Vista Outdoor Inc
NYSE:VSTO
Balance Sheet
Balance Sheet Decomposition
Vista Outdoor Inc
Vista Outdoor Inc
Balance Sheet
Vista Outdoor Inc
| Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Cash & Cash Equivalents |
0
|
40
|
264
|
152
|
45
|
23
|
22
|
31
|
243
|
23
|
86
|
60
|
|
| Cash Equivalents |
0
|
40
|
264
|
152
|
45
|
23
|
22
|
31
|
243
|
23
|
86
|
60
|
|
| Total Receivables |
153
|
302
|
362
|
428
|
476
|
425
|
344
|
321
|
339
|
400
|
339
|
365
|
|
| Accounts Receivables |
150
|
299
|
360
|
427
|
448
|
418
|
337
|
309
|
294
|
343
|
331
|
338
|
|
| Other Receivables |
3
|
3
|
2
|
2
|
29
|
7
|
7
|
12
|
46
|
57
|
9
|
27
|
|
| Inventory |
238
|
422
|
376
|
440
|
563
|
382
|
345
|
331
|
455
|
643
|
710
|
610
|
|
| Other Current Assets |
25
|
67
|
14
|
29
|
26
|
228
|
229
|
25
|
27
|
45
|
61
|
40
|
|
| Total Current Assets |
416
|
831
|
1 015
|
1 050
|
1 110
|
1 059
|
940
|
709
|
1 064
|
1 111
|
1 196
|
1 075
|
|
| PP&E Net |
124
|
189
|
191
|
204
|
272
|
277
|
216
|
254
|
270
|
289
|
335
|
309
|
|
| PP&E Gross |
124
|
0
|
191
|
204
|
272
|
277
|
216
|
254
|
270
|
289
|
335
|
309
|
|
| Accumulated Depreciation |
107
|
0
|
155
|
188
|
233
|
284
|
290
|
335
|
366
|
368
|
414
|
452
|
|
| Intangible Assets |
96
|
568
|
518
|
651
|
709
|
592
|
361
|
306
|
315
|
460
|
733
|
628
|
|
| Goodwill |
160
|
847
|
782
|
1 024
|
858
|
658
|
205
|
83
|
86
|
482
|
466
|
318
|
|
| Other Long-Term Assets |
3
|
22
|
8
|
16
|
28
|
29
|
18
|
39
|
30
|
54
|
69
|
73
|
|
| Other Assets |
160
|
847
|
782
|
1 024
|
858
|
658
|
205
|
83
|
86
|
482
|
466
|
318
|
|
| Total Assets |
798
N/A
|
2 458
+208%
|
2 512
+2%
|
2 943
+17%
|
2 977
+1%
|
2 615
-12%
|
1 738
-34%
|
1 391
-20%
|
1 765
+27%
|
2 396
+36%
|
2 799
+17%
|
2 402
-14%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
111
|
182
|
134
|
148
|
128
|
115
|
99
|
90
|
164
|
147
|
137
|
163
|
|
| Accrued Liabilities |
68
|
83
|
78
|
121
|
187
|
157
|
152
|
157
|
207
|
247
|
246
|
222
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
18
|
18
|
32
|
32
|
19
|
0
|
0
|
0
|
65
|
0
|
|
| Other Current Liabilities |
36
|
69
|
78
|
83
|
0
|
42
|
47
|
0
|
0
|
0
|
7
|
0
|
|
| Total Current Liabilities |
215
|
333
|
308
|
369
|
346
|
345
|
317
|
247
|
371
|
394
|
454
|
385
|
|
| Long-Term Debt |
0
|
1 015
|
322
|
653
|
1 089
|
883
|
685
|
512
|
496
|
666
|
985
|
717
|
|
| Deferred Income Tax |
40
|
216
|
143
|
136
|
161
|
66
|
18
|
13
|
8
|
29
|
41
|
0
|
|
| Other Liabilities |
11
|
23
|
91
|
125
|
135
|
103
|
109
|
178
|
153
|
183
|
188
|
174
|
|
| Total Liabilities |
266
N/A
|
1 587
+497%
|
864
-46%
|
1 283
+48%
|
1 732
+35%
|
1 397
-19%
|
1 129
-19%
|
949
-16%
|
1 028
+8%
|
1 272
+24%
|
1 667
+31%
|
1 276
-23%
|
|
| Equity | |||||||||||||
| Common Stock |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
532
|
872
|
19
|
166
|
108
|
157
|
805
|
960
|
694
|
221
|
231
|
236
|
|
| Additional Paid In Capital |
0
|
0
|
1 742
|
1 743
|
1 753
|
1 746
|
1 752
|
1 744
|
1 732
|
1 731
|
1 711
|
1 653
|
|
| Treasury Stock |
0
|
0
|
3
|
140
|
287
|
268
|
256
|
241
|
218
|
310
|
269
|
217
|
|
| Other Equity |
0
|
2
|
110
|
110
|
113
|
104
|
83
|
101
|
83
|
77
|
81
|
74
|
|
| Total Equity |
532
N/A
|
871
+64%
|
1 649
+89%
|
1 660
+1%
|
1 245
-25%
|
1 218
-2%
|
609
-50%
|
443
-27%
|
737
+67%
|
1 124
+53%
|
1 132
+1%
|
1 126
0%
|
|
| Total Liabilities & Equity |
798
N/A
|
2 458
+208%
|
2 512
+2%
|
2 943
+17%
|
2 977
+1%
|
2 615
-12%
|
1 738
-34%
|
1 391
-20%
|
1 765
+27%
|
2 396
+36%
|
2 799
+17%
|
2 402
-14%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
64
|
64
|
64
|
58
|
50
|
51
|
52
|
52
|
53
|
48
|
50
|
53
|
|