Newlat Food SpA
MIL:NWL
Balance Sheet
Balance Sheet Decomposition
Newlat Food SpA
Newlat Food SpA
Balance Sheet
Newlat Food SpA
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
51
|
72
|
38
|
101
|
182
|
385
|
288
|
312
|
455
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Cash Equivalents |
51
|
72
|
38
|
101
|
182
|
385
|
287
|
312
|
455
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
20
|
13
|
265
|
|
| Total Receivables |
56
|
78
|
75
|
54
|
83
|
77
|
110
|
105
|
300
|
|
| Accounts Receivables |
47
|
54
|
51
|
49
|
71
|
67
|
92
|
85
|
259
|
|
| Other Receivables |
9
|
24
|
23
|
5
|
12
|
9
|
18
|
21
|
41
|
|
| Inventory |
25
|
26
|
22
|
26
|
41
|
64
|
85
|
74
|
487
|
|
| Other Current Assets |
0
|
0
|
0
|
1
|
1
|
5
|
3
|
3
|
19
|
|
| Total Current Assets |
133
|
176
|
135
|
181
|
308
|
531
|
506
|
508
|
1 526
|
|
| PP&E Net |
225
|
32
|
44
|
49
|
170
|
196
|
201
|
209
|
677
|
|
| PP&E Gross |
0
|
0
|
44
|
49
|
170
|
196
|
201
|
209
|
677
|
|
| Accumulated Depreciation |
0
|
0
|
114
|
133
|
253
|
325
|
353
|
414
|
472
|
|
| Intangible Assets |
24
|
23
|
3
|
21
|
47
|
84
|
79
|
78
|
117
|
|
| Goodwill |
4
|
4
|
4
|
4
|
4
|
14
|
13
|
13
|
13
|
|
| Long-Term Investments |
18
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
13
|
|
| Other Long-Term Assets |
0
|
6
|
5
|
5
|
5
|
8
|
7
|
6
|
8
|
|
| Other Assets |
4
|
4
|
4
|
4
|
4
|
14
|
13
|
13
|
13
|
|
| Total Assets |
403
N/A
|
242
-40%
|
191
-21%
|
262
+37%
|
537
+105%
|
835
+55%
|
809
-3%
|
818
+1%
|
2 354
+188%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
83
|
91
|
70
|
86
|
151
|
179
|
194
|
172
|
559
|
|
| Accrued Liabilities |
0
|
0
|
9
|
11
|
17
|
17
|
21
|
28
|
41
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
51
|
26
|
31
|
27
|
70
|
135
|
73
|
72
|
406
|
|
| Other Current Liabilities |
18
|
16
|
2
|
5
|
7
|
5
|
4
|
7
|
20
|
|
| Total Current Liabilities |
152
|
133
|
113
|
129
|
245
|
337
|
292
|
279
|
1 025
|
|
| Long-Term Debt |
27
|
13
|
16
|
25
|
107
|
318
|
344
|
328
|
867
|
|
| Deferred Income Tax |
25
|
4
|
0
|
4
|
12
|
19
|
20
|
23
|
49
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
13
|
14
|
15
|
16
|
66
|
|
| Other Liabilities |
69
|
25
|
12
|
13
|
17
|
16
|
13
|
13
|
17
|
|
| Total Liabilities |
273
N/A
|
175
-36%
|
140
-20%
|
170
+21%
|
394
+132%
|
705
+79%
|
685
-3%
|
659
-4%
|
2 023
+207%
|
|
| Equity | ||||||||||
| Common Stock |
27
|
27
|
27
|
41
|
44
|
44
|
44
|
44
|
44
|
|
| Retained Earnings |
103
|
40
|
24
|
51
|
99
|
87
|
84
|
116
|
284
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
3
|
|
| Total Equity |
130
N/A
|
67
-48%
|
51
-25%
|
92
+80%
|
143
+56%
|
130
-9%
|
124
-4%
|
159
+27%
|
330
+108%
|
|
| Total Liabilities & Equity |
403
N/A
|
242
-40%
|
191
-21%
|
262
+37%
|
537
+105%
|
835
+55%
|
809
-3%
|
818
+1%
|
2 354
+188%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
27
|
27
|
27
|
41
|
44
|
41
|
39
|
43
|
44
|
|