Ariston Holding NV
MIL:ARIS
Balance Sheet
Balance Sheet Decomposition
Ariston Holding NV
Ariston Holding NV
Balance Sheet
Ariston Holding NV
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
316
|
309
|
313
|
452
|
690
|
999
|
451
|
351
|
247
|
|
| Cash |
1
|
1
|
1
|
0
|
6
|
0
|
2
|
0
|
0
|
|
| Cash Equivalents |
315
|
308
|
312
|
452
|
684
|
999
|
449
|
351
|
246
|
|
| Short-Term Investments |
11
|
5
|
16
|
10
|
11
|
47
|
35
|
5
|
4
|
|
| Total Receivables |
220
|
216
|
254
|
240
|
313
|
366
|
462
|
419
|
432
|
|
| Accounts Receivables |
213
|
206
|
238
|
228
|
248
|
308
|
361
|
334
|
348
|
|
| Other Receivables |
7
|
11
|
16
|
12
|
64
|
57
|
101
|
85
|
84
|
|
| Inventory |
248
|
269
|
276
|
265
|
382
|
477
|
619
|
470
|
511
|
|
| Other Current Assets |
44
|
35
|
32
|
37
|
22
|
22
|
35
|
31
|
49
|
|
| Total Current Assets |
841
|
834
|
891
|
1 005
|
1 417
|
1 911
|
1 602
|
1 276
|
1 242
|
|
| PP&E Net |
263
|
338
|
369
|
341
|
372
|
405
|
619
|
649
|
690
|
|
| PP&E Gross |
263
|
338
|
369
|
341
|
372
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
532
|
567
|
640
|
652
|
698
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
80
|
85
|
111
|
106
|
113
|
130
|
618
|
603
|
601
|
|
| Goodwill |
249
|
253
|
300
|
286
|
295
|
313
|
894
|
898
|
892
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
2
|
|
| Long-Term Investments |
1
|
2
|
3
|
4
|
8
|
9
|
10
|
10
|
15
|
|
| Other Long-Term Assets |
49
|
70
|
60
|
72
|
111
|
109
|
123
|
130
|
136
|
|
| Other Assets |
249
|
253
|
300
|
286
|
295
|
313
|
894
|
898
|
892
|
|
| Total Assets |
1 483
N/A
|
1 582
+7%
|
1 736
+10%
|
1 813
+4%
|
2 317
+28%
|
2 879
+24%
|
3 868
+34%
|
3 567
-8%
|
3 577
+0%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
327
|
297
|
331
|
364
|
477
|
481
|
464
|
444
|
505
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
96
|
85
|
85
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
14
|
6
|
6
|
|
| Current Portion of Long-Term Debt |
6
|
25
|
22
|
188
|
46
|
54
|
65
|
111
|
40
|
|
| Other Current Liabilities |
197
|
232
|
247
|
242
|
297
|
292
|
386
|
304
|
312
|
|
| Total Current Liabilities |
530
|
555
|
601
|
794
|
820
|
827
|
1 024
|
950
|
948
|
|
| Long-Term Debt |
315
|
357
|
434
|
390
|
446
|
865
|
942
|
800
|
736
|
|
| Deferred Income Tax |
33
|
49
|
32
|
32
|
51
|
62
|
214
|
209
|
182
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
1
|
1
|
|
| Other Liabilities |
178
|
156
|
146
|
150
|
121
|
112
|
185
|
182
|
196
|
|
| Total Liabilities |
1 055
N/A
|
1 118
+6%
|
1 213
+9%
|
1 367
+13%
|
1 439
+5%
|
1 869
+30%
|
2 365
+27%
|
2 141
-9%
|
2 061
-4%
|
|
| Equity | ||||||||||
| Common Stock |
42
|
42
|
42
|
42
|
46
|
46
|
47
|
47
|
47
|
|
| Retained Earnings |
361
|
398
|
457
|
381
|
539
|
651
|
785
|
718
|
802
|
|
| Additional Paid In Capital |
24
|
24
|
24
|
24
|
294
|
313
|
711
|
711
|
711
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
15
|
22
|
22
|
|
| Other Equity |
0
|
0
|
0
|
0
|
25
|
11
|
15
|
23
|
21
|
|
| Total Equity |
427
N/A
|
464
+9%
|
522
+13%
|
447
-15%
|
878
+97%
|
1 010
+15%
|
1 503
+49%
|
1 426
-5%
|
1 516
+6%
|
|
| Total Liabilities & Equity |
1 483
N/A
|
1 582
+7%
|
1 736
+10%
|
1 813
+4%
|
2 317
+28%
|
2 879
+24%
|
3 868
+34%
|
3 567
-8%
|
3 577
+0%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
329
|
329
|
329
|
329
|
329
|
330
|
370
|
368
|
368
|
|