
Axway Software SA
PAR:AXW

Balance Sheet
Balance Sheet Decomposition
Axway Software SA
Current Assets | 222m |
Cash & Short-Term Investments | 16.9m |
Receivables | 205.1m |
Other Current Assets | 1k |
Non-Current Assets | 369.1m |
Long-Term Investments | 10.9m |
PP&E | 25.8m |
Intangibles | 312.1m |
Other Non-Current Assets | 20.4m |
Balance Sheet
Axway Software SA
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
45
|
45
|
52
|
28
|
36
|
21
|
16
|
25
|
18
|
17
|
|
Cash |
45
|
45
|
52
|
28
|
35
|
21
|
16
|
25
|
18
|
17
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
98
|
91
|
96
|
95
|
85
|
91
|
107
|
120
|
163
|
194
|
|
Accounts Receivables |
85
|
74
|
78
|
71
|
66
|
72
|
88
|
105
|
148
|
178
|
|
Other Receivables |
14
|
17
|
18
|
24
|
20
|
20
|
19
|
15
|
15
|
16
|
|
Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Assets |
4
|
5
|
7
|
7
|
10
|
14
|
13
|
13
|
16
|
16
|
|
Total Current Assets |
148
|
141
|
155
|
130
|
131
|
126
|
136
|
158
|
197
|
227
|
|
PP&E Net |
7
|
8
|
15
|
14
|
13
|
36
|
44
|
38
|
33
|
27
|
|
PP&E Gross |
7
|
8
|
15
|
14
|
13
|
36
|
44
|
38
|
33
|
27
|
|
Accumulated Depreciation |
21
|
17
|
19
|
21
|
24
|
28
|
28
|
25
|
29
|
32
|
|
Intangible Assets |
46
|
41
|
50
|
49
|
42
|
34
|
23
|
15
|
9
|
5
|
|
Goodwill |
236
|
252
|
289
|
334
|
344
|
350
|
330
|
348
|
298
|
302
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
|
Long-Term Investments |
1
|
2
|
3
|
3
|
4
|
5
|
9
|
9
|
0
|
0
|
|
Other Long-Term Assets |
41
|
45
|
46
|
20
|
19
|
18
|
16
|
15
|
33
|
30
|
|
Other Assets |
236
|
252
|
289
|
334
|
344
|
350
|
330
|
348
|
298
|
302
|
|
Total Assets |
479
N/A
|
489
+2%
|
558
+14%
|
551
-1%
|
554
+0%
|
569
+3%
|
559
-2%
|
583
+4%
|
571
-2%
|
595
+4%
|
|
Liabilities | |||||||||||
Accounts Payable |
8
|
8
|
16
|
16
|
15
|
17
|
14
|
11
|
3
|
4
|
|
Accrued Liabilities |
43
|
41
|
38
|
34
|
34
|
37
|
40
|
31
|
50
|
54
|
|
Short-Term Debt |
0
|
1
|
0
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
1
|
1
|
4
|
4
|
4
|
10
|
9
|
8
|
9
|
8
|
|
Other Current Liabilities |
63
|
74
|
79
|
82
|
82
|
65
|
73
|
70
|
61
|
58
|
|
Total Current Liabilities |
115
|
125
|
137
|
137
|
138
|
131
|
121
|
110
|
123
|
124
|
|
Long-Term Debt |
46
|
7
|
35
|
48
|
42
|
62
|
69
|
87
|
108
|
108
|
|
Deferred Income Tax |
9
|
7
|
1
|
0
|
1
|
0
|
2
|
4
|
3
|
4
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
9
|
9
|
9
|
22
|
11
|
13
|
11
|
10
|
9
|
12
|
|
Total Liabilities |
180
N/A
|
148
-18%
|
183
+24%
|
207
+13%
|
191
-8%
|
206
+8%
|
204
-1%
|
211
+3%
|
243
+15%
|
248
+2%
|
|
Equity | |||||||||||
Common Stock |
41
|
42
|
42
|
42
|
42
|
42
|
43
|
43
|
43
|
43
|
|
Retained Earnings |
148
|
186
|
289
|
289
|
297
|
295
|
313
|
314
|
257
|
285
|
|
Additional Paid In Capital |
109
|
113
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Treasury Stock |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
10
|
12
|
13
|
|
Other Equity |
0
|
0
|
44
|
13
|
24
|
26
|
1
|
24
|
39
|
31
|
|
Total Equity |
299
N/A
|
341
+14%
|
375
+10%
|
344
-8%
|
363
+5%
|
363
0%
|
355
-2%
|
372
+5%
|
328
-12%
|
346
+6%
|
|
Total Liabilities & Equity |
479
N/A
|
489
+2%
|
558
+14%
|
551
-1%
|
554
+0%
|
569
+3%
|
559
-2%
|
583
+4%
|
571
-2%
|
595
+4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
21
|
21
|
21
|
21
|
21
|
21
|
21
|
24
|
24
|
24
|