Yara International ASA
OSE:YAR
Balance Sheet
Balance Sheet Decomposition
Yara International ASA
Current Assets | 6B |
Cash & Short-Term Investments | 328m |
Receivables | 1.9B |
Other Current Assets | 3.8B |
Non-Current Assets | 9.7B |
Long-Term Investments | 150m |
PP&E | 7.5B |
Intangibles | 885m |
Other Non-Current Assets | 1.1B |
Current Liabilities | 3.5B |
Accounts Payable | 1.8B |
Short-Term Debt | 245m |
Other Current Liabilities | 1.5B |
Non-Current Liabilities | 4.7B |
Long-Term Debt | 3.6B |
Other Non-Current Liabilities | 1.2B |
Balance Sheet
Yara International ASA
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
481
|
345
|
382
|
544
|
202
|
300
|
1 363
|
394
|
1 010
|
539
|
|
Cash Equivalents |
481
|
345
|
382
|
544
|
202
|
300
|
1 363
|
394
|
1 010
|
539
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
221
|
269
|
288
|
|
Total Receivables |
1 796
|
1 433
|
1 172
|
1 557
|
1 789
|
1 725
|
1 645
|
2 448
|
2 690
|
2 100
|
|
Accounts Receivables |
1 619
|
1 298
|
1 051
|
1 410
|
1 643
|
1 602
|
1 504
|
2 142
|
2 310
|
1 641
|
|
Other Receivables |
177
|
135
|
120
|
147
|
146
|
123
|
141
|
306
|
380
|
459
|
|
Inventory |
2 495
|
2 140
|
1 789
|
2 229
|
2 568
|
2 360
|
2 161
|
4 003
|
4 365
|
3 058
|
|
Other Current Assets |
391
|
499
|
378
|
453
|
760
|
400
|
468
|
632
|
286
|
228
|
|
Total Current Assets |
5 162
|
4 418
|
3 720
|
4 783
|
5 319
|
4 785
|
5 637
|
7 698
|
8 620
|
6 213
|
|
PP&E Net |
5 967
|
5 624
|
6 078
|
7 967
|
8 430
|
9 042
|
9 009
|
7 554
|
7 373
|
7 650
|
|
PP&E Gross |
5 967
|
5 624
|
6 078
|
7 967
|
8 430
|
9 042
|
9 009
|
7 554
|
7 373
|
7 650
|
|
Accumulated Depreciation |
4 857
|
4 383
|
4 410
|
6 049
|
6 296
|
6 770
|
7 761
|
8 152
|
8 307
|
9 058
|
|
Intangible Assets |
684
|
275
|
222
|
240
|
210
|
187
|
157
|
132
|
112
|
135
|
|
Goodwill |
923
|
753
|
712
|
866
|
842
|
844
|
831
|
789
|
754
|
760
|
|
Note Receivable |
274
|
202
|
194
|
246
|
267
|
296
|
137
|
173
|
168
|
168
|
|
Long-Term Investments |
1 487
|
1 072
|
954
|
1 120
|
1 048
|
989
|
126
|
190
|
240
|
286
|
|
Other Long-Term Assets |
443
|
408
|
380
|
561
|
540
|
582
|
708
|
736
|
715
|
815
|
|
Other Assets |
923
|
753
|
712
|
866
|
842
|
844
|
831
|
789
|
754
|
760
|
|
Total Assets |
14 940
N/A
|
12 752
-15%
|
12 261
-4%
|
15 783
+29%
|
16 656
+6%
|
16 725
+0%
|
16 605
-1%
|
17 272
+4%
|
17 982
+4%
|
16 027
-11%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 272
|
1 054
|
979
|
1 341
|
1 475
|
1 285
|
1 430
|
3 024
|
2 335
|
1 907
|
|
Accrued Liabilities |
238
|
202
|
196
|
245
|
259
|
259
|
303
|
164
|
214
|
142
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
345
|
337
|
157
|
175
|
|
Current Portion of Long-Term Debt |
643
|
615
|
261
|
482
|
1 221
|
990
|
243
|
580
|
172
|
465
|
|
Other Current Liabilities |
749
|
534
|
501
|
557
|
675
|
783
|
844
|
1 439
|
1 460
|
1 025
|
|
Total Current Liabilities |
2 902
|
2 405
|
1 937
|
2 625
|
3 630
|
3 317
|
3 165
|
5 544
|
4 338
|
3 714
|
|
Long-Term Debt |
1 420
|
1 004
|
1 424
|
2 429
|
2 776
|
3 035
|
3 706
|
3 410
|
3 889
|
3 590
|
|
Deferred Income Tax |
772
|
578
|
447
|
502
|
416
|
416
|
388
|
443
|
473
|
456
|
|
Minority Interest |
562
|
197
|
237
|
280
|
227
|
79
|
79
|
13
|
13
|
18
|
|
Other Liabilities |
751
|
641
|
642
|
722
|
924
|
1 048
|
1 126
|
759
|
682
|
697
|
|
Total Liabilities |
6 406
N/A
|
4 825
-25%
|
4 686
-3%
|
6 558
+40%
|
7 973
+22%
|
7 895
-1%
|
8 464
+7%
|
10 169
+20%
|
9 395
-8%
|
8 475
-10%
|
|
Equity | |||||||||||
Common Stock |
63
|
50
|
47
|
66
|
66
|
66
|
64
|
63
|
63
|
63
|
|
Retained Earnings |
7 318
|
6 325
|
6 198
|
10 370
|
10 189
|
10 395
|
9 723
|
8 874
|
10 744
|
9 497
|
|
Additional Paid In Capital |
16
|
13
|
12
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
|
Other Equity |
1 138
|
1 540
|
1 317
|
1 162
|
1 523
|
1 582
|
1 597
|
1 785
|
2 171
|
1 959
|
|
Total Equity |
8 534
N/A
|
7 927
-7%
|
7 574
-4%
|
9 225
+22%
|
8 683
-6%
|
8 830
+2%
|
8 141
-8%
|
7 103
-13%
|
8 587
+21%
|
7 552
-12%
|
|
Total Liabilities & Equity |
14 940
N/A
|
12 752
-15%
|
12 261
-4%
|
15 783
+29%
|
16 656
+6%
|
16 725
+0%
|
16 605
-1%
|
17 272
+4%
|
17 982
+4%
|
16 027
-11%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
275
|
274
|
273
|
273
|
273
|
271
|
263
|
255
|
255
|
255
|