Varex Imaging Corp
NASDAQ:VREX
Balance Sheet
Balance Sheet Decomposition
Varex Imaging Corp
Current Assets | 651.9m |
Cash & Short-Term Investments | 188.9m |
Receivables | 151.5m |
Other Current Assets | 311.5m |
Non-Current Assets | 599.8m |
Long-Term Investments | 28.9m |
PP&E | 177.2m |
Intangibles | 307.5m |
Other Non-Current Assets | 86.2m |
Current Liabilities | 154.1m |
Accounts Payable | 69.4m |
Accrued Liabilities | 73m |
Other Current Liabilities | 11.7m |
Non-Current Liabilities | 521.5m |
Long-Term Debt | 442m |
Other Non-Current Liabilities | 79.5m |
Balance Sheet
Varex Imaging Corp
Sep-2014 | Oct-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Oct-2020 | Oct-2021 | Sep-2022 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1
|
21
|
37
|
83
|
52
|
30
|
101
|
145
|
89
|
153
|
|
Cash Equivalents |
1
|
21
|
37
|
83
|
52
|
30
|
101
|
145
|
89
|
153
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
40
|
|
Total Receivables |
129
|
118
|
122
|
164
|
154
|
141
|
124
|
155
|
173
|
164
|
|
Accounts Receivables |
129
|
118
|
122
|
164
|
154
|
141
|
124
|
155
|
173
|
164
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
140
|
175
|
197
|
235
|
235
|
248
|
272
|
225
|
303
|
278
|
|
Other Current Assets |
2
|
3
|
4
|
14
|
17
|
19
|
26
|
30
|
30
|
25
|
|
Total Current Assets |
271
|
316
|
360
|
495
|
458
|
438
|
522
|
554
|
610
|
658
|
|
PP&E Net |
63
|
96
|
109
|
148
|
145
|
142
|
173
|
165
|
165
|
173
|
|
PP&E Gross |
63
|
96
|
109
|
148
|
0
|
142
|
173
|
165
|
165
|
173
|
|
Accumulated Depreciation |
111
|
120
|
137
|
167
|
0
|
200
|
211
|
215
|
228
|
240
|
|
Intangible Assets |
5
|
24
|
21
|
91
|
74
|
86
|
68
|
51
|
34
|
22
|
|
Goodwill |
36
|
75
|
75
|
242
|
244
|
291
|
293
|
292
|
285
|
289
|
|
Long-Term Investments |
50
|
59
|
49
|
52
|
51
|
54
|
51
|
49
|
49
|
29
|
|
Other Long-Term Assets |
9
|
14
|
9
|
11
|
17
|
28
|
33
|
37
|
43
|
79
|
|
Other Assets |
36
|
75
|
75
|
242
|
244
|
291
|
293
|
292
|
285
|
289
|
|
Total Assets |
433
N/A
|
584
+35%
|
622
+7%
|
1 040
+67%
|
988
-5%
|
1 039
+5%
|
1 140
+10%
|
1 148
+1%
|
1 184
+3%
|
1 250
+6%
|
|
Liabilities | |||||||||||
Accounts Payable |
42
|
50
|
42
|
59
|
66
|
58
|
73
|
59
|
78
|
65
|
|
Accrued Liabilities |
23
|
18
|
24
|
49
|
48
|
65
|
76
|
96
|
68
|
66
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
20
|
25
|
31
|
3
|
3
|
2
|
2
|
|
Other Current Liabilities |
4
|
11
|
12
|
24
|
13
|
21
|
9
|
9
|
25
|
31
|
|
Total Current Liabilities |
69
|
79
|
78
|
152
|
152
|
175
|
161
|
167
|
173
|
163
|
|
Long-Term Debt |
0
|
0
|
0
|
464
|
365
|
364
|
453
|
432
|
412
|
441
|
|
Deferred Income Tax |
0
|
4
|
3
|
30
|
23
|
8
|
2
|
2
|
1
|
0
|
|
Minority Interest |
0
|
11
|
10
|
11
|
13
|
14
|
14
|
13
|
13
|
13
|
|
Other Liabilities |
5
|
6
|
5
|
5
|
9
|
33
|
58
|
50
|
52
|
65
|
|
Total Liabilities |
74
N/A
|
99
+34%
|
96
-3%
|
661
+586%
|
562
-15%
|
594
+6%
|
688
+16%
|
664
-3%
|
651
-2%
|
682
+5%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
0
|
0
|
0
|
35
|
62
|
74
|
16
|
34
|
64
|
118
|
|
Additional Paid In Capital |
0
|
0
|
0
|
343
|
358
|
372
|
434
|
449
|
469
|
450
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
359
|
485
|
526
|
1
|
6
|
2
|
1
|
0
|
0
|
1
|
|
Total Equity |
359
N/A
|
485
+35%
|
526
+9%
|
379
-28%
|
426
+12%
|
445
+4%
|
452
+2%
|
483
+7%
|
533
+10%
|
568
+6%
|
|
Total Liabilities & Equity |
433
N/A
|
584
+35%
|
622
+7%
|
1 040
+67%
|
988
-5%
|
1 039
+5%
|
1 140
+10%
|
1 148
+1%
|
1 184
+3%
|
1 250
+6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
37
|
37
|
37
|
38
|
38
|
38
|
39
|
39
|
40
|
41
|