Ardagh Metal Packaging SA
NYSE:AMBP
Balance Sheet
Balance Sheet Decomposition
Ardagh Metal Packaging SA
Ardagh Metal Packaging SA
Balance Sheet
Ardagh Metal Packaging SA
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
147
|
282
|
254
|
460
|
550
|
443
|
602
|
516
|
|
| Cash |
147
|
282
|
254
|
460
|
550
|
0
|
602
|
516
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
443
|
0
|
0
|
|
| Total Receivables |
484
|
417
|
507
|
694
|
748
|
581
|
618
|
768
|
|
| Accounts Receivables |
410
|
318
|
383
|
527
|
573
|
441
|
477
|
620
|
|
| Other Receivables |
74
|
99
|
124
|
167
|
175
|
140
|
141
|
148
|
|
| Inventory |
238
|
268
|
250
|
407
|
567
|
469
|
382
|
509
|
|
| Other Current Assets |
6
|
4
|
26
|
100
|
43
|
21
|
28
|
47
|
|
| Total Current Assets |
875
|
971
|
1 037
|
1 661
|
1 908
|
1 505
|
1 630
|
1 840
|
|
| PP&E Net |
953
|
1 076
|
1 232
|
1 842
|
2 390
|
2 628
|
2 480
|
2 515
|
|
| PP&E Gross |
953
|
1 076
|
1 232
|
1 842
|
2 390
|
2 628
|
2 480
|
2 515
|
|
| Accumulated Depreciation |
277
|
412
|
578
|
725
|
876
|
1 119
|
1 331
|
1 677
|
|
| Intangible Assets |
1 085
|
934
|
829
|
652
|
497
|
383
|
257
|
146
|
|
| Goodwill |
1 014
|
1 003
|
1 055
|
1 010
|
976
|
999
|
966
|
1 035
|
|
| Other Long-Term Assets |
96
|
82
|
101
|
160
|
94
|
154
|
129
|
143
|
|
| Other Assets |
1 014
|
1 003
|
1 055
|
1 010
|
976
|
999
|
966
|
1 035
|
|
| Total Assets |
4 023
N/A
|
4 066
+1%
|
4 254
+5%
|
5 325
+25%
|
5 865
+10%
|
5 669
-3%
|
5 462
-4%
|
5 679
+4%
|
|
| Liabilities | |||||||||
| Accounts Payable |
712
|
810
|
843
|
1 270
|
1 298
|
1 317
|
1 250
|
1 539
|
|
| Accrued Liabilities |
0
|
0
|
0
|
12
|
13
|
14
|
19
|
18
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
682
|
42
|
42
|
56
|
68
|
94
|
105
|
118
|
|
| Other Current Liabilities |
84
|
79
|
84
|
62
|
85
|
97
|
74
|
54
|
|
| Total Current Liabilities |
1 478
|
931
|
969
|
1 400
|
1 464
|
1 522
|
1 448
|
1 729
|
|
| Long-Term Debt |
2 036
|
2 738
|
2 793
|
2 831
|
3 524
|
3 640
|
3 797
|
4 301
|
|
| Deferred Income Tax |
213
|
189
|
203
|
207
|
158
|
136
|
141
|
117
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
6
|
6
|
8
|
|
| Other Liabilities |
156
|
196
|
241
|
601
|
264
|
265
|
212
|
207
|
|
| Total Liabilities |
3 883
N/A
|
4 054
+4%
|
4 206
+4%
|
5 039
+20%
|
5 410
+7%
|
5 569
+3%
|
5 604
+1%
|
6 362
+14%
|
|
| Equity | |||||||||
| Common Stock |
148
|
16
|
63
|
7
|
267
|
267
|
267
|
7
|
|
| Retained Earnings |
8
|
4
|
15
|
5 713
|
5 791
|
6 123
|
6 390
|
6 625
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
5 992
|
5 989
|
5 989
|
5 989
|
5 989
|
|
| Other Equity |
0
|
0
|
0
|
0
|
10
|
33
|
8
|
54
|
|
| Total Equity |
140
N/A
|
12
-91%
|
48
+300%
|
286
+496%
|
455
+59%
|
100
-78%
|
142
N/A
|
683
-381%
|
|
| Total Liabilities & Equity |
4 023
N/A
|
4 066
+1%
|
4 254
+5%
|
5 325
+25%
|
5 865
+10%
|
5 669
-3%
|
5 462
-4%
|
5 679
+4%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
603
|
603
|
603
|
603
|
598
|
598
|
598
|
598
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
56
|
56
|
0
|
|