Veritiv Corp
NYSE:VRTV
Balance Sheet
Balance Sheet Decomposition
Veritiv Corp
Current Assets | 1.4B |
Cash & Short-Term Investments | 40.2m |
Receivables | 756.9m |
Other Current Assets | 556.5m |
Non-Current Assets | 641.8m |
PP&E | 433.3m |
Intangibles | 128.7m |
Other Non-Current Assets | 79.8m |
Current Liabilities | 669.2m |
Accounts Payable | 434.4m |
Accrued Liabilities | 221.1m |
Other Current Liabilities | 13.7m |
Non-Current Liabilities | 388.7m |
Long-Term Debt | 61.2m |
Other Non-Current Liabilities | 327.5m |
Balance Sheet
Veritiv Corp
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
6
|
58
|
54
|
70
|
80
|
64
|
38
|
121
|
49
|
41
|
|
Cash |
6
|
58
|
54
|
70
|
80
|
64
|
38
|
121
|
49
|
41
|
|
Total Receivables |
698
|
1 177
|
1 098
|
1 115
|
1 239
|
1 263
|
978
|
905
|
1 082
|
947
|
|
Accounts Receivables |
670
|
1 115
|
1 038
|
1 048
|
1 174
|
1 181
|
911
|
850
|
1 011
|
890
|
|
Other Receivables |
29
|
62
|
61
|
66
|
64
|
81
|
68
|
56
|
71
|
57
|
|
Inventory |
361
|
673
|
721
|
708
|
723
|
688
|
553
|
465
|
485
|
424
|
|
Other Current Assets |
17
|
51
|
52
|
57
|
72
|
69
|
61
|
64
|
62
|
46
|
|
Total Current Assets |
1 082
|
1 959
|
1 925
|
1 949
|
2 114
|
2 084
|
1 631
|
1 555
|
1 678
|
1 458
|
|
PP&E Net |
107
|
377
|
364
|
372
|
340
|
207
|
646
|
546
|
539
|
432
|
|
PP&E Gross |
107
|
377
|
364
|
372
|
340
|
207
|
646
|
546
|
539
|
432
|
|
Accumulated Depreciation |
199
|
222
|
263
|
293
|
315
|
321
|
343
|
752
|
665
|
651
|
|
Intangible Assets |
9
|
36
|
30
|
21
|
64
|
57
|
52
|
47
|
43
|
36
|
|
Goodwill |
26
|
52
|
50
|
50
|
100
|
100
|
100
|
100
|
100
|
96
|
|
Other Long-Term Assets |
32
|
150
|
108
|
92
|
90
|
82
|
83
|
87
|
80
|
68
|
|
Other Assets |
26
|
52
|
50
|
50
|
100
|
100
|
100
|
100
|
100
|
96
|
|
Total Assets |
1 257
N/A
|
2 575
+105%
|
2 477
-4%
|
2 484
+0%
|
2 708
+9%
|
2 530
-7%
|
2 511
-1%
|
2 335
-7%
|
2 438
+4%
|
2 090
-14%
|
|
Liabilities | |||||||||||
Accounts Payable |
357
|
590
|
565
|
654
|
680
|
642
|
477
|
472
|
562
|
453
|
|
Accrued Liabilities |
91
|
212
|
221
|
187
|
208
|
191
|
238
|
263
|
296
|
260
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
18
|
18
|
18
|
11
|
7
|
13
|
15
|
16
|
13
|
|
Other Current Liabilities |
16
|
32
|
11
|
9
|
9
|
9
|
4
|
0
|
0
|
0
|
|
Total Current Liabilities |
465
|
851
|
814
|
868
|
907
|
850
|
732
|
749
|
874
|
727
|
|
Long-Term Debt |
0
|
1 074
|
1 003
|
928
|
1 092
|
987
|
742
|
589
|
500
|
265
|
|
Deferred Income Tax |
0
|
18
|
20
|
22
|
24
|
22
|
21
|
20
|
19
|
17
|
|
Other Liabilities |
13
|
118
|
110
|
124
|
136
|
128
|
480
|
394
|
410
|
326
|
|
Total Liabilities |
477
N/A
|
2 062
+332%
|
1 947
-6%
|
1 942
0%
|
2 159
+11%
|
1 987
-8%
|
1 975
-1%
|
1 752
-11%
|
1 803
+3%
|
1 334
-26%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
0
|
28
|
1
|
20
|
6
|
9
|
35
|
1
|
143
|
473
|
|
Additional Paid In Capital |
0
|
562
|
566
|
575
|
590
|
606
|
618
|
635
|
634
|
613
|
|
Treasury Stock |
0
|
0
|
0
|
14
|
14
|
14
|
14
|
17
|
117
|
317
|
|
Other Equity |
780
|
22
|
35
|
39
|
34
|
41
|
33
|
34
|
24
|
13
|
|
Total Equity |
780
N/A
|
513
-34%
|
530
+3%
|
542
+2%
|
550
+1%
|
543
-1%
|
536
-1%
|
583
+9%
|
636
+9%
|
756
+19%
|
|
Total Liabilities & Equity |
1 257
N/A
|
2 575
+105%
|
2 477
-4%
|
2 484
+0%
|
2 708
+9%
|
2 530
-7%
|
2 511
-1%
|
2 335
-7%
|
2 438
+4%
|
2 090
-14%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
15
|
14
|