Deceuninck NV
XBRU:DECB
Balance Sheet
Balance Sheet Decomposition
Deceuninck NV
Current Assets | 323.5m |
Cash & Short-Term Investments | 46.5m |
Receivables | 126.8m |
Other Current Assets | 150.2m |
Non-Current Assets | 357.4m |
Long-Term Investments | 10.6m |
PP&E | 311.6m |
Intangibles | 14.2m |
Other Non-Current Assets | 21m |
Current Liabilities | 232.5m |
Accounts Payable | 138.8m |
Accrued Liabilities | 18.3m |
Other Current Liabilities | 75.4m |
Non-Current Liabilities | 146.9m |
Long-Term Debt | 105.1m |
Other Non-Current Liabilities | 41.8m |
Balance Sheet
Deceuninck NV
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
29
|
71
|
72
|
42
|
66
|
53
|
106
|
73
|
59
|
47
|
|
Cash |
14
|
27
|
46
|
34
|
24
|
22
|
67
|
36
|
21
|
21
|
|
Cash Equivalents |
15
|
44
|
26
|
8
|
41
|
31
|
39
|
36
|
38
|
26
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
123
|
135
|
129
|
116
|
97
|
104
|
106
|
161
|
143
|
127
|
|
Accounts Receivables |
116
|
123
|
114
|
109
|
89
|
78
|
69
|
91
|
88
|
82
|
|
Other Receivables |
6
|
12
|
16
|
7
|
8
|
26
|
37
|
70
|
55
|
45
|
|
Inventory |
93
|
95
|
99
|
114
|
117
|
109
|
113
|
170
|
172
|
138
|
|
Other Current Assets |
4
|
7
|
9
|
4
|
6
|
2
|
1
|
1
|
11
|
12
|
|
Total Current Assets |
249
|
308
|
310
|
276
|
286
|
268
|
326
|
405
|
385
|
324
|
|
PP&E Net |
216
|
219
|
254
|
253
|
269
|
299
|
254
|
247
|
298
|
312
|
|
PP&E Gross |
216
|
219
|
254
|
253
|
269
|
299
|
254
|
247
|
298
|
312
|
|
Accumulated Depreciation |
435
|
460
|
471
|
402
|
420
|
449
|
455
|
475
|
602
|
672
|
|
Intangible Assets |
6
|
5
|
4
|
6
|
6
|
4
|
2
|
2
|
5
|
4
|
|
Goodwill |
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
|
Note Receivable |
1
|
1
|
3
|
2
|
1
|
1
|
1
|
2
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
4
|
3
|
0
|
0
|
0
|
11
|
|
Other Long-Term Assets |
21
|
19
|
19
|
11
|
9
|
5
|
5
|
10
|
11
|
21
|
|
Other Assets |
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
|
Total Assets |
504
N/A
|
563
+12%
|
601
+7%
|
559
-7%
|
585
+5%
|
590
+1%
|
599
+2%
|
675
+13%
|
710
+5%
|
681
-4%
|
|
Liabilities | |||||||||||
Accounts Payable |
85
|
74
|
102
|
87
|
114
|
93
|
108
|
176
|
144
|
139
|
|
Accrued Liabilities |
12
|
15
|
18
|
15
|
15
|
14
|
16
|
16
|
17
|
20
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
85
|
19
|
32
|
31
|
35
|
52
|
24
|
122
|
16
|
12
|
|
Other Current Liabilities |
11
|
12
|
15
|
9
|
11
|
29
|
40
|
65
|
53
|
62
|
|
Total Current Liabilities |
194
|
120
|
166
|
142
|
175
|
188
|
188
|
379
|
230
|
232
|
|
Long-Term Debt |
15
|
143
|
129
|
130
|
124
|
141
|
137
|
13
|
131
|
105
|
|
Deferred Income Tax |
6
|
5
|
2
|
2
|
3
|
1
|
2
|
2
|
10
|
6
|
|
Minority Interest |
5
|
4
|
3
|
3
|
3
|
2
|
7
|
6
|
13
|
13
|
|
Other Liabilities |
25
|
25
|
28
|
28
|
27
|
27
|
26
|
23
|
19
|
23
|
|
Total Liabilities |
244
N/A
|
297
+22%
|
329
+11%
|
304
-8%
|
332
+9%
|
359
+8%
|
360
+0%
|
422
+17%
|
402
-5%
|
379
-6%
|
|
Equity | |||||||||||
Common Stock |
53
|
53
|
53
|
54
|
54
|
54
|
54
|
54
|
55
|
55
|
|
Retained Earnings |
169
|
181
|
199
|
208
|
219
|
200
|
228
|
256
|
256
|
257
|
|
Additional Paid In Capital |
86
|
87
|
87
|
88
|
88
|
88
|
88
|
90
|
90
|
91
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
|
Other Equity |
48
|
55
|
67
|
94
|
107
|
111
|
131
|
148
|
94
|
101
|
|
Total Equity |
260
N/A
|
265
+2%
|
272
+2%
|
255
-6%
|
253
-1%
|
231
-9%
|
239
+4%
|
253
+6%
|
307
+22%
|
302
-2%
|
|
Total Liabilities & Equity |
504
N/A
|
563
+12%
|
601
+7%
|
559
-7%
|
585
+5%
|
590
+1%
|
599
+2%
|
675
+13%
|
710
+5%
|
681
-4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
134
|
135
|
135
|
136
|
137
|
137
|
137
|
138
|
138
|
138
|