Meredith Corp
NYSE:MDP
Balance Sheet
Balance Sheet Decomposition
Meredith Corp
Current Assets | 1.1B |
Cash & Short-Term Investments | 269m |
Receivables | 501.3m |
Other Current Assets | 313.9m |
Non-Current Assets | 4.4B |
PP&E | 711.4m |
Intangibles | 1.5B |
Other Non-Current Assets | 2.2B |
Current Liabilities | 777.5m |
Accounts Payable | 195.1m |
Accrued Liabilities | 177m |
Other Current Liabilities | 405.4m |
Non-Current Liabilities | 4B |
Long-Term Debt | 2.7B |
Other Non-Current Liabilities | 1.3B |
Balance Sheet
Meredith Corp
Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
26
|
28
|
37
|
23
|
25
|
22
|
438
|
45
|
132
|
240
|
|
Cash Equivalents |
26
|
28
|
37
|
23
|
25
|
22
|
438
|
45
|
132
|
240
|
|
Total Receivables |
216
|
232
|
258
|
285
|
274
|
289
|
542
|
609
|
462
|
501
|
|
Accounts Receivables |
216
|
232
|
258
|
285
|
274
|
289
|
542
|
609
|
462
|
501
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
23
|
28
|
24
|
25
|
21
|
22
|
44
|
63
|
34
|
29
|
|
Other Current Assets |
96
|
119
|
175
|
150
|
162
|
172
|
994
|
633
|
256
|
342
|
|
Total Current Assets |
359
|
408
|
493
|
483
|
481
|
505
|
2 018
|
1 350
|
885
|
1 112
|
|
PP&E Net |
194
|
186
|
205
|
214
|
191
|
190
|
484
|
450
|
805
|
732
|
|
PP&E Gross |
194
|
186
|
205
|
214
|
191
|
190
|
484
|
450
|
805
|
732
|
|
Accumulated Depreciation |
261
|
278
|
296
|
314
|
339
|
360
|
378
|
448
|
483
|
523
|
|
Intangible Assets |
587
|
588
|
816
|
974
|
918
|
978
|
2 024
|
1 820
|
1 648
|
1 557
|
|
Other Long-Term Assets |
142
|
169
|
189
|
172
|
153
|
149
|
330
|
538
|
454
|
446
|
|
Other Assets |
733
|
789
|
841
|
1 001
|
883
|
908
|
1 916
|
1 979
|
1 719
|
1 719
|
|
Total Assets |
2 016
N/A
|
2 140
+6%
|
2 544
+19%
|
2 843
+12%
|
2 627
-8%
|
2 730
+4%
|
6 771
+148%
|
6 137
-9%
|
5 510
-10%
|
5 566
+1%
|
|
Liabilities | |||||||||||
Accounts Payable |
73
|
79
|
81
|
94
|
82
|
67
|
195
|
243
|
121
|
185
|
|
Accrued Liabilities |
117
|
133
|
136
|
164
|
117
|
117
|
410
|
301
|
203
|
274
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
105
|
50
|
88
|
63
|
75
|
63
|
18
|
0
|
5
|
4
|
|
Other Current Liabilities |
188
|
196
|
178
|
211
|
204
|
214
|
606
|
718
|
403
|
396
|
|
Total Current Liabilities |
483
|
457
|
483
|
531
|
478
|
460
|
1 229
|
1 261
|
732
|
860
|
|
Long-Term Debt |
275
|
300
|
628
|
733
|
619
|
636
|
3 641
|
2 874
|
2 985
|
2 742
|
|
Deferred Income Tax |
204
|
248
|
278
|
312
|
336
|
385
|
437
|
506
|
464
|
462
|
|
Other Liabilities |
257
|
282
|
264
|
316
|
305
|
254
|
367
|
522
|
941
|
850
|
|
Total Liabilities |
1 219
N/A
|
1 286
+5%
|
1 652
+28%
|
1 891
+14%
|
1 738
-8%
|
1 734
0%
|
5 673
+227%
|
5 162
-9%
|
5 122
-1%
|
4 914
-4%
|
|
Equity | |||||||||||
Common Stock |
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
46
|
|
Retained Earnings |
723
|
776
|
814
|
871
|
819
|
916
|
890
|
759
|
198
|
506
|
|
Additional Paid In Capital |
53
|
50
|
42
|
49
|
54
|
55
|
200
|
217
|
228
|
179
|
|
Other Equity |
23
|
16
|
9
|
13
|
29
|
19
|
37
|
46
|
82
|
78
|
|
Total Equity |
797
N/A
|
854
+7%
|
892
+4%
|
952
+7%
|
889
-7%
|
996
+12%
|
1 098
+10%
|
975
-11%
|
388
-60%
|
652
+68%
|
|
Total Liabilities & Equity |
2 016
N/A
|
2 140
+6%
|
2 544
+19%
|
2 843
+12%
|
2 627
-8%
|
2 730
+4%
|
6 771
+148%
|
6 137
-9%
|
5 510
-10%
|
5 566
+1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
46
|
|
Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|