Sierra Wireless Inc
TSX:SW
Balance Sheet
Balance Sheet Decomposition
Sierra Wireless Inc
Sierra Wireless Inc
Balance Sheet
Sierra Wireless Inc
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
64
|
177
|
207
|
94
|
103
|
65
|
89
|
76
|
161
|
77
|
|
| Cash Equivalents |
64
|
177
|
207
|
94
|
103
|
65
|
89
|
76
|
161
|
77
|
|
| Short-Term Investments |
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
109
|
113
|
107
|
116
|
144
|
173
|
172
|
131
|
69
|
85
|
|
| Accounts Receivables |
97
|
80
|
107
|
116
|
119
|
173
|
154
|
117
|
52
|
69
|
|
| Other Receivables |
12
|
33
|
0
|
0
|
25
|
0
|
18
|
15
|
17
|
17
|
|
| Inventory |
13
|
8
|
17
|
33
|
41
|
53
|
51
|
54
|
33
|
82
|
|
| Other Current Assets |
101
|
31
|
13
|
14
|
7
|
8
|
12
|
23
|
23
|
27
|
|
| Total Current Assets |
286
|
332
|
344
|
257
|
294
|
300
|
324
|
284
|
285
|
272
|
|
| PP&E Net |
20
|
22
|
21
|
29
|
34
|
43
|
40
|
66
|
52
|
45
|
|
| PP&E Gross |
20
|
22
|
21
|
0
|
34
|
43
|
40
|
66
|
52
|
45
|
|
| Accumulated Depreciation |
58
|
63
|
62
|
0
|
77
|
69
|
81
|
90
|
73
|
78
|
|
| Intangible Assets |
56
|
44
|
38
|
84
|
75
|
109
|
85
|
70
|
78
|
55
|
|
| Goodwill |
98
|
103
|
104
|
157
|
154
|
219
|
211
|
208
|
176
|
167
|
|
| Other Long-Term Assets |
5
|
12
|
9
|
20
|
21
|
25
|
25
|
12
|
12
|
8
|
|
| Other Assets |
98
|
103
|
104
|
157
|
154
|
219
|
211
|
208
|
176
|
167
|
|
| Total Assets |
465
N/A
|
512
+10%
|
515
+1%
|
546
+6%
|
579
+6%
|
695
+20%
|
684
-2%
|
639
-7%
|
601
-6%
|
547
-9%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
64
|
61
|
76
|
82
|
109
|
95
|
94
|
75
|
67
|
109
|
|
| Accrued Liabilities |
43
|
46
|
35
|
23
|
31
|
43
|
46
|
42
|
50
|
43
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Current Liabilities |
32
|
21
|
21
|
27
|
33
|
45
|
50
|
66
|
55
|
44
|
|
| Total Current Liabilities |
140
|
127
|
131
|
132
|
173
|
183
|
190
|
184
|
172
|
196
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
|
| Deferred Income Tax |
0
|
0
|
1
|
12
|
12
|
8
|
6
|
5
|
10
|
6
|
|
| Other Liabilities |
27
|
22
|
27
|
44
|
33
|
37
|
43
|
69
|
63
|
58
|
|
| Total Liabilities |
167
N/A
|
149
-11%
|
159
+6%
|
188
+19%
|
217
+15%
|
227
+5%
|
240
+6%
|
258
+8%
|
245
-5%
|
269
+10%
|
|
| Equity | |||||||||||
| Common Stock |
323
|
330
|
340
|
347
|
343
|
428
|
433
|
436
|
442
|
460
|
|
| Retained Earnings |
35
|
19
|
3
|
0
|
14
|
18
|
8
|
79
|
129
|
221
|
|
| Additional Paid In Capital |
23
|
26
|
27
|
24
|
25
|
28
|
31
|
38
|
50
|
49
|
|
| Treasury Stock |
5
|
5
|
6
|
4
|
5
|
3
|
2
|
0
|
1
|
2
|
|
| Other Equity |
8
|
7
|
6
|
8
|
14
|
3
|
9
|
13
|
6
|
9
|
|
| Total Equity |
298
N/A
|
363
+22%
|
357
-2%
|
358
+0%
|
362
+1%
|
468
+29%
|
444
-5%
|
381
-14%
|
356
-7%
|
278
-22%
|
|
| Total Liabilities & Equity |
465
N/A
|
512
+10%
|
515
+1%
|
546
+6%
|
579
+6%
|
695
+20%
|
684
-2%
|
639
-7%
|
601
-6%
|
547
-9%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
31
|
31
|
32
|
32
|
32
|
36
|
36
|
36
|
37
|
38
|
|