
Lectra SA
PAR:LSS

Balance Sheet
Balance Sheet Decomposition
Lectra SA
Current Assets | 256.3m |
Cash & Short-Term Investments | 66.7m |
Receivables | 89.5m |
Other Current Assets | 100.1m |
Non-Current Assets | 612.3m |
Long-Term Investments | 2.4m |
PP&E | 48.9m |
Intangibles | 540.4m |
Other Non-Current Assets | 20.6m |
Balance Sheet
Lectra 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 |
43
|
59
|
76
|
98
|
102
|
121
|
135
|
131
|
131
|
115
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
100
|
97
|
104
|
0
|
|
Cash Equivalents |
43
|
59
|
76
|
98
|
102
|
121
|
35
|
34
|
27
|
115
|
|
Total Receivables |
51
|
53
|
60
|
55
|
59
|
57
|
52
|
94
|
103
|
92
|
|
Accounts Receivables |
51
|
53
|
60
|
55
|
59
|
57
|
43
|
83
|
88
|
92
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
9
|
11
|
14
|
0
|
|
Inventory |
22
|
23
|
25
|
31
|
34
|
31
|
30
|
60
|
75
|
71
|
|
Other Current Assets |
32
|
31
|
31
|
16
|
15
|
12
|
4
|
8
|
10
|
21
|
|
Total Current Assets |
148
|
168
|
192
|
200
|
211
|
221
|
220
|
292
|
319
|
299
|
|
PP&E Net |
16
|
20
|
21
|
24
|
26
|
46
|
40
|
57
|
56
|
52
|
|
PP&E Gross |
16
|
20
|
21
|
24
|
26
|
46
|
40
|
57
|
56
|
0
|
|
Accumulated Depreciation |
36
|
37
|
38
|
37
|
38
|
44
|
51
|
61
|
71
|
0
|
|
Intangible Assets |
4
|
5
|
4
|
3
|
4
|
4
|
5
|
138
|
137
|
129
|
|
Goodwill |
32
|
33
|
33
|
32
|
39
|
47
|
47
|
275
|
293
|
297
|
|
Long-Term Investments |
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
8
|
9
|
9
|
25
|
24
|
26
|
29
|
34
|
31
|
32
|
|
Other Assets |
32
|
33
|
33
|
32
|
39
|
47
|
47
|
275
|
293
|
297
|
|
Total Assets |
211
N/A
|
236
+12%
|
262
+11%
|
285
+9%
|
304
+7%
|
344
+13%
|
341
-1%
|
796
+134%
|
835
+5%
|
809
-3%
|
|
Liabilities | |||||||||||
Accounts Payable |
21
|
24
|
22
|
25
|
23
|
24
|
22
|
46
|
45
|
88
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
6
|
5
|
30
|
31
|
31
|
|
Other Current Liabilities |
87
|
90
|
99
|
99
|
100
|
102
|
96
|
154
|
162
|
111
|
|
Total Current Liabilities |
108
|
114
|
121
|
124
|
123
|
132
|
124
|
230
|
239
|
230
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
13
|
10
|
144
|
123
|
99
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
8
|
|
Other Liabilities |
8
|
8
|
9
|
10
|
10
|
15
|
14
|
21
|
20
|
60
|
|
Total Liabilities |
116
N/A
|
123
+6%
|
130
+6%
|
134
+3%
|
133
0%
|
161
+21%
|
149
-7%
|
398
+167%
|
385
-3%
|
399
+4%
|
|
Equity | |||||||||||
Common Stock |
30
|
31
|
31
|
32
|
32
|
32
|
33
|
38
|
38
|
38
|
|
Retained Earnings |
65
|
82
|
99
|
118
|
135
|
145
|
152
|
209
|
242
|
215
|
|
Additional Paid In Capital |
7
|
9
|
11
|
12
|
14
|
16
|
19
|
140
|
140
|
141
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
|
Other Equity |
9
|
8
|
9
|
10
|
10
|
9
|
11
|
12
|
30
|
17
|
|
Total Equity |
94
N/A
|
113
+20%
|
133
+17%
|
151
+14%
|
170
+13%
|
183
+7%
|
192
+5%
|
398
+107%
|
450
+13%
|
410
-9%
|
|
Total Liabilities & Equity |
211
N/A
|
236
+12%
|
262
+11%
|
285
+9%
|
304
+7%
|
344
+13%
|
341
-1%
|
796
+134%
|
835
+5%
|
809
-3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
30
|
31
|
31
|
32
|
32
|
32
|
32
|
38
|
38
|
38
|