- 米国企業
- Vista Outdoor Inc.
Vista Outdoor Inc.VSTO
時価総額
$22.9億
PER
2015年 3月31日 | 2016年 3月31日 | 2017年 3月31日 | 2018年 3月31日 | 2019年 3月31日 | 2020年 3月31日 | 2021年 3月31日 | 2022年 3月31日 | 2023年 3月31日 | |
Cash and cash equivalents | 264 | 152 | 45 | 23 | 22 | 31 | 243 | 23 | 86 |
Net receivables | - | - | - | - | - | 314 | 302 | 357 | 339 |
Inventory, Net | 376 | 440 | 563 | 382 | 344 | 331 | 455 | 643 | 710 |
Income tax receivable | - | - | 26 | 3 | - | 8 | 38 | 44 | - |
Other current assets | 13 | 29 | 26 | 28 | 21 | 25 | 27 | 45 | 61 |
Total current assets | 1,065 | 1,050 | 1,110 | 1,059 | 939 | 709 | 1,064 | 1,111 | 1,196 |
Net property, plant, and equipment | 191 | 203 | 272 | 277 | 216 | 185 | 198 | 211 | 228 |
Operating lease assets | - | - | - | - | - | 69 | 72 | 78 | 107 |
Goodwill | 782 | 1,023 | 858 | 658 | 204 | 83 | 86 | 482 | 466 |
Net intangible assets | 517 | 650 | 709 | 592 | 361 | 306 | 315 | 460 | 733 |
Other Assets, Noncurrent | 18 | 16 | 28 | 29 | 18 | 39 | 30 | 54 | 69 |
Total assets | 2,573 | 2,943 | 2,977 | 2,615 | 1,738 | 1,391 | 1,765 | 2,396 | 2,799 |
Current portion of long-term debt | 18 | 18 | 32 | 32 | 19 | - | - | - | 65 |
Accounts payable | 134 | 148 | 128 | 115 | 99 | 90 | 164 | 147 | 137 |
Accrued compensation | 27 | 47 | 34 | 36 | 36 | 39 | 63 | 79 | 61 |
Accrued income taxes | - | - | - | - | - | - | - | - | 7 |
Sales and Excise Tax Payable | 23 | 28 | 30 | 23 | 18 | 20 | 23 | 41 | 39 |
Other current liabilities | 96 | 116 | 123 | 97 | 97 | 98 | 121 | 127 | 146 |
Total current liabilities | 308 | 369 | 346 | 345 | 317 | 247 | 371 | 394 | 454 |
Long-term debt | 333 | 653 | 1,089 | 883 | 685 | 512 | 496 | 666 | 985 |
Deferred income tax liabilities | - | - | - | - | - | 13 | 8 | 29 | 41 |
Long-term operating lease liabilities | - | - | - | - | - | 74 | 77 | 80 | 103 |
Accrued pension and postemployment benefits | 59 | 74 | 64 | 38 | 46 | 60 | 34 | 23 | 25 |
Other long-term liabilities | 31 | 51 | 71 | 64 | 63 | 44 | 42 | 80 | 59 |
Total liabilities | 924 | 1,282 | 1,732 | 1,397 | 1,129 | 949 | 1,028 | 1,272 | 1,667 |
Common Stock, Value, Issued | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Additional paid-in-capital | 1,742 | 1,743 | 1,753 | 1,746 | 1,752 | 1,744 | 1,731 | 1,731 | 1,711 |
Accumulated deficit | 19 | 166 | -108 | -157 | -805 | -960 | -694 | -221 | -231 |
Accumulated other comprehensive loss | -110 | -110 | -113 | -104 | -83 | -101 | -83 | -77 | -81 |
Common stock in treasury, at cost—6,878,683 shares held as of March 31, 2023 and 7,870,983 shares held as of March 31, 2022 | 3 | 140 | 287 | 268 | 256 | 241 | 218 | 310 | 269 |
Total stockholders' equity | 1,649 | 1,660 | 1,245 | 1,217 | 609 | 443 | 737 | 1,124 | 1,132 |
Total liabilities and stockholders' equity | 2,573 | 2,943 | 2,977 | 2,615 | 1,738 | 1,391 | 1,765 | 2,396 | 2,799 |