Packaging Corp of America
NYSE:PKG
Balance Sheet
Balance Sheet Decomposition
Packaging Corp of America
Current Assets | 3.4B |
Cash & Short-Term Investments | 1.2B |
Receivables | 1B |
Other Current Assets | 1.2B |
Non-Current Assets | 5.4B |
Long-Term Investments | 68.5m |
PP&E | 4.1B |
Intangibles | 1.1B |
Other Non-Current Assets | 67m |
Current Liabilities | 1.4B |
Accounts Payable | 449.6m |
Accrued Liabilities | 416.5m |
Other Current Liabilities | 534.2m |
Non-Current Liabilities | 3.4B |
Long-Term Debt | 2.5B |
Other Non-Current Liabilities | 944.7m |
Balance Sheet
Packaging Corp of America
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
125
|
184
|
239
|
217
|
362
|
680
|
975
|
619
|
320
|
648
|
|
Cash Equivalents |
125
|
184
|
239
|
217
|
362
|
680
|
975
|
619
|
320
|
648
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
88
|
106
|
86
|
85
|
494
|
|
Total Receivables |
651
|
665
|
703
|
900
|
919
|
872
|
838
|
1 078
|
1 068
|
1 038
|
|
Accounts Receivables |
646
|
637
|
689
|
831
|
902
|
846
|
832
|
1 071
|
1 032
|
1 033
|
|
Other Receivables |
5
|
28
|
14
|
70
|
17
|
27
|
5
|
7
|
36
|
4
|
|
Inventory |
665
|
677
|
724
|
763
|
796
|
794
|
788
|
903
|
977
|
1 013
|
|
Other Current Assets |
62
|
29
|
30
|
36
|
39
|
45
|
45
|
47
|
58
|
62
|
|
Total Current Assets |
1 503
|
1 555
|
1 696
|
1 915
|
2 115
|
2 478
|
2 750
|
2 733
|
2 508
|
3 254
|
|
PP&E Net |
2 858
|
2 832
|
2 896
|
2 925
|
3 109
|
3 386
|
3 428
|
3 767
|
4 198
|
4 143
|
|
PP&E Gross |
2 858
|
2 832
|
2 896
|
2 925
|
3 109
|
3 386
|
3 428
|
3 767
|
4 198
|
4 143
|
|
Accumulated Depreciation |
2 658
|
2 883
|
3 115
|
3 386
|
3 583
|
3 846
|
4 120
|
4 343
|
4 612
|
4 944
|
|
Intangible Assets |
294
|
271
|
367
|
410
|
378
|
339
|
296
|
308
|
268
|
230
|
|
Goodwill |
547
|
544
|
738
|
883
|
917
|
919
|
864
|
924
|
922
|
922
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
58
|
43
|
60
|
65
|
64
|
|
Other Long-Term Assets |
72
|
71
|
80
|
64
|
51
|
56
|
53
|
45
|
42
|
67
|
|
Other Assets |
547
|
544
|
738
|
883
|
917
|
919
|
864
|
924
|
922
|
922
|
|
Total Assets |
5 273
N/A
|
5 272
0%
|
5 777
+10%
|
6 198
+7%
|
6 570
+6%
|
7 236
+10%
|
7 433
+3%
|
7 837
+5%
|
8 004
+2%
|
8 681
+8%
|
|
Liabilities | |||||||||||
Accounts Payable |
331
|
294
|
324
|
403
|
382
|
352
|
387
|
452
|
410
|
402
|
|
Accrued Liabilities |
234
|
207
|
215
|
218
|
234
|
294
|
297
|
334
|
348
|
346
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
8
|
8
|
27
|
151
|
1
|
2
|
2
|
2
|
2
|
402
|
|
Other Current Liabilities |
39
|
53
|
60
|
61
|
76
|
77
|
97
|
96
|
116
|
116
|
|
Total Current Liabilities |
611
|
562
|
625
|
833
|
694
|
724
|
783
|
885
|
876
|
1 266
|
|
Long-Term Debt |
2 372
|
2 312
|
2 640
|
2 499
|
2 501
|
2 493
|
2 494
|
2 484
|
2 484
|
2 481
|
|
Deferred Income Tax |
334
|
347
|
335
|
240
|
285
|
340
|
379
|
466
|
543
|
558
|
|
Other Liabilities |
435
|
418
|
417
|
443
|
417
|
608
|
531
|
395
|
434
|
379
|
|
Total Liabilities |
3 751
N/A
|
3 639
-3%
|
4 017
+10%
|
4 015
0%
|
3 897
-3%
|
4 165
+7%
|
4 187
+1%
|
4 230
+1%
|
4 337
+3%
|
4 684
+8%
|
|
Equity | |||||||||||
Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Retained Earnings |
1 242
|
1 317
|
1 447
|
1 867
|
2 316
|
2 705
|
2 836
|
3 102
|
3 187
|
3 447
|
|
Additional Paid In Capital |
432
|
440
|
451
|
471
|
495
|
525
|
554
|
579
|
582
|
620
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
2
|
0
|
|
Other Equity |
154
|
125
|
139
|
156
|
139
|
160
|
145
|
75
|
101
|
71
|
|
Total Equity |
1 521
N/A
|
1 633
+7%
|
1 760
+8%
|
2 183
+24%
|
2 672
+22%
|
3 071
+15%
|
3 246
+6%
|
3 607
+11%
|
3 667
+2%
|
3 997
+9%
|
|
Total Liabilities & Equity |
5 273
N/A
|
5 272
0%
|
5 777
+10%
|
6 198
+7%
|
6 570
+6%
|
7 236
+10%
|
7 433
+3%
|
7 837
+5%
|
8 004
+2%
|
8 681
+8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
98
|
96
|
94
|
94
|
95
|
95
|
95
|
94
|
90
|
90
|