Watchlist Manager

Watchlist

Price: 196 EUR 0.51% Market Closed

Market Cap: €5.6B

I	Installed Building Products Inc F:2IL	US
C	Carlsberg A/S LSE:0AI3	DK
	Xianhe Co Ltd SSE:603733	CN

Balance Sheet

Currency: USD

	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	Dec-2025
Assets
Cash & Cash Equivalents	3	4	4	11	7	15	63	90	178	232	334	230	387	328	322
Cash Equivalents	3	4	4	11	7	15	63	90	178	232	334	230	387	328	322
Short-Term Investments	0	0	0	0	0	0	30	10	38	0	0	0	0	0	0
Total Receivables	35	47	59	72	103	129	181	229	267	291	345	427	455	467	471
Accounts Receivables	34	46	58	72	103	129	181	229	267	291	345	427	455	467	471
Other Receivables	1	1	1	0	0	0	0	0	0	0	0	0	0	0	0
Inventory	12	17	20	24	29	40	48	61	75	77	143	177	163	195	203
Other Current Assets	7	8	13	12	11	9	33	21	25	24	37	52	66	66	46
Total Current Assets	57	76	96	119	150	192	355	412	582	624	859	884	1 070	1 055	1 043
PP&E Net	8	18	30	39	58	68	81	90	152	158	176	195	215	270	282
PP&E Gross	8	18	30	39	0	68	81	90	152	158	176	195	215	270	282
Accumulated Depreciation	50	50	52	59	0	89	110	133	158	189	222	259	297	331	376
Intangible Assets	13	15	13	18	67	86	138	150	154	171	264	284	269	271	262
Goodwill	48	49	49	53	91	107	156	173	196	217	323	374	399	433	450
Other Long-Term Assets	2	3	3	4	8	9	9	10	16	18	31	43	29	32	32
Other Assets	48	49	49	53	91	107	156	173	196	217	323	374	399	433	450
Total Assets	128 N/A	161 +26%	191 +19%	234 +23%	374 +60%	462 +24%	739 +60%	835 +13%	1 100 +32%	1 188 +8%	1 653 +39%	1 779 +8%	1 981 +11%	2 060 +4%	2 068 +0%
Liabilities
Accounts Payable	27	34	40	47	51	68	87	97	99	102	133	149	159	147	119
Accrued Liabilities	7	8	9	11	15	18	25	36	59	77	88	95	107	119	129
Short-Term Debt	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Current Portion of Long-Term Debt	2	4	8	11	18	24	22	27	27	25	33	34	35	35	39
Other Current Liabilities	2	7	8	8	14	20	25	22	29	32	54	50	46	58	57
Total Current Liabilities	38	53	64	77	97	130	160	182	214	237	308	328	346	359	344
Long-Term Debt	20	27	43	43	125	143	337	436	549	544	836	837	842	848	854
Deferred Income Tax	11	12	10	10	15	14	6	7	9	0	5	29	25	26	25
Other Liabilities	8	10	9	13	22	21	25	28	78	88	89	92	98	122	135
Total Liabilities	78 N/A	101 +31%	126 +24%	142 +13%	259 +82%	308 +19%	528 +71%	652 +23%	849 +30%	869 +2%	1 236 +42%	1 285 +4%	1 311 +2%	1 355 +3%	1 358 +0%
Equity
Common Stock	44	50	56	0	0	0	0	0	0	0	0	0	0	0	0
Retained Earnings	10	12	72	58	31	7	48	105	173	269	353	513	694	866	1 043
Additional Paid In Capital	0	4	0	155	157	159	174	182	190	200	211	229	245	261	284
Treasury Stock	0	0	0	5	11	12	13	104	107	142	147	289	302	457	640
Other Equity	16	17	81	0	0	0	1	0	7	9	0	41	34	35	22
Total Equity	50 N/A	59 +19%	65 +10%	92 +41%	115 +25%	154 +34%	211 +37%	183 -13%	250 +37%	319 +28%	417 +31%	494 +18%	670 +36%	705 +5%	710 +1%
Total Liabilities & Equity	128 N/A	161 +26%	191 +19%	234 +23%	374 +60%	462 +24%	739 +60%	835 +13%	1 100 +32%	1 188 +8%	1 653 +39%	1 779 +8%	1 981 +11%	2 060 +4%	2 068 +0%
Shares Outstanding
Common Shares Outstanding	14	16	16	32	31	32	32	30	30	30	30	28	28	28	27