
|
946
+9%
|
906
-4%
|
1 064
+17%
|
1 246
+17%
|
3 231
+159%
|
3 408
+5%
|
3 211
-6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
54
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
54
|
53
|