AgroFresh Solutions Inc
NASDAQ:AGFS
Balance Sheet
Balance Sheet Decomposition
AgroFresh Solutions Inc
Current Assets | 158.7m |
Cash & Short-Term Investments | 54.4m |
Receivables | 71.2m |
Other Current Assets | 33.2m |
Non-Current Assets | 539m |
PP&E | 18.6m |
Intangibles | 504.4m |
Other Non-Current Assets | 15.9m |
Current Liabilities | 66.4m |
Accounts Payable | 20.9m |
Accrued Liabilities | 21.4m |
Short-Term Debt | 1.6m |
Other Current Liabilities | 22.6m |
Non-Current Liabilities | 295.4m |
Long-Term Debt | 253.1m |
Other Non-Current Liabilities | 42.4m |
Balance Sheet
AgroFresh Solutions Inc
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
0
|
0
|
58
|
77
|
65
|
35
|
29
|
50
|
62
|
54
|
|
Cash Equivalents |
0
|
0
|
58
|
77
|
65
|
35
|
29
|
50
|
62
|
54
|
|
Total Receivables |
0
|
64
|
66
|
64
|
86
|
76
|
74
|
73
|
64
|
71
|
|
Accounts Receivables |
0
|
64
|
66
|
64
|
72
|
68
|
69
|
63
|
54
|
58
|
|
Other Receivables |
0
|
0
|
0
|
0
|
14
|
8
|
5
|
9
|
10
|
13
|
|
Inventory |
0
|
12
|
44
|
16
|
24
|
25
|
23
|
25
|
20
|
25
|
|
Other Current Assets |
0
|
3
|
12
|
14
|
5
|
8
|
7
|
8
|
10
|
8
|
|
Total Current Assets |
0
|
79
|
181
|
171
|
179
|
143
|
132
|
155
|
155
|
159
|
|
PP&E Net |
0
|
4
|
5
|
8
|
12
|
13
|
13
|
12
|
18
|
19
|
|
PP&E Gross |
0
|
4
|
5
|
8
|
12
|
13
|
13
|
12
|
18
|
19
|
|
Accumulated Depreciation |
0
|
2
|
0
|
1
|
2
|
4
|
8
|
10
|
13
|
15
|
|
Intangible Assets |
0
|
97
|
825
|
777
|
758
|
712
|
631
|
589
|
547
|
504
|
|
Goodwill |
0
|
156
|
56
|
0
|
9
|
7
|
6
|
7
|
0
|
0
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
|
Other Long-Term Assets |
0
|
1
|
16
|
11
|
25
|
24
|
23
|
22
|
10
|
12
|
|
Other Assets |
0
|
156
|
56
|
0
|
9
|
7
|
6
|
7
|
0
|
0
|
|
Total Assets |
0
N/A
|
338
+337 400%
|
1 083
+221%
|
966
-11%
|
983
+2%
|
899
-9%
|
806
-10%
|
786
-2%
|
733
-7%
|
698
-5%
|
|
Liabilities | |||||||||||
Accounts Payable |
0
|
6
|
14
|
12
|
15
|
8
|
15
|
20
|
17
|
21
|
|
Accrued Liabilities |
0
|
10
|
44
|
62
|
51
|
32
|
14
|
17
|
20
|
21
|
|
Short-Term Debt |
0
|
51
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
2
|
|
Current Portion of Long-Term Debt |
0
|
0
|
4
|
15
|
8
|
6
|
5
|
3
|
3
|
3
|
|
Other Current Liabilities |
0
|
2
|
5
|
7
|
16
|
19
|
16
|
12
|
9
|
19
|
|
Total Current Liabilities |
0
|
69
|
68
|
97
|
95
|
64
|
50
|
53
|
50
|
66
|
|
Long-Term Debt |
0
|
0
|
406
|
393
|
403
|
400
|
398
|
265
|
254
|
253
|
|
Deferred Income Tax |
0
|
27
|
0
|
0
|
31
|
30
|
9
|
38
|
35
|
28
|
|
Minority Interest |
0
|
0
|
0
|
0
|
8
|
8
|
8
|
8
|
8
|
7
|
|
Other Liabilities |
0
|
8
|
165
|
141
|
39
|
32
|
7
|
6
|
6
|
7
|
|
Total Liabilities |
0
N/A
|
103
+103 100%
|
639
+519%
|
631
-1%
|
576
-9%
|
535
-7%
|
472
-12%
|
370
-22%
|
353
-5%
|
362
+3%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
144
|
149
|
162
|
|
Retained Earnings |
0
|
0
|
21
|
132
|
109
|
139
|
192
|
245
|
249
|
282
|
|
Additional Paid In Capital |
0
|
0
|
473
|
476
|
533
|
536
|
561
|
553
|
529
|
506
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
Treasury Stock |
0
|
0
|
2
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
Other Equity |
0
|
234
|
6
|
4
|
13
|
29
|
33
|
32
|
46
|
46
|
|
Total Equity |
0
N/A
|
234
N/A
|
444
+89%
|
335
-25%
|
408
+22%
|
364
-11%
|
334
-8%
|
416
+25%
|
380
-9%
|
336
-12%
|
|
Total Liabilities & Equity |
0
N/A
|
338
+337 400%
|
1 083
+221%
|
966
-11%
|
983
+2%
|
899
-9%
|
806
-10%
|
786
-2%
|
733
-7%
|
698
-5%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
28
|
28
|
50
|
50
|
50
|
50
|
51
|
52
|
52
|
54
|
|
Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|