Ultra Clean Holdings Inc
NASDAQ:UCTT
Balance Sheet
Balance Sheet Decomposition
Ultra Clean Holdings Inc
Current Assets | 893.2m |
Cash & Short-Term Investments | 307m |
Receivables | 180.8m |
Other Current Assets | 405.4m |
Non-Current Assets | 974.5m |
PP&E | 480m |
Intangibles | 480.5m |
Other Non-Current Assets | 14m |
Current Liabilities | 310m |
Accounts Payable | 192.9m |
Accrued Liabilities | 65.8m |
Other Current Liabilities | 51.3m |
Non-Current Liabilities | 718.8m |
Long-Term Debt | 461.2m |
Other Non-Current Liabilities | 257.6m |
Balance Sheet
Ultra Clean Holdings Inc
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
79
|
50
|
53
|
68
|
144
|
163
|
200
|
467
|
359
|
307
|
|
Cash Equivalents |
79
|
50
|
53
|
68
|
144
|
163
|
200
|
467
|
359
|
307
|
|
Total Receivables |
62
|
59
|
75
|
90
|
107
|
113
|
146
|
250
|
254
|
181
|
|
Accounts Receivables |
62
|
59
|
75
|
90
|
107
|
113
|
146
|
250
|
254
|
181
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
57
|
73
|
104
|
237
|
186
|
172
|
180
|
379
|
444
|
375
|
|
Other Current Assets |
11
|
8
|
7
|
12
|
26
|
19
|
19
|
41
|
42
|
31
|
|
Total Current Assets |
208
|
190
|
238
|
407
|
463
|
467
|
545
|
1 137
|
1 099
|
893
|
|
PP&E Net |
11
|
17
|
19
|
32
|
144
|
180
|
197
|
326
|
379
|
480
|
|
PP&E Gross |
11
|
17
|
19
|
32
|
144
|
180
|
197
|
326
|
379
|
480
|
|
Accumulated Depreciation |
25
|
29
|
34
|
39
|
43
|
57
|
84
|
116
|
146
|
170
|
|
Intangible Assets |
17
|
43
|
37
|
32
|
194
|
180
|
161
|
246
|
188
|
215
|
|
Goodwill |
56
|
85
|
85
|
85
|
150
|
171
|
171
|
270
|
249
|
265
|
|
Other Long-Term Assets |
4
|
1
|
2
|
7
|
15
|
21
|
29
|
47
|
47
|
14
|
|
Other Assets |
56
|
85
|
85
|
85
|
150
|
171
|
171
|
270
|
249
|
265
|
|
Total Assets |
296
N/A
|
336
+14%
|
381
+13%
|
563
+48%
|
966
+71%
|
1 019
+6%
|
1 103
+8%
|
2 025
+84%
|
1 961
-3%
|
1 868
-5%
|
|
Liabilities | |||||||||||
Accounts Payable |
49
|
40
|
71
|
174
|
99
|
133
|
121
|
333
|
254
|
193
|
|
Accrued Liabilities |
5
|
7
|
8
|
11
|
16
|
38
|
46
|
64
|
70
|
66
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
10
|
13
|
17
|
12
|
10
|
9
|
7
|
22
|
21
|
18
|
|
Other Current Liabilities |
2
|
5
|
5
|
11
|
15
|
31
|
26
|
50
|
45
|
34
|
|
Total Current Liabilities |
66
|
64
|
101
|
207
|
139
|
211
|
201
|
469
|
389
|
310
|
|
Long-Term Debt |
39
|
63
|
51
|
40
|
332
|
283
|
262
|
530
|
493
|
461
|
|
Deferred Income Tax |
0
|
5
|
10
|
10
|
16
|
25
|
34
|
55
|
52
|
19
|
|
Minority Interest |
0
|
0
|
0
|
0
|
15
|
16
|
19
|
44
|
49
|
58
|
|
Other Liabilities |
3
|
3
|
3
|
6
|
28
|
48
|
55
|
79
|
90
|
180
|
|
Total Liabilities |
108
N/A
|
135
+26%
|
165
+22%
|
263
+60%
|
529
+101%
|
583
+10%
|
570
-2%
|
1 177
+106%
|
1 073
-9%
|
1 029
-4%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
39
|
28
|
38
|
113
|
150
|
140
|
218
|
337
|
378
|
347
|
|
Additional Paid In Capital |
153
|
176
|
182
|
189
|
290
|
301
|
313
|
515
|
531
|
542
|
|
Treasury Stock |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
15
|
45
|
|
Other Equity |
0
|
0
|
0
|
2
|
1
|
1
|
5
|
0
|
5
|
4
|
|
Total Equity |
189
N/A
|
201
+7%
|
216
+8%
|
300
+39%
|
436
+45%
|
437
+0%
|
533
+22%
|
849
+59%
|
888
+5%
|
839
-6%
|
|
Total Liabilities & Equity |
296
N/A
|
336
+14%
|
381
+13%
|
563
+48%
|
966
+71%
|
1 019
+6%
|
1 103
+8%
|
2 025
+84%
|
1 961
-3%
|
1 868
-5%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
30
|
32
|
33
|
34
|
39
|
40
|
40
|
44
|
44
|
45
|