Saes Getters SpA
MIL:SG
Balance Sheet
Balance Sheet Decomposition
Saes Getters SpA
Saes Getters SpA
Balance Sheet
Saes Getters 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 |
26
|
24
|
14
|
28
|
171
|
49
|
31
|
30
|
42
|
101
|
|
| Cash |
26
|
24
|
14
|
28
|
171
|
49
|
31
|
30
|
42
|
101
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
3
|
1
|
1
|
1
|
0
|
71
|
71
|
95
|
145
|
669
|
|
| Total Receivables |
28
|
32
|
47
|
37
|
23
|
25
|
23
|
32
|
36
|
16
|
|
| Accounts Receivables |
20
|
23
|
39
|
34
|
20
|
22
|
19
|
30
|
35
|
15
|
|
| Other Receivables |
8
|
9
|
8
|
4
|
3
|
3
|
4
|
3
|
2
|
1
|
|
| Inventory |
30
|
33
|
38
|
48
|
23
|
26
|
30
|
35
|
44
|
23
|
|
| Other Current Assets |
1
|
2
|
2
|
2
|
2
|
1
|
2
|
3
|
6
|
6
|
|
| Total Current Assets |
88
|
91
|
102
|
115
|
218
|
171
|
157
|
195
|
274
|
814
|
|
| PP&E Net |
51
|
50
|
53
|
49
|
54
|
76
|
79
|
91
|
98
|
56
|
|
| PP&E Gross |
51
|
50
|
53
|
49
|
54
|
76
|
79
|
91
|
98
|
56
|
|
| Accumulated Depreciation |
117
|
124
|
136
|
138
|
130
|
135
|
138
|
143
|
161
|
129
|
|
| Intangible Assets |
9
|
8
|
12
|
10
|
8
|
7
|
6
|
11
|
14
|
12
|
|
| Goodwill |
40
|
44
|
48
|
43
|
38
|
38
|
35
|
49
|
53
|
14
|
|
| Note Receivable |
1
|
1
|
6
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
4
|
10
|
7
|
108
|
139
|
138
|
77
|
2
|
13
|
|
| Other Long-Term Assets |
17
|
15
|
16
|
6
|
9
|
11
|
11
|
10
|
10
|
11
|
|
| Other Assets |
40
|
44
|
48
|
43
|
38
|
38
|
35
|
49
|
53
|
14
|
|
| Total Assets |
206
N/A
|
213
+4%
|
246
+16%
|
239
-3%
|
435
+82%
|
443
+2%
|
425
-4%
|
433
+2%
|
451
+4%
|
920
+104%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
11
|
14
|
20
|
19
|
12
|
16
|
11
|
13
|
17
|
11
|
|
| Accrued Liabilities |
1
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
1
|
|
| Short-Term Debt |
31
|
5
|
7
|
12
|
27
|
27
|
33
|
64
|
65
|
3
|
|
| Current Portion of Long-Term Debt |
7
|
7
|
8
|
10
|
5
|
7
|
7
|
3
|
55
|
1
|
|
| Other Current Liabilities |
13
|
16
|
18
|
28
|
18
|
16
|
18
|
20
|
23
|
55
|
|
| Total Current Liabilities |
63
|
43
|
55
|
71
|
65
|
67
|
71
|
101
|
161
|
71
|
|
| Long-Term Debt |
15
|
27
|
36
|
28
|
13
|
103
|
99
|
56
|
3
|
2
|
|
| Deferred Income Tax |
6
|
7
|
8
|
7
|
7
|
9
|
8
|
11
|
11
|
4
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
10
|
10
|
13
|
11
|
8
|
11
|
9
|
11
|
11
|
20
|
|
| Total Liabilities |
93
N/A
|
87
-7%
|
112
+29%
|
117
+5%
|
94
-20%
|
190
+103%
|
187
-2%
|
179
-4%
|
187
+4%
|
97
-48%
|
|
| Equity | |||||||||||
| Common Stock |
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
|
| Retained Earnings |
49
|
54
|
59
|
61
|
278
|
296
|
291
|
15
|
15
|
635
|
|
| Additional Paid In Capital |
41
|
41
|
41
|
41
|
41
|
26
|
26
|
26
|
26
|
26
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
93
|
93
|
93
|
93
|
0
|
|
| Other Equity |
11
|
19
|
22
|
8
|
10
|
12
|
2
|
294
|
305
|
151
|
|
| Total Equity |
113
N/A
|
126
+12%
|
135
+7%
|
122
-9%
|
341
+179%
|
253
-26%
|
238
-6%
|
254
+6%
|
264
+4%
|
823
+212%
|
|
| Total Liabilities & Equity |
206
N/A
|
213
+4%
|
246
+16%
|
239
-3%
|
435
+82%
|
443
+2%
|
425
-4%
|
433
+2%
|
451
+4%
|
920
+104%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
22
|
22
|
22
|
22
|
22
|
18
|
18
|
18
|
18
|
17
|
|