Industrie De Nora SpA
MIL:DNR
Balance Sheet
Balance Sheet Decomposition
Industrie De Nora SpA
Industrie De Nora SpA
Balance Sheet
Industrie De Nora SpA
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
43
|
56
|
76
|
74
|
174
|
198
|
216
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
43
|
56
|
76
|
74
|
174
|
198
|
216
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
10
|
|
| Total Receivables |
115
|
119
|
118
|
190
|
191
|
222
|
262
|
|
| Accounts Receivables |
98
|
103
|
99
|
157
|
169
|
188
|
218
|
|
| Other Receivables |
16
|
16
|
19
|
33
|
22
|
34
|
44
|
|
| Inventory |
127
|
121
|
116
|
233
|
295
|
257
|
255
|
|
| Other Current Assets |
25
|
22
|
17
|
23
|
159
|
23
|
8
|
|
| Total Current Assets |
309
|
318
|
327
|
519
|
819
|
700
|
752
|
|
| PP&E Net |
138
|
156
|
154
|
168
|
184
|
254
|
292
|
|
| PP&E Gross |
138
|
156
|
154
|
168
|
184
|
254
|
292
|
|
| Accumulated Depreciation |
174
|
192
|
194
|
208
|
220
|
219
|
232
|
|
| Intangible Assets |
74
|
77
|
69
|
70
|
65
|
51
|
47
|
|
| Goodwill |
63
|
67
|
62
|
63
|
67
|
65
|
69
|
|
| Note Receivable |
10
|
12
|
12
|
10
|
9
|
7
|
7
|
|
| Long-Term Investments |
135
|
126
|
112
|
122
|
123
|
232
|
241
|
|
| Other Long-Term Assets |
25
|
32
|
34
|
35
|
21
|
23
|
15
|
|
| Other Assets |
63
|
67
|
62
|
63
|
67
|
65
|
69
|
|
| Total Assets |
753
N/A
|
787
+5%
|
770
-2%
|
987
+28%
|
1 288
+30%
|
1 332
+3%
|
1 423
+7%
|
|
| Liabilities | ||||||||
| Accounts Payable |
58
|
54
|
47
|
61
|
81
|
107
|
117
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
26
|
|
| Short-Term Debt |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
14
|
1
|
17
|
258
|
13
|
10
|
18
|
|
| Other Current Liabilities |
59
|
66
|
81
|
150
|
144
|
132
|
130
|
|
| Total Current Liabilities |
133
|
120
|
145
|
469
|
238
|
249
|
291
|
|
| Long-Term Debt |
204
|
206
|
153
|
4
|
268
|
134
|
141
|
|
| Deferred Income Tax |
22
|
26
|
25
|
29
|
9
|
9
|
6
|
|
| Minority Interest |
3
|
4
|
4
|
4
|
4
|
6
|
7
|
|
| Other Liabilities |
169
|
176
|
33
|
31
|
29
|
30
|
32
|
|
| Total Liabilities |
533
N/A
|
532
0%
|
361
-32%
|
536
+49%
|
546
+2%
|
428
-22%
|
477
+12%
|
|
| Equity | ||||||||
| Common Stock |
17
|
17
|
17
|
17
|
19
|
18
|
18
|
|
| Retained Earnings |
202
|
231
|
404
|
411
|
480
|
686
|
745
|
|
| Additional Paid In Capital |
5
|
7
|
7
|
25
|
223
|
223
|
223
|
|
| Other Equity |
4
|
1
|
18
|
2
|
19
|
23
|
40
|
|
| Total Equity |
220
N/A
|
256
+16%
|
410
+60%
|
450
+10%
|
741
+65%
|
904
+22%
|
947
+5%
|
|
| Total Liabilities & Equity |
753
N/A
|
787
+5%
|
770
-2%
|
987
+28%
|
1 288
+30%
|
1 332
+3%
|
1 423
+7%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
44
|
44
|
202
|
202
|
202
|
201
|
199
|
|