Progress Software Corp
NASDAQ:PRGS
Balance Sheet
Balance Sheet Decomposition
Progress Software Corp
Current Assets | 297.3m |
Cash & Short-Term Investments | 133.2m |
Receivables | 118m |
Other Current Assets | 46m |
Non-Current Assets | 1.3B |
PP&E | 29.4m |
Intangibles | 1.2B |
Other Non-Current Assets | 60.3m |
Current Liabilities | 312.2m |
Accounts Payable | 9.9m |
Accrued Liabilities | 61.3m |
Other Current Liabilities | 241m |
Non-Current Liabilities | 773.8m |
Long-Term Debt | 691.3m |
Other Non-Current Liabilities | 82.6m |
Balance Sheet
Progress Software Corp
Nov-2014 | Nov-2015 | Nov-2016 | Nov-2017 | Nov-2018 | Nov-2019 | Nov-2020 | Nov-2021 | Nov-2022 | Nov-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
263
|
212
|
207
|
133
|
105
|
154
|
98
|
155
|
256
|
127
|
|
Cash |
195
|
186
|
197
|
131
|
0
|
0
|
79
|
130
|
229
|
127
|
|
Cash Equivalents |
68
|
26
|
10
|
3
|
105
|
154
|
19
|
25
|
27
|
0
|
|
Short-Term Investments |
20
|
29
|
43
|
50
|
34
|
19
|
8
|
2
|
0
|
0
|
|
Total Receivables |
68
|
67
|
66
|
61
|
61
|
84
|
109
|
126
|
127
|
156
|
|
Accounts Receivables |
68
|
67
|
66
|
61
|
61
|
84
|
109
|
126
|
127
|
156
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
|
Other Current Assets |
24
|
16
|
21
|
19
|
31
|
27
|
24
|
55
|
38
|
48
|
|
Total Current Assets |
376
|
323
|
336
|
263
|
232
|
285
|
239
|
338
|
426
|
331
|
|
PP&E Net |
59
|
54
|
50
|
42
|
31
|
30
|
61
|
40
|
33
|
34
|
|
PP&E Gross |
59
|
54
|
50
|
42
|
0
|
30
|
61
|
40
|
33
|
34
|
|
Accumulated Depreciation |
55
|
55
|
61
|
69
|
0
|
59
|
57
|
43
|
40
|
45
|
|
Intangible Assets |
21
|
114
|
81
|
95
|
59
|
99
|
213
|
287
|
217
|
354
|
|
Goodwill |
233
|
370
|
278
|
315
|
315
|
433
|
492
|
671
|
671
|
832
|
|
Note Receivable |
0
|
0
|
0
|
0
|
2
|
13
|
17
|
18
|
40
|
28
|
|
Other Long-Term Assets |
14
|
15
|
10
|
3
|
6
|
22
|
21
|
10
|
25
|
23
|
|
Other Assets |
233
|
370
|
278
|
315
|
315
|
433
|
492
|
671
|
671
|
832
|
|
Total Assets |
703
N/A
|
877
+25%
|
755
-14%
|
719
-5%
|
644
-10%
|
881
+37%
|
1 042
+18%
|
1 364
+31%
|
1 412
+4%
|
1 603
+14%
|
|
Liabilities | |||||||||||
Accounts Payable |
12
|
11
|
13
|
9
|
11
|
11
|
10
|
10
|
9
|
12
|
|
Accrued Liabilities |
47
|
51
|
39
|
53
|
38
|
51
|
58
|
75
|
67
|
82
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
9
|
15
|
6
|
6
|
11
|
18
|
26
|
6
|
13
|
|
Other Current Liabilities |
95
|
128
|
137
|
140
|
131
|
169
|
176
|
213
|
236
|
244
|
|
Total Current Liabilities |
153
|
200
|
204
|
208
|
186
|
241
|
263
|
323
|
318
|
352
|
|
Long-Term Debt |
0
|
135
|
120
|
116
|
110
|
284
|
364
|
535
|
612
|
711
|
|
Deferred Income Tax |
0
|
7
|
4
|
3
|
6
|
0
|
0
|
14
|
5
|
4
|
|
Other Liabilities |
6
|
13
|
21
|
16
|
18
|
26
|
69
|
79
|
79
|
76
|
|
Total Liabilities |
160
N/A
|
355
+122%
|
348
-2%
|
343
-2%
|
320
-7%
|
551
+72%
|
696
+26%
|
951
+37%
|
1 013
+7%
|
1 143
+13%
|
|
Equity | |||||||||||
Common Stock |
1
|
1
|
1
|
1
|
267
|
1
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
347
|
319
|
196
|
145
|
85
|
64
|
73
|
90
|
102
|
121
|
|
Additional Paid In Capital |
209
|
227
|
239
|
249
|
0
|
296
|
306
|
354
|
332
|
371
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
|
Other Equity |
14
|
25
|
28
|
19
|
28
|
28
|
33
|
32
|
35
|
32
|
|
Total Equity |
543
N/A
|
523
-4%
|
407
-22%
|
376
-8%
|
324
-14%
|
330
+2%
|
346
+5%
|
413
+19%
|
399
-3%
|
460
+15%
|
|
Total Liabilities & Equity |
703
N/A
|
877
+25%
|
755
-14%
|
719
-5%
|
644
-10%
|
881
+37%
|
1 042
+18%
|
1 364
+31%
|
1 412
+4%
|
1 603
+14%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
51
|
51
|
49
|
47
|
45
|
45
|
44
|
44
|
43
|
44
|