Quad/Graphics Inc
NYSE:QUAD
Balance Sheet
Balance Sheet Decomposition
Quad/Graphics Inc
Current Assets | 549.8m |
Cash & Short-Term Investments | 10.2m |
Receivables | 302.7m |
Other Current Assets | 236.9m |
Non-Current Assets | 873.9m |
PP&E | 693.6m |
Intangibles | 118m |
Other Non-Current Assets | 62.3m |
Current Liabilities | 631.3m |
Accounts Payable | 359.8m |
Accrued Liabilities | 23.6m |
Other Current Liabilities | 247.9m |
Non-Current Liabilities | 703.2m |
Long-Term Debt | 479.9m |
Other Non-Current Liabilities | 223.3m |
Balance Sheet
Quad/Graphics Inc
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
10
|
11
|
9
|
64
|
70
|
79
|
55
|
180
|
25
|
53
|
|
Cash Equivalents |
10
|
11
|
9
|
64
|
70
|
79
|
55
|
180
|
25
|
53
|
|
Total Receivables |
766
|
649
|
564
|
553
|
529
|
456
|
399
|
362
|
373
|
316
|
|
Accounts Receivables |
766
|
649
|
564
|
553
|
529
|
456
|
399
|
362
|
373
|
316
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
288
|
280
|
265
|
247
|
301
|
211
|
170
|
226
|
261
|
179
|
|
Other Current Assets |
70
|
52
|
65
|
45
|
48
|
166
|
55
|
41
|
46
|
40
|
|
Total Current Assets |
1 134
|
991
|
903
|
909
|
947
|
911
|
679
|
809
|
705
|
588
|
|
PP&E Net |
1 856
|
1 676
|
1 520
|
1 378
|
1 257
|
1 134
|
965
|
853
|
783
|
717
|
|
PP&E Gross |
1 856
|
1 676
|
1 520
|
1 378
|
1 257
|
1 134
|
965
|
853
|
783
|
717
|
|
Accumulated Depreciation |
3 118
|
3 235
|
3 367
|
3 517
|
3 536
|
3 460
|
3 304
|
3 096
|
3 098
|
3 004
|
|
Intangible Assets |
149
|
111
|
60
|
43
|
113
|
137
|
104
|
75
|
47
|
22
|
|
Goodwill |
776
|
0
|
0
|
0
|
55
|
103
|
103
|
86
|
86
|
103
|
|
Long-Term Investments |
42
|
4
|
4
|
4
|
4
|
4
|
3
|
0
|
0
|
0
|
|
Other Long-Term Assets |
53
|
66
|
84
|
119
|
94
|
128
|
73
|
67
|
81
|
80
|
|
Other Assets |
776
|
0
|
0
|
0
|
55
|
103
|
103
|
86
|
86
|
103
|
|
Total Assets |
4 009
N/A
|
2 848
-29%
|
2 570
-10%
|
2 452
-5%
|
2 469
+1%
|
2 417
-2%
|
1 928
-20%
|
1 890
-2%
|
1 702
-10%
|
1 510
-11%
|
|
Liabilities | |||||||||||
Accounts Payable |
407
|
359
|
324
|
382
|
511
|
417
|
320
|
367
|
457
|
374
|
|
Accrued Liabilities |
358
|
348
|
357
|
317
|
292
|
333
|
339
|
255
|
205
|
148
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
96
|
100
|
92
|
48
|
48
|
48
|
24
|
247
|
62
|
154
|
|
Other Current Liabilities |
1
|
1
|
2
|
0
|
0
|
16
|
0
|
87
|
72
|
115
|
|
Total Current Liabilities |
863
|
807
|
775
|
746
|
851
|
813
|
683
|
957
|
795
|
791
|
|
Long-Term Debt |
1 318
|
1 257
|
1 044
|
917
|
893
|
1 065
|
905
|
556
|
508
|
369
|
|
Deferred Income Tax |
336
|
59
|
35
|
42
|
32
|
3
|
4
|
12
|
9
|
5
|
|
Minority Interest |
0
|
0
|
0
|
0
|
18
|
18
|
1
|
0
|
0
|
0
|
|
Other Liabilities |
339
|
301
|
275
|
225
|
233
|
292
|
251
|
228
|
216
|
226
|
|
Total Liabilities |
2 856
N/A
|
2 424
-15%
|
2 129
-12%
|
1 930
-9%
|
2 027
+5%
|
2 191
+8%
|
1 844
-16%
|
1 753
-5%
|
1 529
-13%
|
1 390
-9%
|
|
Equity | |||||||||||
Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Retained Earnings |
515
|
188
|
206
|
163
|
211
|
424
|
566
|
528
|
519
|
574
|
|
Additional Paid In Capital |
971
|
957
|
912
|
861
|
861
|
847
|
833
|
839
|
842
|
843
|
|
Treasury Stock |
219
|
194
|
113
|
53
|
57
|
32
|
13
|
15
|
24
|
33
|
|
Other Equity |
117
|
153
|
153
|
124
|
152
|
167
|
171
|
161
|
128
|
118
|
|
Total Equity |
1 153
N/A
|
424
-63%
|
442
+4%
|
522
+18%
|
443
-15%
|
227
-49%
|
84
-63%
|
137
+63%
|
173
+26%
|
120
-31%
|
|
Total Liabilities & Equity |
4 009
N/A
|
2 848
-29%
|
2 570
-10%
|
2 452
-5%
|
2 469
+1%
|
2 417
-2%
|
1 928
-20%
|
1 890
-2%
|
1 702
-10%
|
1 510
-11%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
49
|
50
|
51
|
52
|
52
|
53
|
54
|
54
|
53
|
51
|