Portillos Inc
NASDAQ:PTLO
Balance Sheet
Balance Sheet Decomposition
Portillos Inc
Current Assets | 42.4m |
Cash & Short-Term Investments | 13.2m |
Receivables | 14.4m |
Other Current Assets | 14.8m |
Non-Current Assets | 1.4B |
Long-Term Investments | 16.6m |
PP&E | 501m |
Intangibles | 646.4m |
Other Non-Current Assets | 210.5m |
Current Liabilities | 116.9m |
Accounts Payable | 29.3m |
Accrued Liabilities | 35.7m |
Short-Term Debt | 32m |
Other Current Liabilities | 19.9m |
Non-Current Liabilities | 939.5m |
Long-Term Debt | 282.2m |
Other Non-Current Liabilities | 657.2m |
Balance Sheet
Portillos Inc
Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|
Assets | ||||||
Cash & Cash Equivalents |
22
|
41
|
39
|
44
|
10
|
|
Cash Equivalents |
22
|
41
|
39
|
44
|
10
|
|
Total Receivables |
4
|
5
|
8
|
9
|
14
|
|
Accounts Receivables |
4
|
5
|
8
|
9
|
14
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
|
Inventory |
4
|
5
|
6
|
7
|
9
|
|
Other Current Assets |
3
|
3
|
6
|
5
|
9
|
|
Total Current Assets |
33
|
55
|
59
|
65
|
42
|
|
PP&E Net |
165
|
175
|
191
|
394
|
490
|
|
PP&E Gross |
165
|
175
|
191
|
394
|
490
|
|
Accumulated Depreciation |
59
|
74
|
89
|
107
|
126
|
|
Intangible Assets |
275
|
266
|
260
|
256
|
253
|
|
Goodwill |
394
|
394
|
394
|
394
|
394
|
|
Long-Term Investments |
16
|
16
|
16
|
16
|
17
|
|
Other Long-Term Assets |
4
|
4
|
80
|
155
|
190
|
|
Other Assets |
394
|
394
|
394
|
394
|
394
|
|
Total Assets |
887
N/A
|
910
+3%
|
1 000
+10%
|
1 280
+28%
|
1 386
+8%
|
|
Liabilities | ||||||
Accounts Payable |
16
|
21
|
27
|
30
|
33
|
|
Accrued Liabilities |
30
|
35
|
30
|
35
|
38
|
|
Short-Term Debt |
15
|
0
|
0
|
0
|
15
|
|
Current Portion of Long-Term Debt |
3
|
3
|
3
|
4
|
8
|
|
Other Current Liabilities |
6
|
7
|
7
|
8
|
12
|
|
Total Current Liabilities |
70
|
66
|
67
|
77
|
105
|
|
Long-Term Debt |
466
|
466
|
316
|
314
|
284
|
|
Minority Interest |
0
|
0
|
252
|
177
|
138
|
|
Other Liabilities |
23
|
36
|
193
|
456
|
537
|
|
Total Liabilities |
559
N/A
|
569
+2%
|
828
+46%
|
1 024
+24%
|
1 063
+4%
|
|
Equity | ||||||
Common Stock |
180
|
201
|
0
|
1
|
1
|
|
Retained Earnings |
0
|
0
|
16
|
5
|
14
|
|
Additional Paid In Capital |
149
|
141
|
187
|
261
|
308
|
|
Other Equity |
1
|
1
|
0
|
0
|
0
|
|
Total Equity |
328
N/A
|
341
+4%
|
171
-50%
|
256
+50%
|
322
+26%
|
|
Total Liabilities & Equity |
887
N/A
|
910
+3%
|
1 000
+10%
|
1 280
+28%
|
1 386
+8%
|
|
Shares Outstanding | ||||||
Common Shares Outstanding |
34
|
34
|
36
|
48
|
56
|