El En SpA
MIL:ELN
Balance Sheet
Balance Sheet Decomposition
El En SpA
Current Assets | 553m |
Cash & Short-Term Investments | 135.4m |
Receivables | 207.4m |
Other Current Assets | 210.3m |
Non-Current Assets | 166.2m |
Long-Term Investments | 2.9m |
PP&E | 112.2m |
Intangibles | 12.6m |
Other Non-Current Assets | 38.4m |
Current Liabilities | 285.6m |
Accounts Payable | 153.2m |
Accrued Liabilities | 20.8m |
Other Current Liabilities | 111.5m |
Non-Current Liabilities | 87.6m |
Long-Term Debt | 29m |
Other Non-Current Liabilities | 58.6m |
Balance Sheet
El En 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 |
74
|
47
|
98
|
97
|
81
|
97
|
124
|
181
|
163
|
131
|
|
Cash |
74
|
47
|
98
|
97
|
81
|
97
|
124
|
181
|
163
|
131
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Short-Term Investments |
0
|
2
|
0
|
2
|
2
|
2
|
0
|
1
|
2
|
4
|
|
Total Receivables |
63
|
76
|
76
|
103
|
104
|
118
|
118
|
176
|
202
|
207
|
|
Accounts Receivables |
48
|
61
|
62
|
80
|
80
|
92
|
94
|
147
|
168
|
173
|
|
Other Receivables |
15
|
15
|
14
|
23
|
24
|
26
|
24
|
29
|
34
|
34
|
|
Inventory |
50
|
58
|
62
|
67
|
86
|
97
|
112
|
156
|
203
|
210
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Current Assets |
187
|
183
|
236
|
269
|
273
|
314
|
354
|
514
|
570
|
553
|
|
PP&E Net |
27
|
33
|
40
|
39
|
61
|
82
|
86
|
101
|
113
|
112
|
|
PP&E Gross |
27
|
33
|
40
|
39
|
61
|
82
|
86
|
101
|
113
|
112
|
|
Accumulated Depreciation |
21
|
24
|
24
|
26
|
29
|
34
|
40
|
46
|
54
|
60
|
|
Intangible Assets |
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
6
|
5
|
|
Goodwill |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
8
|
8
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
26
|
45
|
4
|
4
|
2
|
2
|
2
|
2
|
2
|
3
|
|
Other Long-Term Assets |
6
|
17
|
17
|
19
|
19
|
22
|
24
|
29
|
36
|
38
|
|
Other Assets |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
8
|
8
|
|
Total Assets |
249
N/A
|
281
+13%
|
301
+7%
|
335
+11%
|
360
+7%
|
425
+18%
|
470
+11%
|
651
+38%
|
736
+13%
|
719
-2%
|
|
Liabilities | |||||||||||
Accounts Payable |
35
|
42
|
45
|
63
|
64
|
78
|
95
|
158
|
171
|
153
|
|
Accrued Liabilities |
6
|
7
|
8
|
10
|
16
|
13
|
13
|
19
|
22
|
21
|
|
Short-Term Debt |
18
|
12
|
8
|
8
|
7
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
3
|
3
|
2
|
1
|
2
|
17
|
24
|
24
|
45
|
45
|
|
Other Current Liabilities |
22
|
25
|
31
|
33
|
30
|
44
|
49
|
101
|
92
|
67
|
|
Total Current Liabilities |
85
|
89
|
95
|
115
|
118
|
152
|
181
|
302
|
330
|
286
|
|
Long-Term Debt |
6
|
5
|
4
|
6
|
12
|
21
|
31
|
37
|
38
|
29
|
|
Deferred Income Tax |
1
|
2
|
2
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
|
Minority Interest |
8
|
9
|
11
|
14
|
19
|
18
|
15
|
18
|
30
|
29
|
|
Other Liabilities |
6
|
6
|
7
|
8
|
8
|
9
|
16
|
22
|
22
|
26
|
|
Total Liabilities |
106
N/A
|
111
+4%
|
119
+7%
|
145
+22%
|
159
+10%
|
203
+27%
|
245
+21%
|
381
+56%
|
423
+11%
|
373
-12%
|
|
Equity | |||||||||||
Common Stock |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
Retained Earnings |
102
|
129
|
141
|
149
|
160
|
178
|
180
|
218
|
263
|
298
|
|
Additional Paid In Capital |
39
|
39
|
39
|
39
|
39
|
41
|
43
|
47
|
47
|
47
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
2
|
|
Total Equity |
143
N/A
|
170
+19%
|
182
+7%
|
190
+5%
|
201
+5%
|
222
+11%
|
225
+1%
|
269
+19%
|
313
+16%
|
346
+10%
|
|
Total Liabilities & Equity |
249
N/A
|
281
+13%
|
301
+7%
|
335
+11%
|
360
+7%
|
425
+18%
|
470
+11%
|
651
+38%
|
736
+13%
|
719
-2%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
19
|
19
|
77
|
77
|
77
|
77
|
78
|
80
|
80
|
80
|