Viad Corp
NYSE:VVI
Balance Sheet
Balance Sheet Decomposition
Viad Corp
Current Assets | 283.5m |
Cash & Short-Term Investments | 48.8m |
Receivables | 187.2m |
Other Current Assets | 47.5m |
Non-Current Assets | 896.8m |
Long-Term Investments | 15.9m |
PP&E | 701.2m |
Intangibles | 175.8m |
Other Non-Current Assets | 3.9m |
Current Liabilities | 292.3m |
Accounts Payable | 100.2m |
Accrued Liabilities | 67.9m |
Other Current Liabilities | 124.1m |
Non-Current Liabilities | 743.2m |
Long-Term Debt | 462.5m |
Other Non-Current Liabilities | 280.7m |
Balance Sheet
Viad Corp
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
57
|
57
|
21
|
54
|
45
|
62
|
40
|
62
|
60
|
53
|
|
Cash Equivalents |
57
|
57
|
21
|
54
|
45
|
62
|
40
|
62
|
60
|
53
|
|
Total Receivables |
80
|
98
|
108
|
109
|
120
|
140
|
18
|
105
|
137
|
149
|
|
Accounts Receivables |
78
|
94
|
105
|
105
|
109
|
126
|
18
|
103
|
137
|
148
|
|
Other Receivables |
2
|
5
|
4
|
4
|
11
|
13
|
0
|
2
|
0
|
1
|
|
Inventory |
32
|
28
|
31
|
18
|
17
|
17
|
9
|
9
|
11
|
10
|
|
Other Current Assets |
16
|
13
|
15
|
29
|
33
|
42
|
25
|
22
|
32
|
24
|
|
Total Current Assets |
185
|
195
|
175
|
209
|
214
|
261
|
91
|
198
|
240
|
236
|
|
PP&E Net |
200
|
189
|
280
|
306
|
334
|
604
|
575
|
645
|
652
|
703
|
|
PP&E Gross |
200
|
189
|
280
|
306
|
334
|
604
|
575
|
645
|
652
|
703
|
|
Accumulated Depreciation |
288
|
246
|
265
|
301
|
321
|
354
|
352
|
364
|
362
|
396
|
|
Intangible Assets |
43
|
33
|
74
|
63
|
51
|
94
|
71
|
65
|
59
|
56
|
|
Goodwill |
194
|
185
|
254
|
271
|
261
|
288
|
100
|
112
|
121
|
124
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
2
|
2
|
|
Long-Term Investments |
41
|
38
|
44
|
45
|
39
|
45
|
13
|
14
|
15
|
15
|
|
Other Long-Term Assets |
53
|
50
|
43
|
27
|
23
|
26
|
1
|
1
|
1
|
2
|
|
Other Assets |
194
|
185
|
254
|
271
|
261
|
288
|
100
|
112
|
121
|
124
|
|
Total Assets |
715
N/A
|
691
-3%
|
870
+26%
|
920
+6%
|
923
+0%
|
1 319
+43%
|
853
-35%
|
1 038
+22%
|
1 090
+5%
|
1 137
+4%
|
|
Liabilities | |||||||||||
Accounts Payable |
62
|
66
|
68
|
77
|
72
|
87
|
21
|
70
|
73
|
77
|
|
Accrued Liabilities |
40
|
45
|
53
|
49
|
42
|
78
|
43
|
43
|
60
|
69
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
28
|
35
|
175
|
153
|
229
|
5
|
8
|
13
|
13
|
8
|
|
Other Current Liabilities |
42
|
40
|
50
|
54
|
47
|
67
|
25
|
50
|
65
|
75
|
|
Total Current Liabilities |
171
|
186
|
346
|
333
|
390
|
237
|
98
|
175
|
211
|
230
|
|
Long-Term Debt |
113
|
93
|
74
|
57
|
1
|
335
|
285
|
447
|
457
|
444
|
|
Deferred Income Tax |
0
|
2
|
0
|
8
|
10
|
33
|
21
|
28
|
28
|
28
|
|
Minority Interest |
12
|
13
|
13
|
21
|
20
|
86
|
83
|
91
|
87
|
94
|
|
Other Liabilities |
83
|
75
|
79
|
73
|
66
|
160
|
141
|
158
|
161
|
165
|
|
Total Liabilities |
380
N/A
|
368
-3%
|
513
+39%
|
491
-4%
|
486
-1%
|
851
+75%
|
629
-26%
|
899
+43%
|
943
+5%
|
961
+2%
|
|
Equity | |||||||||||
Common Stock |
37
|
37
|
37
|
37
|
37
|
37
|
166
|
170
|
170
|
170
|
|
Retained Earnings |
36
|
18
|
16
|
66
|
109
|
123
|
253
|
350
|
334
|
326
|
|
Additional Paid In Capital |
582
|
577
|
574
|
575
|
575
|
575
|
568
|
567
|
570
|
568
|
|
Unrealized Security Profit/Loss |
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Treasury Stock |
247
|
239
|
231
|
226
|
238
|
232
|
226
|
221
|
212
|
196
|
|
Other Equity |
1
|
34
|
40
|
23
|
48
|
36
|
31
|
27
|
47
|
40
|
|
Total Equity |
335
N/A
|
323
-4%
|
357
+11%
|
429
+20%
|
436
+2%
|
468
+7%
|
225
-52%
|
139
-38%
|
147
+6%
|
176
+20%
|
|
Total Liabilities & Equity |
715
N/A
|
691
-3%
|
870
+26%
|
920
+6%
|
923
+0%
|
1 319
+43%
|
853
-35%
|
1 038
+22%
|
1 090
+5%
|
1 137
+4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
20
|
20
|
20
|
20
|
20
|
20
|
21
|
21
|
21
|
21
|
|
Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|