Oeneo SA
PAR:SBT
Balance Sheet
Balance Sheet Decomposition
Oeneo SA
Current Assets | 279.6m |
Cash & Short-Term Investments | 16.1m |
Receivables | 89.3m |
Other Current Assets | 174.2m |
Non-Current Assets | 206.1m |
Long-Term Investments | 3.3m |
PP&E | 143.9m |
Intangibles | 56.5m |
Other Non-Current Assets | 2.4m |
Current Liabilities | 113.7m |
Accounts Payable | 94.5m |
Short-Term Debt | 4.2m |
Other Current Liabilities | 15m |
Non-Current Liabilities | 61.2m |
Long-Term Debt | 45.4m |
Other Non-Current Liabilities | 15.8m |
Balance Sheet
Oeneo SA
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
17
|
29
|
52
|
67
|
53
|
40
|
53
|
80
|
61
|
30
|
|
Cash |
13
|
29
|
17
|
27
|
18
|
10
|
43
|
50
|
46
|
30
|
|
Cash Equivalents |
4
|
0
|
35
|
40
|
35
|
30
|
10
|
30
|
15
|
0
|
|
Total Receivables |
44
|
49
|
66
|
66
|
73
|
87
|
95
|
81
|
100
|
89
|
|
Accounts Receivables |
40
|
38
|
54
|
57
|
61
|
74
|
82
|
69
|
86
|
73
|
|
Other Receivables |
4
|
11
|
12
|
9
|
12
|
12
|
13
|
12
|
14
|
16
|
|
Inventory |
64
|
83
|
104
|
114
|
106
|
128
|
138
|
129
|
135
|
165
|
|
Other Current Assets |
1
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
2
|
|
Total Current Assets |
126
|
163
|
224
|
250
|
234
|
256
|
290
|
293
|
299
|
286
|
|
PP&E Net |
70
|
96
|
117
|
115
|
120
|
122
|
138
|
139
|
138
|
144
|
|
PP&E Gross |
70
|
96
|
0
|
115
|
120
|
122
|
138
|
139
|
138
|
144
|
|
Accumulated Depreciation |
64
|
0
|
0
|
122
|
121
|
136
|
154
|
165
|
180
|
194
|
|
Intangible Assets |
0
|
1
|
3
|
5
|
5
|
5
|
5
|
5
|
10
|
8
|
|
Goodwill |
14
|
14
|
46
|
46
|
46
|
46
|
47
|
47
|
47
|
47
|
|
Long-Term Investments |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
4
|
|
Other Long-Term Assets |
13
|
10
|
7
|
4
|
17
|
7
|
2
|
2
|
2
|
3
|
|
Other Assets |
14
|
14
|
46
|
46
|
46
|
46
|
47
|
47
|
47
|
47
|
|
Total Assets |
223
N/A
|
285
+28%
|
398
+40%
|
421
+6%
|
422
+0%
|
438
+4%
|
483
+10%
|
489
+1%
|
498
+2%
|
492
-1%
|
|
Liabilities | |||||||||||
Accounts Payable |
31
|
44
|
55
|
56
|
58
|
61
|
71
|
64
|
71
|
70
|
|
Short-Term Debt |
7
|
3
|
2
|
2
|
4
|
8
|
15
|
3
|
1
|
2
|
|
Current Portion of Long-Term Debt |
3
|
10
|
20
|
25
|
30
|
45
|
11
|
18
|
10
|
12
|
|
Other Current Liabilities |
7
|
3
|
7
|
9
|
17
|
4
|
3
|
4
|
4
|
3
|
|
Total Current Liabilities |
48
|
61
|
83
|
92
|
109
|
119
|
100
|
88
|
85
|
86
|
|
Long-Term Debt |
9
|
41
|
106
|
90
|
67
|
46
|
81
|
65
|
59
|
47
|
|
Deferred Income Tax |
4
|
3
|
4
|
4
|
3
|
3
|
3
|
2
|
3
|
4
|
|
Minority Interest |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
9
|
14
|
18
|
20
|
13
|
13
|
12
|
14
|
14
|
12
|
|
Total Liabilities |
73
N/A
|
119
+64%
|
211
+77%
|
206
-2%
|
192
-7%
|
182
-6%
|
196
+8%
|
169
-14%
|
160
-5%
|
149
-7%
|
|
Equity | |||||||||||
Common Stock |
60
|
60
|
62
|
63
|
63
|
64
|
65
|
65
|
65
|
65
|
|
Retained Earnings |
83
|
99
|
113
|
134
|
146
|
164
|
186
|
219
|
238
|
242
|
|
Additional Paid In Capital |
7
|
7
|
12
|
19
|
21
|
28
|
36
|
36
|
36
|
36
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
151
N/A
|
166
+10%
|
187
+13%
|
215
+15%
|
230
+7%
|
256
+12%
|
287
+12%
|
320
+11%
|
339
+6%
|
343
+1%
|
|
Total Liabilities & Equity |
223
N/A
|
285
+28%
|
398
+40%
|
421
+6%
|
422
+0%
|
438
+4%
|
483
+10%
|
489
+1%
|
498
+2%
|
492
-1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
60
|
60
|
61
|
62
|
63
|
64
|
65
|
65
|
64
|
65
|