Carel Industries SpA
MIL:CRL
Balance Sheet
Balance Sheet Decomposition
Carel Industries SpA
Carel Industries SpA
Balance Sheet
Carel Industries SpA
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
37
|
29
|
44
|
55
|
63
|
106
|
101
|
97
|
154
|
99
|
|
| Cash |
37
|
29
|
44
|
55
|
63
|
106
|
101
|
97
|
154
|
99
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
21
|
46
|
47
|
0
|
0
|
8
|
0
|
11
|
3
|
3
|
|
| Total Receivables |
52
|
59
|
60
|
72
|
66
|
67
|
81
|
99
|
114
|
114
|
|
| Accounts Receivables |
49
|
57
|
56
|
62
|
61
|
60
|
77
|
96
|
109
|
108
|
|
| Other Receivables |
3
|
2
|
4
|
10
|
6
|
7
|
4
|
3
|
4
|
6
|
|
| Inventory |
29
|
31
|
38
|
54
|
48
|
52
|
81
|
107
|
112
|
94
|
|
| Other Current Assets |
1
|
0
|
0
|
0
|
0
|
0
|
7
|
17
|
14
|
15
|
|
| Total Current Assets |
139
|
166
|
189
|
182
|
178
|
232
|
270
|
330
|
396
|
325
|
|
| PP&E Net |
18
|
20
|
22
|
38
|
64
|
75
|
84
|
110
|
118
|
123
|
|
| PP&E Gross |
18
|
20
|
22
|
38
|
64
|
75
|
84
|
110
|
118
|
123
|
|
| Accumulated Depreciation |
39
|
43
|
47
|
60
|
68
|
65
|
90
|
103
|
118
|
132
|
|
| Intangible Assets |
9
|
9
|
10
|
43
|
42
|
40
|
67
|
93
|
139
|
134
|
|
| Goodwill |
3
|
3
|
3
|
48
|
49
|
49
|
67
|
101
|
244
|
246
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
13
|
11
|
10
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
2
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
4
|
|
| Other Long-Term Assets |
4
|
5
|
6
|
6
|
5
|
6
|
7
|
17
|
21
|
19
|
|
| Other Assets |
3
|
3
|
3
|
48
|
49
|
49
|
67
|
101
|
244
|
246
|
|
| Total Assets |
174
N/A
|
205
+18%
|
230
+12%
|
317
+38%
|
350
+10%
|
414
+18%
|
508
+23%
|
653
+29%
|
920
+41%
|
851
-8%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
27
|
28
|
35
|
41
|
38
|
43
|
66
|
77
|
75
|
63
|
|
| Accrued Liabilities |
11
|
12
|
13
|
15
|
16
|
23
|
25
|
29
|
37
|
35
|
|
| Short-Term Debt |
3
|
28
|
28
|
44
|
34
|
1
|
1
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
1
|
1
|
2
|
4
|
49
|
64
|
84
|
46
|
43
|
|
| Other Current Liabilities |
5
|
5
|
5
|
7
|
8
|
6
|
10
|
13
|
77
|
31
|
|
| Total Current Liabilities |
47
|
74
|
81
|
110
|
101
|
121
|
166
|
203
|
235
|
172
|
|
| Long-Term Debt |
17
|
15
|
22
|
69
|
86
|
113
|
94
|
121
|
147
|
109
|
|
| Deferred Income Tax |
1
|
2
|
2
|
12
|
11
|
10
|
17
|
18
|
29
|
26
|
|
| Minority Interest |
1
|
1
|
0
|
0
|
0
|
0
|
15
|
16
|
20
|
7
|
|
| Other Liabilities |
7
|
8
|
7
|
9
|
10
|
10
|
61
|
90
|
114
|
101
|
|
| Total Liabilities |
73
N/A
|
98
+35%
|
112
+14%
|
199
+77%
|
207
+4%
|
255
+23%
|
353
+38%
|
448
+27%
|
544
+21%
|
416
-24%
|
|
| Equity | |||||||||||
| Common Stock |
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
|
| Retained Earnings |
83
|
88
|
105
|
105
|
130
|
152
|
141
|
188
|
368
|
423
|
|
| Other Equity |
8
|
8
|
3
|
3
|
3
|
3
|
4
|
7
|
3
|
1
|
|
| Total Equity |
101
N/A
|
106
+5%
|
118
+11%
|
118
0%
|
143
+21%
|
159
+12%
|
155
-3%
|
205
+33%
|
376
+83%
|
435
+16%
|
|
| Total Liabilities & Equity |
174
N/A
|
205
+18%
|
230
+12%
|
317
+38%
|
350
+10%
|
414
+18%
|
508
+23%
|
653
+29%
|
920
+41%
|
851
-8%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
10
|
10
|
10
|
100
|
103
|
103
|
103
|
103
|
112
|
112
|
|