ESAB Corp
NYSE:ESAB
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
E
|
ESAB Corp
NYSE:ESAB
|
US |
|
T
|
TeamViewer AG
XETRA:TMV
|
DE |
Balance Sheet
Balance Sheet Decomposition
ESAB Corp
ESAB Corp
Balance Sheet
ESAB Corp
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
49
|
41
|
72
|
102
|
249
|
186
|
|
| Cash Equivalents |
49
|
41
|
72
|
102
|
249
|
186
|
|
| Total Receivables |
330
|
384
|
374
|
385
|
370
|
451
|
|
| Accounts Receivables |
330
|
384
|
374
|
385
|
370
|
451
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
313
|
420
|
417
|
393
|
404
|
482
|
|
| Other Current Assets |
113
|
119
|
126
|
118
|
125
|
143
|
|
| Total Current Assets |
805
|
964
|
989
|
998
|
1 148
|
1 262
|
|
| PP&E Net |
396
|
394
|
376
|
390
|
388
|
495
|
|
| PP&E Gross |
396
|
394
|
376
|
390
|
388
|
495
|
|
| Accumulated Depreciation |
244
|
265
|
279
|
294
|
301
|
362
|
|
| Intangible Assets |
577
|
521
|
517
|
500
|
488
|
673
|
|
| Goodwill |
1 553
|
1 533
|
1 530
|
1 588
|
1 652
|
1 950
|
|
| Other Long-Term Assets |
54
|
49
|
342
|
353
|
357
|
386
|
|
| Other Assets |
1 553
|
1 533
|
1 530
|
1 588
|
1 652
|
1 950
|
|
| Total Assets |
3 386
N/A
|
3 461
+2%
|
3 754
+8%
|
3 829
+2%
|
4 034
+5%
|
4 766
+18%
|
|
| Liabilities | |||||||
| Accounts Payable |
241
|
346
|
316
|
307
|
318
|
360
|
|
| Accrued Liabilities |
198
|
229
|
234
|
251
|
246
|
229
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
15
|
2
|
|
| Other Current Liabilities |
22
|
22
|
52
|
62
|
53
|
73
|
|
| Total Current Liabilities |
461
|
597
|
602
|
620
|
632
|
665
|
|
| Long-Term Debt |
0
|
0
|
1 219
|
1 018
|
1 061
|
1 233
|
|
| Deferred Income Tax |
188
|
172
|
140
|
119
|
135
|
183
|
|
| Minority Interest |
42
|
41
|
38
|
40
|
39
|
45
|
|
| Other Liabilities |
193
|
191
|
406
|
423
|
398
|
474
|
|
| Total Liabilities |
883
N/A
|
1 001
+13%
|
2 404
+140%
|
2 221
-8%
|
2 265
+2%
|
2 600
+15%
|
|
| Equity | |||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
2 899
|
2 922
|
159
|
351
|
597
|
801
|
|
| Additional Paid In Capital |
0
|
0
|
1 866
|
1 881
|
1 901
|
1 905
|
|
| Other Equity |
396
|
461
|
675
|
624
|
730
|
540
|
|
| Total Equity |
2 503
N/A
|
2 461
-2%
|
1 350
-45%
|
1 607
+19%
|
1 769
+10%
|
2 166
+22%
|
|
| Total Liabilities & Equity |
3 386
N/A
|
3 461
+2%
|
3 754
+8%
|
3 829
+2%
|
4 034
+5%
|
4 766
+18%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
60
|
60
|
60
|
60
|
61
|
61
|
|