Integer Holdings Corp
NYSE:ITGR
Balance Sheet
Balance Sheet Decomposition
Integer Holdings Corp
Current Assets | 668.6m |
Cash & Short-Term Investments | 42.2m |
Receivables | 330.9m |
Other Current Assets | 295.5m |
Non-Current Assets | 2.4B |
Long-Term Investments | 9.3m |
PP&E | 544.6m |
Intangibles | 1.9B |
Other Non-Current Assets | 20.8m |
Current Liabilities | 201.4m |
Accounts Payable | 116.2m |
Accrued Liabilities | 79.2m |
Other Current Liabilities | 6m |
Non-Current Liabilities | 1.4B |
Long-Term Debt | 1.2B |
Other Non-Current Liabilities | 237.9m |
Balance Sheet
Integer Holdings Corp
Jan-2015 | Jan-2016 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
77
|
83
|
52
|
37
|
26
|
14
|
49
|
18
|
24
|
24
|
|
Cash Equivalents |
77
|
83
|
52
|
37
|
26
|
14
|
49
|
18
|
24
|
24
|
|
Total Receivables |
127
|
219
|
218
|
195
|
186
|
217
|
199
|
252
|
298
|
326
|
|
Accounts Receivables |
125
|
207
|
205
|
195
|
186
|
217
|
196
|
247
|
296
|
324
|
|
Other Receivables |
2
|
12
|
13
|
0
|
0
|
0
|
2
|
5
|
2
|
2
|
|
Inventory |
129
|
252
|
225
|
177
|
190
|
167
|
149
|
156
|
209
|
240
|
|
Other Current Assets |
18
|
21
|
22
|
123
|
15
|
18
|
16
|
28
|
27
|
28
|
|
Total Current Assets |
351
|
575
|
517
|
532
|
416
|
415
|
413
|
453
|
558
|
618
|
|
PP&E Net |
145
|
380
|
372
|
235
|
231
|
289
|
299
|
347
|
401
|
501
|
|
PP&E Gross |
145
|
380
|
372
|
0
|
231
|
289
|
299
|
347
|
401
|
501
|
|
Accumulated Depreciation |
214
|
232
|
277
|
0
|
300
|
335
|
372
|
406
|
438
|
479
|
|
Intangible Assets |
86
|
984
|
940
|
863
|
812
|
776
|
757
|
808
|
820
|
783
|
|
Goodwill |
354
|
1 014
|
967
|
840
|
832
|
840
|
859
|
925
|
982
|
1 011
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
8
|
|
Other Long-Term Assets |
20
|
30
|
36
|
379
|
35
|
34
|
43
|
50
|
19
|
21
|
|
Other Assets |
354
|
1 014
|
967
|
840
|
832
|
840
|
859
|
925
|
982
|
1 011
|
|
Total Assets |
955
N/A
|
2 982
+212%
|
2 833
-5%
|
2 848
+1%
|
2 327
-18%
|
2 353
+1%
|
2 372
+1%
|
2 582
+9%
|
2 794
+8%
|
2 943
+5%
|
|
Liabilities | |||||||||||
Accounts Payable |
46
|
84
|
78
|
65
|
57
|
65
|
52
|
77
|
111
|
120
|
|
Accrued Liabilities |
48
|
97
|
72
|
58
|
56
|
70
|
63
|
63
|
77
|
89
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
11
|
29
|
31
|
31
|
38
|
38
|
38
|
15
|
19
|
2
|
|
Other Current Liabilities |
3
|
3
|
4
|
56
|
14
|
7
|
4
|
5
|
17
|
10
|
|
Total Current Liabilities |
109
|
214
|
185
|
209
|
165
|
179
|
156
|
160
|
224
|
221
|
|
Long-Term Debt |
175
|
1 685
|
1 699
|
1 579
|
888
|
777
|
694
|
813
|
915
|
970
|
|
Deferred Income Tax |
53
|
222
|
209
|
141
|
204
|
188
|
182
|
172
|
161
|
146
|
|
Other Liabilities |
5
|
11
|
15
|
26
|
10
|
56
|
69
|
84
|
77
|
87
|
|
Total Liabilities |
342
N/A
|
2 132
+524%
|
2 107
-1%
|
1 955
-7%
|
1 266
-35%
|
1 201
-5%
|
1 101
-8%
|
1 228
+12%
|
1 377
+12%
|
1 424
+3%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
239
|
232
|
109
|
176
|
345
|
440
|
518
|
614
|
681
|
771
|
|
Additional Paid In Capital |
366
|
621
|
638
|
670
|
691
|
701
|
701
|
713
|
731
|
727
|
|
Treasury Stock |
1
|
3
|
6
|
5
|
8
|
9
|
0
|
0
|
0
|
0
|
|
Other Equity |
9
|
1
|
16
|
52
|
33
|
20
|
53
|
27
|
5
|
20
|
|
Total Equity |
613
N/A
|
851
+39%
|
725
-15%
|
893
+23%
|
1 061
+19%
|
1 153
+9%
|
1 271
+10%
|
1 355
+7%
|
1 418
+5%
|
1 519
+7%
|
|
Total Liabilities & Equity |
955
N/A
|
2 982
+212%
|
2 833
-5%
|
2 848
+1%
|
2 327
-18%
|
2 353
+1%
|
2 372
+1%
|
2 582
+9%
|
2 794
+8%
|
2 943
+5%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
25
|
31
|
31
|
32
|
33
|
33
|
33
|
33
|
33
|
33
|