ACI Worldwide Inc
XBER:TSA
Balance Sheet
Balance Sheet Decomposition
ACI Worldwide Inc
ACI Worldwide Inc
Balance Sheet
ACI Worldwide Inc
| Sep-2001 | Sep-2002 | Sep-2003 | Sep-2004 | Sep-2005 | Sep-2006 | Sep-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
32
|
88
|
114
|
170
|
84
|
110
|
61
|
113
|
126
|
171
|
197
|
76
|
95
|
77
|
102
|
76
|
70
|
149
|
121
|
165
|
122
|
125
|
164
|
216
|
|
| Cash Equivalents |
32
|
88
|
114
|
170
|
84
|
110
|
61
|
113
|
126
|
171
|
197
|
76
|
95
|
77
|
102
|
76
|
70
|
149
|
121
|
165
|
122
|
125
|
164
|
216
|
|
| Short-Term Investments |
5
|
4
|
1
|
0
|
73
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
79
|
49
|
64
|
67
|
73
|
91
|
86
|
98
|
108
|
87
|
100
|
223
|
226
|
243
|
239
|
287
|
301
|
364
|
359
|
343
|
320
|
404
|
452
|
414
|
|
| Accounts Receivables |
56
|
36
|
42
|
45
|
64
|
72
|
70
|
78
|
99
|
78
|
93
|
217
|
204
|
227
|
219
|
268
|
263
|
348
|
359
|
343
|
320
|
404
|
452
|
414
|
|
| Other Receivables |
23
|
13
|
22
|
23
|
9
|
18
|
16
|
21
|
10
|
10
|
7
|
6
|
22
|
16
|
20
|
19
|
38
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
20
|
23
|
15
|
7
|
16
|
29
|
25
|
35
|
40
|
36
|
45
|
57
|
115
|
54
|
41
|
45
|
51
|
55
|
440
|
647
|
495
|
586
|
790
|
360
|
|
| Total Current Assets |
136
|
163
|
195
|
244
|
245
|
229
|
172
|
247
|
274
|
295
|
342
|
356
|
436
|
374
|
383
|
408
|
422
|
567
|
920
|
1 155
|
937
|
1 115
|
1 407
|
991
|
|
| PP&E Net |
15
|
12
|
9
|
8
|
9
|
14
|
19
|
19
|
18
|
19
|
21
|
41
|
57
|
60
|
61
|
79
|
80
|
73
|
128
|
106
|
111
|
93
|
72
|
64
|
|
| PP&E Gross |
15
|
12
|
9
|
8
|
9
|
14
|
19
|
19
|
18
|
19
|
21
|
41
|
57
|
60
|
61
|
79
|
80
|
73
|
128
|
106
|
111
|
93
|
72
|
64
|
|
| Accumulated Depreciation |
42
|
47
|
52
|
57
|
38
|
35
|
41
|
30
|
32
|
34
|
37
|
45
|
48
|
61
|
74
|
83
|
103
|
117
|
136
|
123
|
125
|
141
|
138
|
134
|
|
| Intangible Assets |
12
|
6
|
2
|
2
|
19
|
77
|
71
|
60
|
57
|
46
|
41
|
257
|
429
|
471
|
495
|
389
|
347
|
305
|
592
|
518
|
441
|
358
|
304
|
258
|
|
| Goodwill |
57
|
56
|
46
|
47
|
66
|
192
|
206
|
200
|
205
|
204
|
214
|
501
|
669
|
781
|
913
|
910
|
910
|
910
|
1 281
|
1 280
|
1 280
|
1 226
|
1 226
|
1 226
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
189
|
213
|
216
|
276
|
298
|
314
|
360
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
19
|
19
|
18
|
19
|
19
|
|
| Other Long-Term Assets |
53
|
31
|
11
|
25
|
25
|
28
|
38
|
27
|
37
|
38
|
47
|
95
|
90
|
164
|
125
|
117
|
103
|
79
|
106
|
92
|
94
|
103
|
103
|
108
|
|
| Other Assets |
57
|
56
|
46
|
47
|
66
|
192
|
206
|
200
|
205
|
204
|
214
|
501
|
669
|
781
|
913
|
910
|
910
|
910
|
1 281
|
1 280
|
1 280
|
1 226
|
1 226
|
1 226
|
|
| Total Assets |
272
N/A
|
267
-2%
|
264
-1%
|
326
+23%
|
364
+12%
|
539
+48%
|
507
-6%
|
553
+9%
|
590
+7%
|
602
+2%
|
665
+10%
|
1 251
+88%
|
1 682
+34%
|
1 851
+10%
|
1 976
+7%
|
1 902
-4%
|
1 862
-2%
|
2 123
+14%
|
3 258
+53%
|
3 387
+4%
|
3 159
-7%
|
3 210
+2%
|
3 445
+7%
|
3 025
-12%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
14
|
7
|
7
|
7
|
10
|
15
|
15
|
16
|
18
|
15
|
12
|
34
|
44
|
50
|
55
|
43
|
35
|
40
|
37
|
41
|
41
|
48
|
46
|
45
|
|
| Accrued Liabilities |
7
|
8
|
10
|
13
|
19
|
39
|
23
|
20
|
25
|
26
|
28
|
35
|
43
|
43
|
39
|
55
|
56
|
47
|
54
|
71
|
72
|
66
|
72
|
74
|
|
| Short-Term Debt |
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
13
|
18
|
16
|
7
|
2
|
0
|
0
|
0
|
0
|
75
|
0
|
18
|
47
|
87
|
90
|
90
|
18
|
21
|
34
|
34
|
46
|
66
|
74
|
35
|
|
| Other Current Liabilities |
68
|
80
|
81
|
93
|
93
|
108
|
117
|
130
|
153
|
154
|
188
|
180
|
212
|
198
|
201
|
188
|
213
|
190
|
487
|
759
|
595
|
680
|
844
|
449
|
|
| Total Current Liabilities |
114
|
114
|
113
|
120
|
124
|
161
|
155
|
166
|
195
|
271
|
227
|
267
|
346
|
379
|
385
|
376
|
322
|
297
|
612
|
906
|
754
|
859
|
1 037
|
603
|
|
| Long-Term Debt |
44
|
25
|
9
|
2
|
0
|
75
|
75
|
75
|
75
|
0
|
75
|
357
|
708
|
805
|
834
|
654
|
668
|
651
|
1 339
|
1 121
|
1 020
|
1 024
|
964
|
890
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
0
|
0
|
0
|
15
|
11
|
13
|
28
|
26
|
17
|
32
|
32
|
41
|
36
|
40
|
41
|
40
|
|
| Other Liabilities |
30
|
26
|
18
|
16
|
22
|
34
|
49
|
96
|
84
|
75
|
45
|
78
|
74
|
73
|
74
|
91
|
90
|
95
|
145
|
114
|
104
|
93
|
79
|
69
|
|
| Total Liabilities |
188
N/A
|
164
-13%
|
141
-14%
|
139
-2%
|
146
+6%
|
272
+86%
|
282
+3%
|
339
+20%
|
354
+4%
|
346
-2%
|
347
+0%
|
717
+106%
|
1 138
+59%
|
1 269
+12%
|
1 321
+4%
|
1 147
-13%
|
1 097
-4%
|
1 074
-2%
|
2 128
+98%
|
2 180
+2%
|
1 914
-12%
|
2 017
+5%
|
2 120
+5%
|
1 601
-24%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
99
|
84
|
70
|
23
|
7
|
62
|
53
|
59
|
78
|
105
|
151
|
200
|
264
|
331
|
417
|
546
|
551
|
864
|
931
|
1 004
|
1 131
|
1 274
|
1 395
|
1 598
|
|
| Additional Paid In Capital |
227
|
229
|
236
|
255
|
288
|
308
|
313
|
326
|
331
|
337
|
347
|
535
|
543
|
552
|
561
|
600
|
610
|
632
|
668
|
682
|
688
|
703
|
713
|
732
|
|
| Treasury Stock |
35
|
35
|
35
|
35
|
69
|
94
|
140
|
148
|
159
|
172
|
163
|
187
|
240
|
283
|
253
|
298
|
320
|
356
|
378
|
388
|
476
|
666
|
675
|
785
|
|
| Other Equity |
9
|
7
|
8
|
10
|
9
|
9
|
1
|
23
|
15
|
15
|
17
|
14
|
23
|
20
|
72
|
94
|
77
|
93
|
92
|
92
|
100
|
118
|
109
|
121
|
|
| Total Equity |
84
N/A
|
103
+23%
|
123
+19%
|
187
+52%
|
217
+16%
|
267
+23%
|
225
-16%
|
214
-5%
|
236
+10%
|
256
+8%
|
317
+24%
|
534
+68%
|
544
+2%
|
581
+7%
|
654
+13%
|
755
+15%
|
765
+1%
|
1 048
+37%
|
1 130
+8%
|
1 207
+7%
|
1 245
+3%
|
1 193
-4%
|
1 324
+11%
|
1 424
+8%
|
|
| Total Liabilities & Equity |
272
N/A
|
267
-2%
|
264
-1%
|
326
+23%
|
364
+12%
|
539
+48%
|
507
-6%
|
553
+9%
|
590
+7%
|
602
+2%
|
665
+10%
|
1 251
+88%
|
1 682
+34%
|
1 851
+10%
|
1 976
+7%
|
1 902
-4%
|
1 862
-2%
|
2 123
+14%
|
3 258
+53%
|
3 387
+4%
|
3 159
-7%
|
3 210
+2%
|
3 445
+7%
|
3 025
-12%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
106
|
106
|
109
|
113
|
114
|
112
|
107
|
105
|
102
|
100
|
101
|
118
|
117
|
116
|
119
|
117
|
117
|
116
|
116
|
117
|
116
|
108
|
108
|
105
|
|