Agiliti Inc
NYSE:AGTI
Balance Sheet
Balance Sheet Decomposition
Agiliti Inc
Current Assets | 334M |
Cash & Short-Term Investments | 14.5M |
Receivables | 223M |
Other Current Assets | 96.3M |
Non-Current Assets | 2.1B |
PP&E | 357M |
Intangibles | 1.7B |
Other Non-Current Assets | 22.1M |
Current Liabilities | 197M |
Accounts Payable | 69.4M |
Accrued Liabilities | 59.6M |
Other Current Liabilities | 68.1M |
Non-Current Liabilities | 1.3B |
Long-Term Debt | 1.1B |
Other Non-Current Liabilities | 216M |
Balance Sheet
Agiliti Inc
Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||||||||
Cash & Cash Equivalents |
0
|
0
|
7
|
0
|
77
|
49
|
207
|
13
|
104
|
124
|
74
|
52
|
17
|
32
|
6
|
14
|
|
Cash |
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
77
|
49
|
207
|
13
|
104
|
124
|
74
|
52
|
17
|
32
|
6
|
14
|
|
Total Receivables |
0
|
0
|
105
|
106
|
135
|
153
|
155
|
169
|
165
|
201
|
209
|
214
|
216
|
203
|
208
|
223
|
|
Accounts Receivables |
0
|
0
|
105
|
106
|
135
|
153
|
155
|
169
|
165
|
201
|
209
|
214
|
216
|
203
|
208
|
223
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
0
|
0
|
11
|
13
|
20
|
23
|
27
|
28
|
32
|
29
|
55
|
56
|
59
|
61
|
70
|
74
|
|
Other Current Assets |
0
|
0
|
10
|
10
|
6
|
12
|
14
|
13
|
11
|
15
|
19
|
21
|
27
|
35
|
33
|
23
|
|
Total Current Assets |
0
|
0
|
134
|
130
|
239
|
237
|
402
|
223
|
312
|
368
|
358
|
343
|
319
|
331
|
316
|
334
|
|
PP&E Net |
0
|
0
|
209
|
273
|
253
|
254
|
266
|
264
|
257
|
246
|
339
|
343
|
337
|
336
|
354
|
357
|
|
PP&E Gross |
0
|
0
|
209
|
273
|
253
|
254
|
266
|
264
|
257
|
246
|
339
|
343
|
337
|
336
|
354
|
357
|
|
Accumulated Depreciation |
0
|
0
|
583
|
92
|
137
|
160
|
184
|
208
|
233
|
252
|
276
|
296
|
315
|
329
|
349
|
366
|
|
Intangible Assets |
0
|
0
|
13
|
427
|
429
|
412
|
402
|
569
|
549
|
528
|
573
|
552
|
530
|
509
|
512
|
491
|
|
Goodwill |
0
|
0
|
346
|
781
|
818
|
818
|
817
|
1 123
|
1 123
|
1 123
|
1 213
|
1 213
|
1 218
|
1 218
|
1 239
|
1 239
|
|
Other Long-Term Assets |
0
|
0
|
42
|
9
|
11
|
15
|
16
|
17
|
18
|
19
|
33
|
37
|
35
|
23
|
23
|
22
|
|
Other Assets |
0
|
0
|
346
|
781
|
818
|
818
|
817
|
1 123
|
1 123
|
1 123
|
1 213
|
1 213
|
1 218
|
1 218
|
1 239
|
1 239
|
|
Total Assets |
0
N/A
|
0
N/A
|
745
N/A
|
1 619
+117%
|
1 751
+8%
|
1 736
-1%
|
1 903
+10%
|
2 196
+15%
|
2 259
+3%
|
2 284
+1%
|
2 516
+10%
|
2 487
-1%
|
2 439
-2%
|
2 418
-1%
|
2 444
+1%
|
2 443
0%
|
|
Liabilities | |||||||||||||||||
Accounts Payable |
0
|
0
|
38
|
39
|
36
|
35
|
37
|
48
|
50
|
49
|
54
|
57
|
57
|
59
|
59
|
69
|
|
Accrued Liabilities |
0
|
0
|
73
|
59
|
68
|
89
|
91
|
87
|
77
|
80
|
102
|
92
|
77
|
85
|
55
|
60
|
|
Short-Term Debt |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
6
|
13
|
15
|
15
|
16
|
19
|
15
|
16
|
18
|
18
|
18
|
18
|
18
|
18
|
|
Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
16
|
27
|
22
|
23
|
35
|
36
|
39
|
39
|
66
|
50
|
|
Total Current Liabilities |
0
|
0
|
117
|
113
|
119
|
139
|
160
|
180
|
165
|
167
|
209
|
204
|
190
|
201
|
197
|
197
|
|
Long-Term Debt |
0
|
0
|
685
|
910
|
1 048
|
997
|
1 145
|
1 350
|
1 029
|
1 029
|
1 175
|
1 104
|
1 073
|
1 050
|
1 077
|
1 084
|
|
Deferred Income Tax |
0
|
0
|
0
|
68
|
63
|
62
|
63
|
101
|
102
|
109
|
143
|
150
|
143
|
143
|
147
|
141
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
0
|
0
|
11
|
71
|
74
|
96
|
94
|
98
|
101
|
103
|
93
|
104
|
104
|
87
|
76
|
74
|
|
Total Liabilities |
0
N/A
|
0
N/A
|
813
N/A
|
1 163
+43%
|
1 303
+12%
|
1 296
-1%
|
1 462
+13%
|
1 730
+18%
|
1 397
-19%
|
1 409
+1%
|
1 620
+15%
|
1 561
-4%
|
1 511
-3%
|
1 481
-2%
|
1 498
+1%
|
1 496
0%
|
|
Equity | |||||||||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
0
|
0
|
314
|
46
|
58
|
68
|
69
|
59
|
64
|
54
|
44
|
25
|
20
|
18
|
14
|
11
|
|
Additional Paid In Capital |
0
|
0
|
252
|
504
|
508
|
511
|
514
|
528
|
929
|
933
|
939
|
944
|
939
|
944
|
953
|
955
|
|
Other Equity |
0
|
0
|
7
|
1
|
2
|
3
|
4
|
3
|
3
|
3
|
2
|
7
|
9
|
9
|
7
|
3
|
|
Total Equity |
0
N/A
|
0
N/A
|
68
N/A
|
457
N/A
|
448
-2%
|
440
-2%
|
442
+0%
|
466
+5%
|
862
+85%
|
876
+2%
|
896
+2%
|
926
+3%
|
929
+0%
|
936
+1%
|
946
+1%
|
947
+0%
|
|
Total Liabilities & Equity |
0
N/A
|
0
N/A
|
745
N/A
|
1 619
+117%
|
1 751
+8%
|
1 736
-1%
|
1 903
+10%
|
2 196
+15%
|
2 259
+3%
|
2 284
+1%
|
2 516
+10%
|
2 487
-1%
|
2 439
-2%
|
2 418
-1%
|
2 444
+1%
|
2 443
0%
|
|
Shares Outstanding | |||||||||||||||||
Common Shares Outstanding |
125M
|
125M
|
125M
|
125M
|
125M
|
125M
|
125M
|
125M
|
130M
|
130M
|
131M
|
131M
|
133M
|
133M
|
134M
|
134M
|