Ceridian HCM Holding Inc
NYSE:CDAY
Balance Sheet
Balance Sheet Decomposition
Ceridian HCM Holding Inc
Current Assets | 5.9B |
Cash & Short-Term Investments | 510m |
Receivables | 235m |
Other Current Assets | 5.2B |
Non-Current Assets | 3B |
PP&E | 231m |
Intangibles | 2.5B |
Other Non-Current Assets | 281m |
Current Liabilities | 5.4B |
Accounts Payable | 67m |
Accrued Liabilities | 124m |
Other Current Liabilities | 5.2B |
Non-Current Liabilities | 1.3B |
Long-Term Debt | 1.2B |
Other Non-Current Liabilities | 53m |
Balance Sheet
Ceridian HCM Holding Inc
Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Cash & Cash Equivalents |
131
|
100
|
218
|
281
|
188
|
368
|
432
|
|
Cash Equivalents |
131
|
100
|
218
|
281
|
188
|
368
|
432
|
|
Total Receivables |
78
|
80
|
64
|
75
|
96
|
146
|
180
|
|
Accounts Receivables |
78
|
80
|
64
|
75
|
96
|
146
|
180
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Assets |
3 736
|
4 143
|
2 652
|
3 268
|
3 839
|
3 631
|
4 828
|
|
Total Current Assets |
3 945
|
4 322
|
2 934
|
3 624
|
4 123
|
4 144
|
5 440
|
|
PP&E Net |
87
|
104
|
104
|
160
|
164
|
158
|
199
|
|
PP&E Gross |
87
|
104
|
104
|
160
|
164
|
158
|
0
|
|
Accumulated Depreciation |
232
|
270
|
286
|
320
|
347
|
383
|
0
|
|
Intangible Assets |
233
|
212
|
188
|
178
|
195
|
333
|
282
|
|
Goodwill |
2 058
|
2 087
|
1 927
|
1 974
|
2 032
|
2 324
|
2 280
|
|
Other Long-Term Assets |
3
|
4
|
94
|
150
|
188
|
208
|
262
|
|
Other Assets |
2 058
|
2 087
|
1 927
|
1 974
|
2 032
|
2 324
|
2 280
|
|
Total Assets |
6 326
N/A
|
6 730
+6%
|
5 248
-22%
|
6 086
+16%
|
6 701
+10%
|
7 166
+7%
|
8 464
+18%
|
|
Liabilities | ||||||||
Accounts Payable |
46
|
49
|
42
|
43
|
39
|
52
|
54
|
|
Accrued Liabilities |
125
|
101
|
78
|
99
|
96
|
113
|
131
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
2
|
0
|
7
|
11
|
7
|
8
|
8
|
|
Other Current Liabilities |
3 705
|
4 122
|
2 643
|
3 219
|
3 722
|
3 569
|
4 886
|
|
Total Current Liabilities |
3 879
|
4 273
|
2 770
|
3 372
|
3 864
|
3 742
|
5 080
|
|
Long-Term Debt |
1 140
|
1 120
|
664
|
666
|
661
|
1 124
|
1 213
|
|
Minority Interest |
39
|
38
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
301
|
209
|
199
|
165
|
79
|
72
|
61
|
|
Total Liabilities |
5 359
N/A
|
5 639
+5%
|
3 632
-36%
|
4 203
+16%
|
4 603
+10%
|
4 939
+7%
|
6 354
+29%
|
|
Equity | ||||||||
Common Stock |
166
|
186
|
1
|
1
|
2
|
2
|
2
|
|
Retained Earnings |
319
|
348
|
336
|
230
|
234
|
309
|
373
|
|
Additional Paid In Capital |
1 547
|
1 565
|
2 326
|
2 449
|
2 607
|
2 860
|
2 966
|
|
Unrealized Security Profit/Loss |
0
|
9
|
18
|
10
|
38
|
3
|
96
|
|
Other Equity |
427
|
303
|
358
|
349
|
314
|
328
|
389
|
|
Total Equity |
967
N/A
|
1 091
+13%
|
1 616
+48%
|
1 882
+17%
|
2 098
+11%
|
2 228
+6%
|
2 109
-5%
|
|
Total Liabilities & Equity |
6 326
N/A
|
6 730
+6%
|
5 248
-22%
|
6 086
+16%
|
6 701
+10%
|
7 166
+7%
|
8 464
+18%
|
|
Shares Outstanding | ||||||||
Common Shares Outstanding |
133
|
133
|
140
|
144
|
149
|
152
|
154
|