Highlight Communications AG
XETRA:HLG
Balance Sheet
Balance Sheet Decomposition
Highlight Communications AG
Current Assets | 177.6m |
Cash & Short-Term Investments | 18.2m |
Receivables | 148.8m |
Other Current Assets | 10.6m |
Non-Current Assets | 434.7m |
Long-Term Investments | 7m |
PP&E | 51.3m |
Intangibles | 350.7m |
Other Non-Current Assets | 25.7m |
Current Liabilities | 387.3m |
Accounts Payable | 110.4m |
Other Current Liabilities | 277m |
Non-Current Liabilities | 63.3m |
Long-Term Debt | 31.3m |
Other Non-Current Liabilities | 32m |
Balance Sheet
Highlight Communications AG
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
44
|
45
|
106
|
89
|
187
|
53
|
53
|
48
|
48
|
30
|
|
Cash Equivalents |
44
|
45
|
106
|
89
|
187
|
53
|
53
|
48
|
48
|
30
|
|
Short-Term Investments |
18
|
18
|
15
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
119
|
81
|
76
|
111
|
116
|
167
|
156
|
152
|
165
|
179
|
|
Accounts Receivables |
50
|
39
|
45
|
42
|
57
|
81
|
71
|
151
|
91
|
101
|
|
Other Receivables |
69
|
42
|
31
|
69
|
60
|
86
|
85
|
1
|
74
|
78
|
|
Inventory |
4
|
5
|
4
|
2
|
4
|
6
|
7
|
24
|
69
|
12
|
|
Other Current Assets |
14
|
14
|
17
|
13
|
12
|
0
|
0
|
0
|
0
|
0
|
|
Total Current Assets |
200
|
162
|
218
|
217
|
320
|
225
|
216
|
224
|
283
|
220
|
|
PP&E Net |
5
|
5
|
5
|
3
|
4
|
18
|
53
|
52
|
61
|
55
|
|
PP&E Gross |
5
|
5
|
5
|
3
|
4
|
18
|
53
|
0
|
61
|
55
|
|
Accumulated Depreciation |
14
|
16
|
16
|
17
|
17
|
19
|
31
|
0
|
41
|
51
|
|
Intangible Assets |
213
|
162
|
202
|
128
|
162
|
248
|
233
|
224
|
185
|
211
|
|
Goodwill |
18
|
17
|
18
|
17
|
18
|
134
|
134
|
124
|
119
|
114
|
|
Note Receivable |
4
|
5
|
0
|
0
|
3
|
13
|
16
|
13
|
14
|
19
|
|
Long-Term Investments |
1
|
6
|
7
|
0
|
0
|
0
|
1
|
2
|
2
|
6
|
|
Other Long-Term Assets |
3
|
4
|
4
|
3
|
6
|
1
|
21
|
13
|
11
|
9
|
|
Other Assets |
18
|
17
|
18
|
17
|
18
|
134
|
134
|
124
|
119
|
114
|
|
Total Assets |
443
N/A
|
362
-18%
|
458
+27%
|
369
-20%
|
513
+39%
|
639
+25%
|
674
+6%
|
652
-3%
|
675
+3%
|
634
-6%
|
|
Liabilities | |||||||||||
Accounts Payable |
35
|
24
|
26
|
23
|
46
|
51
|
47
|
130
|
40
|
42
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
52
|
77
|
149
|
75
|
79
|
200
|
119
|
|
Other Current Liabilities |
283
|
215
|
261
|
124
|
132
|
176
|
163
|
72
|
168
|
149
|
|
Total Current Liabilities |
317
|
239
|
287
|
199
|
255
|
376
|
284
|
281
|
409
|
310
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
1
|
153
|
133
|
39
|
108
|
|
Deferred Income Tax |
11
|
5
|
9
|
10
|
15
|
30
|
34
|
34
|
26
|
27
|
|
Minority Interest |
11
|
10
|
7
|
5
|
5
|
26
|
10
|
8
|
4
|
3
|
|
Other Liabilities |
8
|
11
|
58
|
24
|
6
|
6
|
5
|
7
|
4
|
3
|
|
Total Liabilities |
347
N/A
|
265
-24%
|
362
+36%
|
238
-34%
|
281
+18%
|
439
+56%
|
487
+11%
|
462
-5%
|
482
+4%
|
451
-6%
|
|
Equity | |||||||||||
Common Stock |
47
|
47
|
47
|
47
|
63
|
63
|
63
|
63
|
63
|
63
|
|
Retained Earnings |
52
|
52
|
51
|
83
|
169
|
143
|
131
|
133
|
136
|
126
|
|
Treasury Stock |
3
|
3
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
6
|
|
Total Equity |
97
N/A
|
97
0%
|
96
0%
|
131
+36%
|
232
+77%
|
199
-14%
|
187
-6%
|
190
+1%
|
192
+1%
|
183
-5%
|
|
Total Liabilities & Equity |
443
N/A
|
362
-18%
|
458
+27%
|
369
-20%
|
513
+39%
|
639
+25%
|
674
+6%
|
652
-3%
|
675
+3%
|
634
-6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
45
|
44
|
45
|
47
|
63
|
57
|
57
|
57
|
57
|
57
|