Veltra Corp
TSE:7048
Balance Sheet
Balance Sheet Decomposition
Veltra Corp
Current Assets | 5.8B |
Cash & Short-Term Investments | 3.7B |
Receivables | 1.9B |
Other Current Assets | 226.5m |
Non-Current Assets | 661m |
Long-Term Investments | 102.2m |
PP&E | 35.1m |
Intangibles | 296.6m |
Other Non-Current Assets | 227.1m |
Current Liabilities | 5.1B |
Accounts Payable | 2.6B |
Short-Term Debt | 500m |
Other Current Liabilities | 2B |
Non-Current Liabilities | 16.8m |
Other Non-Current Liabilities | 16.8m |
Balance Sheet
Veltra Corp
Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
2 304
|
2 265
|
3 172
|
3 978
|
917
|
1 197
|
2 799
|
3 696
|
|
Cash Equivalents |
2 304
|
2 265
|
3 172
|
3 978
|
917
|
1 197
|
2 799
|
3 696
|
|
Total Receivables |
948
|
787
|
1 031
|
1 292
|
30
|
115
|
821
|
1 883
|
|
Accounts Receivables |
595
|
787
|
1 031
|
1 292
|
30
|
115
|
821
|
1 883
|
|
Other Receivables |
354
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Assets |
202
|
169
|
109
|
221
|
150
|
102
|
59
|
226
|
|
Total Current Assets |
3 454
|
3 222
|
4 312
|
5 491
|
1 098
|
1 414
|
3 679
|
5 805
|
|
PP&E Net |
36
|
40
|
32
|
148
|
18
|
18
|
22
|
35
|
|
PP&E Gross |
36
|
40
|
32
|
148
|
18
|
18
|
22
|
35
|
|
Accumulated Depreciation |
21
|
30
|
39
|
55
|
55
|
50
|
58
|
61
|
|
Intangible Assets |
82
|
338
|
479
|
561
|
528
|
407
|
318
|
297
|
|
Note Receivable |
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
102
|
|
Other Long-Term Assets |
73
|
74
|
288
|
224
|
74
|
31
|
32
|
227
|
|
Total Assets |
3 664
N/A
|
3 673
+0%
|
5 111
+39%
|
6 425
+26%
|
1 718
-73%
|
1 870
+9%
|
4 052
+117%
|
6 466
+60%
|
|
Liabilities | |||||||||
Accounts Payable |
1 106
|
1 075
|
1 300
|
1 760
|
54
|
221
|
1 219
|
2 574
|
|
Short-Term Debt |
500
|
0
|
0
|
0
|
611
|
0
|
500
|
500
|
|
Current Portion of Long-Term Debt |
98
|
198
|
198
|
198
|
124
|
25
|
0
|
0
|
|
Other Current Liabilities |
1 323
|
1 315
|
1 892
|
2 191
|
346
|
445
|
951
|
2 032
|
|
Total Current Liabilities |
3 027
|
2 589
|
3 389
|
4 149
|
1 136
|
691
|
2 671
|
5 106
|
|
Long-Term Debt |
319
|
546
|
348
|
150
|
25
|
0
|
0
|
0
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Minority Interest |
27
|
0
|
0
|
41
|
0
|
12
|
14
|
16
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
4
|
3
|
0
|
0
|
|
Total Liabilities |
3 373
N/A
|
3 135
-7%
|
3 737
+19%
|
4 339
+16%
|
1 166
-73%
|
706
-39%
|
2 685
+280%
|
5 123
+91%
|
|
Equity | |||||||||
Common Stock |
74
|
176
|
441
|
525
|
538
|
1 336
|
1 821
|
1 824
|
|
Retained Earnings |
59
|
94
|
405
|
926
|
616
|
1 762
|
2 559
|
2 613
|
|
Additional Paid In Capital |
184
|
286
|
551
|
636
|
648
|
1 585
|
2 060
|
2 063
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
26
|
18
|
23
|
2
|
17
|
5
|
45
|
71
|
|
Total Equity |
291
N/A
|
538
+85%
|
1 374
+155%
|
2 085
+52%
|
552
-74%
|
1 164
+111%
|
1 367
+17%
|
1 344
-2%
|
|
Total Liabilities & Equity |
3 664
N/A
|
3 673
+0%
|
5 111
+39%
|
6 425
+26%
|
1 718
-73%
|
1 870
+9%
|
4 052
+117%
|
6 466
+60%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
24
|
27
|
28
|
29
|
29
|
33
|
36
|
36
|