Rai Way SpA
MIL:RWAY
Balance Sheet
Balance Sheet Decomposition
Rai Way SpA
Rai Way SpA
Balance Sheet
Rai Way SpA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
15
|
79
|
81
|
56
|
17
|
30
|
4
|
17
|
35
|
34
|
14
|
|
| Cash Equivalents |
0
|
0
|
0
|
15
|
79
|
81
|
56
|
17
|
30
|
4
|
17
|
35
|
34
|
14
|
|
| Short-Term Investments |
54
|
60
|
250
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
|
| Total Receivables |
109
|
78
|
51
|
68
|
74
|
70
|
76
|
76
|
79
|
66
|
72
|
68
|
76
|
77
|
|
| Accounts Receivables |
106
|
74
|
50
|
64
|
70
|
67
|
72
|
71
|
75
|
63
|
68
|
66
|
75
|
75
|
|
| Other Receivables |
3
|
4
|
1
|
3
|
3
|
3
|
4
|
4
|
5
|
4
|
4
|
2
|
1
|
2
|
|
| Inventory |
62
|
35
|
21
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Current Assets |
1
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
1
|
1
|
0
|
1
|
0
|
0
|
|
| Total Current Assets |
226
|
174
|
324
|
85
|
156
|
154
|
134
|
95
|
111
|
72
|
90
|
106
|
111
|
91
|
|
| PP&E Net |
0
|
0
|
0
|
243
|
224
|
205
|
189
|
181
|
214
|
233
|
276
|
314
|
330
|
340
|
|
| PP&E Gross |
0
|
0
|
0
|
243
|
224
|
205
|
189
|
181
|
214
|
233
|
276
|
314
|
330
|
340
|
|
| Accumulated Depreciation |
1
|
1
|
1
|
572
|
615
|
652
|
679
|
704
|
734
|
770
|
809
|
832
|
854
|
890
|
|
| Intangible Assets |
0
|
0
|
0
|
1
|
2
|
2
|
6
|
8
|
9
|
11
|
11
|
14
|
19
|
21
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
|
| Long-Term Investments |
192
|
218
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
|
| Other Long-Term Assets |
4
|
6
|
5
|
6
|
5
|
5
|
3
|
5
|
4
|
4
|
4
|
3
|
4
|
4
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
|
| Total Assets |
422
N/A
|
398
-6%
|
329
-17%
|
335
+2%
|
387
+15%
|
367
-5%
|
337
-8%
|
294
-13%
|
343
+17%
|
327
-5%
|
388
+19%
|
443
+14%
|
470
+6%
|
462
-2%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
85
|
79
|
83
|
36
|
37
|
41
|
38
|
46
|
54
|
46
|
52
|
60
|
65
|
53
|
|
| Accrued Liabilities |
8
|
7
|
8
|
8
|
9
|
16
|
9
|
11
|
10
|
12
|
10
|
10
|
14
|
12
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
152
|
134
|
57
|
0
|
30
|
30
|
30
|
0
|
13
|
12
|
15
|
119
|
21
|
23
|
|
| Other Current Liabilities |
13
|
5
|
6
|
16
|
22
|
20
|
20
|
24
|
24
|
24
|
25
|
29
|
36
|
35
|
|
| Total Current Liabilities |
259
|
225
|
154
|
61
|
98
|
107
|
97
|
80
|
102
|
93
|
102
|
218
|
137
|
123
|
|
| Long-Term Debt |
2
|
1
|
0
|
81
|
90
|
60
|
30
|
0
|
27
|
39
|
90
|
23
|
118
|
118
|
|
| Other Liabilities |
34
|
39
|
34
|
40
|
39
|
38
|
33
|
32
|
30
|
29
|
29
|
25
|
27
|
29
|
|
| Total Liabilities |
294
N/A
|
265
-10%
|
188
-29%
|
181
-3%
|
228
+26%
|
205
-10%
|
160
-22%
|
113
-29%
|
159
+41%
|
162
+2%
|
222
+37%
|
266
+20%
|
282
+6%
|
270
-4%
|
|
| Equity | |||||||||||||||
| Common Stock |
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
|
| Retained Earnings |
58
|
63
|
72
|
84
|
89
|
91
|
106
|
111
|
114
|
115
|
116
|
125
|
138
|
142
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
20
|
20
|
19
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Total Equity |
128
N/A
|
133
+4%
|
142
+7%
|
154
+9%
|
159
+4%
|
162
+1%
|
176
+9%
|
181
+3%
|
184
+2%
|
165
-11%
|
166
+1%
|
176
+6%
|
189
+7%
|
192
+2%
|
|
| Total Liabilities & Equity |
422
N/A
|
398
-6%
|
329
-17%
|
335
+2%
|
387
+15%
|
367
-5%
|
337
-8%
|
294
-13%
|
343
+17%
|
327
-5%
|
388
+19%
|
443
+14%
|
470
+6%
|
462
-2%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
272
|
272
|
272
|
272
|
272
|
272
|
272
|
272
|
272
|
268
|
268
|
268
|
268
|
269
|
|