FILA Fabbrica Italiana Lapis ed Affini SpA
MIL:FILA
Balance Sheet
Balance Sheet Decomposition
FILA Fabbrica Italiana Lapis ed Affini SpA
FILA Fabbrica Italiana Lapis ed Affini SpA
Balance Sheet
FILA Fabbrica Italiana Lapis ed Affini SpA
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Cash & Cash Equivalents |
53
|
32
|
31
|
60
|
39
|
158
|
100
|
127
|
146
|
111
|
126
|
176
|
|
| Cash |
53
|
32
|
31
|
59
|
38
|
157
|
100
|
127
|
146
|
111
|
126
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
176
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
1
|
1
|
1
|
|
| Total Receivables |
0
|
76
|
82
|
116
|
138
|
158
|
148
|
122
|
125
|
124
|
107
|
95
|
|
| Accounts Receivables |
0
|
69
|
70
|
103
|
119
|
136
|
126
|
102
|
108
|
99
|
89
|
84
|
|
| Other Receivables |
0
|
8
|
12
|
13
|
19
|
23
|
21
|
20
|
18
|
25
|
18
|
11
|
|
| Inventory |
0
|
92
|
119
|
177
|
179
|
262
|
258
|
256
|
271
|
307
|
264
|
257
|
|
| Other Current Assets |
79
|
1
|
1
|
3
|
3
|
5
|
5
|
4
|
5
|
5
|
5
|
5
|
|
| Total Current Assets |
131
|
202
|
232
|
356
|
359
|
584
|
511
|
510
|
551
|
548
|
504
|
534
|
|
| PP&E Net |
0
|
26
|
48
|
81
|
88
|
104
|
186
|
171
|
172
|
168
|
125
|
109
|
|
| PP&E Gross |
0
|
26
|
48
|
81
|
88
|
104
|
186
|
171
|
172
|
168
|
125
|
109
|
|
| Accumulated Depreciation |
0
|
53
|
61
|
116
|
122
|
132
|
152
|
167
|
197
|
223
|
220
|
234
|
|
| Intangible Assets |
0
|
13
|
46
|
141
|
131
|
295
|
283
|
273
|
277
|
274
|
241
|
236
|
|
| Goodwill |
0
|
9
|
42
|
78
|
77
|
147
|
148
|
163
|
168
|
173
|
137
|
140
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
7
|
2
|
3
|
4
|
4
|
4
|
4
|
6
|
7
|
161
|
141
|
|
| Other Long-Term Assets |
0
|
10
|
14
|
21
|
17
|
21
|
18
|
20
|
19
|
24
|
23
|
21
|
|
| Other Assets |
0
|
9
|
42
|
78
|
77
|
147
|
148
|
163
|
168
|
173
|
137
|
140
|
|
| Total Assets |
131
N/A
|
267
+103%
|
384
+44%
|
681
+77%
|
676
-1%
|
1 155
+71%
|
1 151
0%
|
1 141
-1%
|
1 193
+5%
|
1 194
+0%
|
1 191
0%
|
1 180
-1%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
0
|
37
|
38
|
63
|
68
|
75
|
76
|
68
|
82
|
90
|
69
|
73
|
|
| Accrued Liabilities |
0
|
1
|
1
|
1
|
2
|
3
|
3
|
2
|
1
|
2
|
4
|
5
|
|
| Short-Term Debt |
0
|
62
|
67
|
53
|
18
|
11
|
15
|
15
|
13
|
7
|
1
|
3
|
|
| Current Portion of Long-Term Debt |
43
|
8
|
1
|
24
|
81
|
73
|
86
|
110
|
82
|
127
|
71
|
37
|
|
| Other Current Liabilities |
8
|
15
|
37
|
50
|
38
|
42
|
41
|
37
|
43
|
43
|
42
|
39
|
|
| Total Current Liabilities |
51
|
123
|
145
|
191
|
207
|
205
|
221
|
232
|
222
|
269
|
188
|
157
|
|
| Long-Term Debt |
0
|
20
|
2
|
190
|
179
|
520
|
483
|
476
|
481
|
416
|
357
|
317
|
|
| Deferred Income Tax |
0
|
6
|
19
|
47
|
39
|
72
|
63
|
67
|
72
|
71
|
61
|
63
|
|
| Minority Interest |
0
|
1
|
24
|
24
|
25
|
25
|
26
|
23
|
26
|
28
|
4
|
2
|
|
| Other Liabilities |
0
|
6
|
6
|
13
|
11
|
20
|
26
|
34
|
21
|
11
|
12
|
11
|
|
| Total Liabilities |
51
N/A
|
156
+206%
|
197
+26%
|
466
+137%
|
461
-1%
|
841
+82%
|
820
-3%
|
833
+2%
|
821
-1%
|
794
-3%
|
621
-22%
|
549
-12%
|
|
| Equity | |||||||||||||
| Common Stock |
14
|
3
|
37
|
37
|
37
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
|
| Retained Earnings |
1
|
111
|
42
|
126
|
141
|
141
|
151
|
152
|
193
|
218
|
381
|
429
|
|
| Additional Paid In Capital |
121
|
0
|
110
|
65
|
65
|
152
|
154
|
154
|
155
|
155
|
155
|
155
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
|
| Other Equity |
54
|
3
|
2
|
14
|
29
|
26
|
20
|
45
|
21
|
19
|
10
|
3
|
|
| Total Equity |
81
N/A
|
111
+37%
|
188
+70%
|
214
+14%
|
215
+0%
|
314
+46%
|
331
+6%
|
308
-7%
|
372
+21%
|
399
+7%
|
570
+43%
|
630
+11%
|
|
| Total Liabilities & Equity |
131
N/A
|
267
+103%
|
384
+44%
|
681
+77%
|
676
-1%
|
1 155
+71%
|
1 151
0%
|
1 141
-1%
|
1 193
+5%
|
1 194
+0%
|
1 191
0%
|
1 180
-1%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
14
|
14
|
40
|
43
|
43
|
51
|
51
|
51
|
51
|
51
|
51
|
51
|
|