Intermonte Partners Sim SpA
MIL:INT
Balance Sheet
Balance Sheet Decomposition
Intermonte Partners Sim SpA
Intermonte Partners Sim SpA
Balance Sheet
Intermonte Partners Sim SpA
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
13
|
13
|
33
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
13
|
13
|
33
|
|
| Total Receivables |
3
|
3
|
105
|
113
|
93
|
51
|
|
| Accounts Receivables |
0
|
0
|
63
|
36
|
20
|
24
|
|
| Other Receivables |
0
|
0
|
42
|
77
|
73
|
28
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
4
|
3
|
105
|
126
|
106
|
85
|
|
| PP&E Net |
0
|
6
|
5
|
5
|
4
|
3
|
|
| PP&E Gross |
0
|
6
|
5
|
5
|
4
|
3
|
|
| Accumulated Depreciation |
0
|
1
|
1
|
1
|
1
|
1
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
4
|
8
|
4
|
6
|
|
| Long-Term Investments |
183
|
239
|
109
|
157
|
51
|
93
|
|
| Other Long-Term Assets |
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Assets |
76
|
42
|
55
|
35
|
36
|
23
|
|
| Total Assets |
264
N/A
|
290
+10%
|
278
-4%
|
332
+20%
|
203
-39%
|
212
+4%
|
|
| Liabilities | |||||||
| Accounts Payable |
1
|
1
|
0
|
0
|
1
|
0
|
|
| Accrued Liabilities |
10
|
9
|
12
|
12
|
9
|
7
|
|
| Short-Term Debt |
37
|
0
|
66
|
75
|
21
|
58
|
|
| Other Current Liabilities |
3
|
3
|
4
|
7
|
5
|
3
|
|
| Total Current Liabilities |
50
|
13
|
83
|
94
|
35
|
68
|
|
| Long-Term Debt |
34
|
118
|
17
|
67
|
17
|
33
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
10
|
10
|
11
|
10
|
10
|
10
|
|
| Other Liabilities |
101
|
80
|
96
|
107
|
88
|
55
|
|
| Total Liabilities |
196
N/A
|
222
+13%
|
208
-6%
|
279
+34%
|
151
-46%
|
166
+10%
|
|
| Equity | |||||||
| Common Stock |
3
|
3
|
3
|
3
|
3
|
3
|
|
| Retained Earnings |
66
|
66
|
68
|
58
|
57
|
43
|
|
| Treasury Stock |
1
|
1
|
1
|
8
|
9
|
1
|
|
| Total Equity |
68
N/A
|
68
-1%
|
70
+3%
|
54
-23%
|
52
-4%
|
46
-11%
|
|
| Total Liabilities & Equity |
264
N/A
|
290
+10%
|
278
-4%
|
332
+20%
|
203
-39%
|
212
+4%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
32
|
32
|
32
|
32
|
28
|
32
|
|