PGT Innovations Inc
NYSE:PGTI
Balance Sheet
Balance Sheet Decomposition
PGT Innovations Inc
Current Assets | 328.3m |
Cash & Short-Term Investments | 32.7m |
Receivables | 155.4m |
Other Current Assets | 140.2m |
Non-Current Assets | 1.2B |
PP&E | 362.1m |
Intangibles | 877.9m |
Other Non-Current Assets | 9.6m |
Current Liabilities | 134.2m |
Accounts Payable | 23.5m |
Accrued Liabilities | 69.4m |
Other Current Liabilities | 41.2m |
Non-Current Liabilities | 783.8m |
Long-Term Debt | 612.1m |
Other Non-Current Liabilities | 171.7m |
Balance Sheet
PGT Innovations Inc
Jan-2015 | Jan-2016 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Jan-2021 | Jan-2022 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
43
|
62
|
39
|
34
|
53
|
97
|
100
|
96
|
67
|
33
|
|
Cash Equivalents |
43
|
62
|
39
|
34
|
53
|
97
|
100
|
96
|
67
|
33
|
|
Total Receivables |
25
|
32
|
42
|
60
|
88
|
79
|
122
|
197
|
208
|
155
|
|
Accounts Receivables |
25
|
32
|
42
|
60
|
88
|
79
|
122
|
197
|
208
|
155
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
20
|
23
|
31
|
38
|
45
|
44
|
60
|
91
|
113
|
112
|
|
Other Current Assets |
7
|
11
|
11
|
12
|
11
|
14
|
20
|
38
|
28
|
28
|
|
Total Current Assets |
94
|
127
|
122
|
145
|
196
|
234
|
302
|
422
|
416
|
328
|
|
PP&E Net |
61
|
72
|
84
|
84
|
116
|
155
|
174
|
276
|
313
|
362
|
|
PP&E Gross |
61
|
72
|
84
|
84
|
116
|
155
|
174
|
276
|
313
|
362
|
|
Accumulated Depreciation |
72
|
78
|
88
|
95
|
105
|
121
|
131
|
154
|
186
|
210
|
|
Intangible Assets |
83
|
79
|
121
|
115
|
272
|
256
|
257
|
395
|
447
|
415
|
|
Goodwill |
67
|
66
|
108
|
108
|
278
|
278
|
330
|
365
|
460
|
463
|
|
Other Long-Term Assets |
2
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
5
|
10
|
|
Other Assets |
67
|
66
|
108
|
108
|
278
|
278
|
330
|
365
|
460
|
463
|
|
Total Assets |
307
N/A
|
344
+12%
|
437
+27%
|
453
+4%
|
862
+90%
|
923
+7%
|
1 063
+15%
|
1 461
+37%
|
1 640
+12%
|
1 578
-4%
|
|
Liabilities | |||||||||||
Accounts Payable |
5
|
8
|
8
|
13
|
15
|
13
|
24
|
40
|
44
|
24
|
|
Accrued Liabilities |
10
|
10
|
13
|
18
|
38
|
35
|
46
|
56
|
82
|
69
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
2
|
1
|
2
|
10
|
15
|
8
|
22
|
40
|
59
|
41
|
|
Total Current Liabilities |
19
|
22
|
23
|
41
|
69
|
56
|
91
|
136
|
185
|
134
|
|
Long-Term Debt |
192
|
189
|
248
|
213
|
367
|
369
|
412
|
626
|
642
|
612
|
|
Deferred Income Tax |
21
|
26
|
32
|
23
|
23
|
28
|
28
|
38
|
47
|
53
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
35
|
0
|
|
Other Liabilities |
1
|
1
|
1
|
1
|
19
|
38
|
47
|
96
|
103
|
119
|
|
Total Liabilities |
233
N/A
|
237
+2%
|
304
+28%
|
278
-9%
|
477
+72%
|
491
+3%
|
577
+18%
|
932
+61%
|
1 012
+9%
|
918
-9%
|
|
Equity | |||||||||||
Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Retained Earnings |
152
|
129
|
105
|
65
|
9
|
35
|
80
|
106
|
205
|
311
|
|
Additional Paid In Capital |
238
|
245
|
250
|
252
|
410
|
415
|
420
|
433
|
442
|
451
|
|
Treasury Stock |
11
|
10
|
13
|
13
|
13
|
18
|
18
|
18
|
20
|
103
|
|
Other Equity |
2
|
0
|
0
|
0
|
3
|
0
|
3
|
7
|
0
|
0
|
|
Total Equity |
74
N/A
|
107
+45%
|
133
+24%
|
175
+32%
|
386
+120%
|
432
+12%
|
485
+12%
|
529
+9%
|
628
+19%
|
660
+5%
|
|
Total Liabilities & Equity |
307
N/A
|
344
+12%
|
437
+27%
|
453
+4%
|
862
+90%
|
923
+7%
|
1 063
+15%
|
1 461
+37%
|
1 640
+12%
|
1 578
-4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
48
|
49
|
49
|
50
|
58
|
59
|
59
|
60
|
60
|
57
|