Agiliti Inc
NYSE:AGTI
Balance Sheet
Balance Sheet Decomposition
Agiliti Inc
Current Assets | 337.7m |
Cash & Short-Term Investments | 20m |
Receivables | 215.7m |
Other Current Assets | 102m |
Non-Current Assets | 2.1B |
PP&E | 370.8m |
Intangibles | 1.7B |
Other Non-Current Assets | 20.9m |
Current Liabilities | 196.6m |
Accounts Payable | 58.5m |
Accrued Liabilities | 75.9m |
Other Current Liabilities | 62.2m |
Non-Current Liabilities | 1.3B |
Long-Term Debt | 1.1B |
Other Non-Current Liabilities | 200.7m |
Balance Sheet
Agiliti Inc
Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
0
|
0
|
7
|
0
|
207
|
74
|
6
|
20
|
|
Cash |
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
207
|
74
|
6
|
20
|
|
Total Receivables |
0
|
0
|
105
|
106
|
155
|
209
|
208
|
216
|
|
Accounts Receivables |
0
|
0
|
105
|
106
|
155
|
209
|
208
|
216
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
0
|
0
|
11
|
13
|
27
|
55
|
70
|
74
|
|
Other Current Assets |
0
|
0
|
10
|
10
|
14
|
19
|
33
|
28
|
|
Total Current Assets |
0
|
0
|
134
|
130
|
402
|
358
|
316
|
338
|
|
PP&E Net |
0
|
0
|
209
|
273
|
266
|
339
|
354
|
371
|
|
PP&E Gross |
0
|
0
|
209
|
273
|
266
|
339
|
354
|
371
|
|
Accumulated Depreciation |
0
|
0
|
583
|
92
|
184
|
276
|
349
|
418
|
|
Intangible Assets |
0
|
0
|
13
|
427
|
402
|
573
|
512
|
430
|
|
Goodwill |
0
|
0
|
346
|
781
|
817
|
1 213
|
1 239
|
1 239
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
|
Other Long-Term Assets |
0
|
0
|
42
|
9
|
16
|
33
|
23
|
6
|
|
Other Assets |
0
|
0
|
346
|
781
|
817
|
1 213
|
1 239
|
1 239
|
|
Total Assets |
0
N/A
|
0
N/A
|
745
N/A
|
1 619
+117%
|
1 903
+18%
|
2 516
+32%
|
2 444
-3%
|
2 399
-2%
|
|
Liabilities | |||||||||
Accounts Payable |
0
|
0
|
38
|
39
|
37
|
54
|
59
|
59
|
|
Accrued Liabilities |
0
|
0
|
73
|
59
|
91
|
102
|
55
|
76
|
|
Short-Term Debt |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
6
|
13
|
16
|
18
|
18
|
18
|
|
Other Current Liabilities |
0
|
0
|
0
|
0
|
16
|
35
|
66
|
44
|
|
Total Current Liabilities |
0
|
0
|
117
|
113
|
160
|
209
|
197
|
197
|
|
Long-Term Debt |
0
|
0
|
685
|
910
|
1 145
|
1 175
|
1 077
|
1 061
|
|
Deferred Income Tax |
0
|
0
|
0
|
68
|
63
|
143
|
147
|
126
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
0
|
0
|
11
|
71
|
94
|
93
|
77
|
74
|
|
Total Liabilities |
0
N/A
|
0
N/A
|
813
N/A
|
1 163
+43%
|
1 462
+26%
|
1 620
+11%
|
1 498
-8%
|
1 458
-3%
|
|
Equity | |||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
0
|
0
|
314
|
46
|
69
|
45
|
14
|
34
|
|
Additional Paid In Capital |
0
|
0
|
252
|
504
|
514
|
939
|
953
|
972
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
0
|
0
|
7
|
1
|
4
|
2
|
7
|
3
|
|
Total Equity |
0
N/A
|
0
N/A
|
68
N/A
|
457
N/A
|
442
-3%
|
896
+103%
|
946
+6%
|
941
-1%
|
|
Total Liabilities & Equity |
0
N/A
|
0
N/A
|
745
N/A
|
1 619
+117%
|
1 903
+18%
|
2 516
+32%
|
2 444
-3%
|
2 399
-2%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
125
|
125
|
125
|
125
|
125
|
131
|
134
|
135
|