Team Inc
NYSE:TISI
Balance Sheet
Balance Sheet Decomposition
Team Inc
Current Assets | 322.1m |
Cash & Short-Term Investments | 35.4m |
Receivables | 220.8m |
Other Current Assets | 65.8m |
Non-Current Assets | 243.6m |
PP&E | 167.6m |
Intangibles | 62.7m |
Other Non-Current Assets | 13.4m |
Current Liabilities | 174.9m |
Accounts Payable | 36.4m |
Accrued Liabilities | 132.3m |
Other Current Liabilities | 6.2m |
Non-Current Liabilities | 345.2m |
Long-Term Debt | 306.2m |
Other Non-Current Liabilities | 39m |
Balance Sheet
Team Inc
Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash & Cash Equivalents |
45
|
46
|
27
|
18
|
12
|
25
|
55
|
58
|
35
|
|
Cash Equivalents |
45
|
46
|
27
|
18
|
12
|
25
|
55
|
58
|
35
|
|
Total Receivables |
218
|
263
|
303
|
269
|
251
|
201
|
234
|
227
|
221
|
|
Accounts Receivables |
214
|
263
|
302
|
268
|
250
|
199
|
190
|
187
|
181
|
|
Other Receivables |
4
|
1
|
1
|
0
|
0
|
2
|
43
|
40
|
40
|
|
Inventory |
28
|
50
|
50
|
49
|
39
|
37
|
36
|
36
|
39
|
|
Other Current Assets |
24
|
42
|
18
|
19
|
16
|
22
|
78
|
27
|
27
|
|
Total Current Assets |
315
|
401
|
397
|
355
|
318
|
284
|
402
|
348
|
322
|
|
PP&E Net |
125
|
203
|
203
|
195
|
259
|
234
|
220
|
187
|
168
|
|
PP&E Gross |
125
|
203
|
203
|
195
|
259
|
234
|
220
|
187
|
168
|
|
Accumulated Depreciation |
133
|
163
|
200
|
222
|
256
|
287
|
310
|
293
|
311
|
|
Intangible Assets |
99
|
176
|
160
|
131
|
117
|
103
|
88
|
75
|
63
|
|
Goodwill |
257
|
356
|
285
|
282
|
282
|
91
|
0
|
0
|
0
|
|
Other Long-Term Assets |
4
|
11
|
11
|
15
|
10
|
18
|
4
|
7
|
13
|
|
Other Assets |
257
|
356
|
285
|
282
|
282
|
91
|
0
|
0
|
0
|
|
Total Assets |
799
N/A
|
1 147
+44%
|
1 056
-8%
|
978
-7%
|
985
+1%
|
731
-26%
|
707
-3%
|
617
-13%
|
566
-8%
|
|
Liabilities | ||||||||||
Accounts Payable |
22
|
48
|
55
|
44
|
42
|
42
|
44
|
33
|
36
|
|
Accrued Liabilities |
47
|
74
|
85
|
92
|
102
|
90
|
136
|
133
|
132
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
22
|
22
|
0
|
1
|
5
|
0
|
1
|
281
|
5
|
|
Other Current Liabilities |
1
|
3
|
8
|
3
|
1
|
1
|
7
|
2
|
1
|
|
Total Current Liabilities |
92
|
148
|
148
|
140
|
151
|
133
|
188
|
449
|
175
|
|
Long-Term Debt |
351
|
347
|
388
|
357
|
325
|
312
|
405
|
5
|
306
|
|
Deferred Income Tax |
17
|
93
|
18
|
6
|
7
|
4
|
4
|
4
|
6
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
0
|
24
|
25
|
18
|
66
|
67
|
57
|
41
|
33
|
|
Total Liabilities |
461
N/A
|
612
+33%
|
579
-5%
|
521
-10%
|
549
+5%
|
516
-6%
|
655
+27%
|
499
-24%
|
520
+4%
|
|
Equity | ||||||||||
Common Stock |
7
|
9
|
9
|
9
|
9
|
9
|
9
|
1
|
1
|
|
Retained Earnings |
251
|
219
|
136
|
82
|
49
|
190
|
376
|
302
|
377
|
|
Additional Paid In Capital |
120
|
337
|
353
|
401
|
409
|
423
|
445
|
457
|
459
|
|
Treasury Stock |
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
18
|
29
|
20
|
34
|
30
|
28
|
27
|
39
|
37
|
|
Total Equity |
338
N/A
|
536
+58%
|
477
-11%
|
457
-4%
|
437
-4%
|
215
-51%
|
52
-76%
|
118
+127%
|
46
-61%
|
|
Total Liabilities & Equity |
799
N/A
|
1 147
+44%
|
1 056
-8%
|
978
-7%
|
985
+1%
|
731
-26%
|
707
-3%
|
617
-13%
|
566
-8%
|
|
Shares Outstanding | ||||||||||
Common Shares Outstanding |
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|