National Cinemedia Inc
NASDAQ:NCMI
Balance Sheet
Balance Sheet Decomposition
National Cinemedia Inc
National Cinemedia Inc
Balance Sheet
National Cinemedia Inc
| Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Jan-2009 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Jan-2015 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
3
|
0
|
7
|
21
|
69
|
91
|
74
|
66
|
72
|
55
|
13
|
32
|
23
|
30
|
41
|
56
|
180
|
101
|
62
|
35
|
75
|
|
| Cash Equivalents |
3
|
0
|
7
|
21
|
69
|
91
|
74
|
66
|
72
|
55
|
13
|
32
|
23
|
30
|
41
|
56
|
180
|
101
|
62
|
35
|
75
|
|
| Short-Term Investments |
0
|
0
|
0
|
9
|
0
|
0
|
9
|
14
|
34
|
71
|
22
|
13
|
26
|
13
|
24
|
18
|
0
|
0
|
1
|
0
|
0
|
|
| Total Receivables |
29
|
37
|
64
|
95
|
96
|
89
|
101
|
99
|
107
|
132
|
127
|
156
|
169
|
165
|
162
|
177
|
16
|
53
|
92
|
97
|
96
|
|
| Accounts Receivables |
28
|
37
|
64
|
91
|
90
|
88
|
97
|
99
|
99
|
120
|
117
|
149
|
161
|
161
|
150
|
171
|
16
|
53
|
92
|
97
|
85
|
|
| Other Receivables |
1
|
0
|
0
|
4
|
6
|
1
|
4
|
0
|
8
|
12
|
10
|
7
|
8
|
4
|
12
|
7
|
0
|
0
|
0
|
0
|
11
|
|
| Other Current Assets |
1
|
1
|
2
|
2
|
2
|
5
|
6
|
5
|
7
|
7
|
11
|
3
|
4
|
4
|
4
|
4
|
3
|
4
|
10
|
13
|
7
|
|
| Total Current Assets |
33
|
38
|
72
|
127
|
167
|
185
|
189
|
184
|
221
|
266
|
172
|
204
|
221
|
213
|
231
|
254
|
200
|
158
|
164
|
144
|
178
|
|
| PP&E Net |
4
|
10
|
13
|
22
|
28
|
24
|
20
|
25
|
26
|
26
|
22
|
25
|
30
|
31
|
34
|
33
|
48
|
40
|
30
|
20
|
29
|
|
| PP&E Gross |
0
|
0
|
13
|
22
|
28
|
24
|
20
|
25
|
26
|
26
|
22
|
25
|
30
|
31
|
34
|
33
|
48
|
40
|
30
|
20
|
29
|
|
| Accumulated Depreciation |
0
|
0
|
13
|
17
|
27
|
39
|
46
|
55
|
63
|
70
|
73
|
64
|
64
|
70
|
63
|
71
|
78
|
60
|
55
|
2
|
5
|
|
| Intangible Assets |
0
|
1
|
0
|
0
|
112
|
134
|
275
|
275
|
280
|
492
|
489
|
567
|
561
|
717
|
685
|
644
|
628
|
606
|
587
|
394
|
351
|
|
| Note Receivable |
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
17
|
13
|
8
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
7
|
0
|
7
|
7
|
18
|
1
|
1
|
48
|
46
|
26
|
20
|
13
|
9
|
2
|
2
|
1
|
1
|
4
|
|
| Other Long-Term Assets |
0
|
0
|
5
|
307
|
302
|
278
|
364
|
319
|
283
|
262
|
243
|
220
|
297
|
189
|
180
|
190
|
9
|
11
|
10
|
9
|
8
|
|
| Total Assets |
49
N/A
|
49
-1%
|
90
+84%
|
464
+415%
|
610
+31%
|
628
+3%
|
855
+36%
|
820
-4%
|
811
-1%
|
1 067
+32%
|
991
-7%
|
1 074
+8%
|
1 143
+6%
|
1 173
+3%
|
1 142
-3%
|
1 130
-1%
|
886
-22%
|
817
-8%
|
792
-3%
|
568
-28%
|
569
+0%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
2
|
5
|
5
|
7
|
11
|
12
|
12
|
14
|
16
|
21
|
13
|
15
|
17
|
19
|
18
|
21
|
14
|
16
|
25
|
22
|
23
|
|
| Accrued Liabilities |
6
|
7
|
12
|
21
|
14
|
22
|
22
|
27
|
30
|
34
|
30
|
38
|
30
|
31
|
37
|
36
|
26
|
26
|
28
|
20
|
19
|
|
| Short-Term Debt |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
4
|
1
|
0
|
0
|
14
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
1 121
|
0
|
0
|
|
| Other Current Liabilities |
0
|
26
|
57
|
33
|
46
|
78
|
77
|
74
|
45
|
63
|
64
|
72
|
73
|
59
|
53
|
60
|
8
|
25
|
29
|
16
|
32
|
|
| Total Current Liabilities |
9
|
39
|
75
|
60
|
72
|
117
|
112
|
116
|
91
|
132
|
107
|
125
|
121
|
110
|
111
|
120
|
50
|
70
|
1 203
|
58
|
74
|
|
| Long-Term Debt |
0
|
0
|
10
|
784
|
799
|
799
|
775
|
794
|
879
|
876
|
892
|
925
|
924
|
923
|
921
|
924
|
1 050
|
1 094
|
0
|
10
|
10
|
|
| Deferred Income Tax |
1
|
0
|
0
|
55
|
54
|
53
|
68
|
57
|
59
|
62
|
54
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
23
|
92
|
81
|
83
|
208
|
200
|
235
|
242
|
288
|
279
|
258
|
205
|
143
|
51
|
0
|
0
|
|
| Other Liabilities |
1
|
0
|
2
|
137
|
211
|
152
|
218
|
200
|
138
|
144
|
147
|
145
|
214
|
215
|
200
|
208
|
55
|
37
|
53
|
65
|
74
|
|
| Total Liabilities |
10
N/A
|
39
+294%
|
87
+122%
|
1 036
+1 098%
|
1 136
+10%
|
1 144
+1%
|
1 265
+11%
|
1 248
-1%
|
1 250
+0%
|
1 422
+14%
|
1 400
-2%
|
1 481
+6%
|
1 501
+1%
|
1 536
+2%
|
1 510
-2%
|
1 510
0%
|
1 359
-10%
|
1 344
-1%
|
1 308
-3%
|
133
-90%
|
157
+18%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
|
| Retained Earnings |
17
|
0
|
0
|
25
|
13
|
15
|
21
|
35
|
71
|
80
|
147
|
186
|
248
|
130
|
154
|
171
|
266
|
332
|
370
|
317
|
281
|
|
| Additional Paid In Capital |
23
|
0
|
0
|
581
|
495
|
490
|
373
|
376
|
362
|
272
|
261
|
222
|
111
|
233
|
215
|
209
|
208
|
196
|
146
|
115
|
128
|
|
| Other Equity |
0
|
10
|
4
|
17
|
19
|
12
|
18
|
17
|
7
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
40
N/A
|
10
-75%
|
4
-64%
|
572
N/A
|
526
+8%
|
516
+2%
|
411
+20%
|
428
-4%
|
439
-3%
|
354
+19%
|
408
-15%
|
407
+0%
|
358
+12%
|
363
-1%
|
368
-2%
|
380
-3%
|
473
-25%
|
527
-11%
|
515
+2%
|
435
N/A
|
411
-5%
|
|
| Total Liabilities & Equity |
49
N/A
|
49
-1%
|
90
+84%
|
464
+415%
|
610
+31%
|
628
+3%
|
855
+36%
|
820
-4%
|
811
-1%
|
1 067
+32%
|
991
-7%
|
1 074
+8%
|
1 143
+6%
|
1 173
+3%
|
1 142
-3%
|
1 130
-1%
|
886
-22%
|
817
-8%
|
792
-3%
|
568
-28%
|
569
+0%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
8
|
8
|
8
|
8
|
8
|
13
|
97
|
96
|
|