Annual Financials for Covetrus Inc.
Assets
Fiscal year is January-December. All values USD millions. |
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Cash & Short Term Investments |
16.66M | 23.32M | 130M | 290M | 183M | |
Cash Only |
16.66M | 23.32M | 130M | 290M | 183M | |
Short-Term Investments |
- | - | - | - | - | |
Cash & Short Term Investments Growth |
- | 40.03% | 457.37% | 123.08% | -36.90% | |
Cash & ST Investments / Total Assets |
0.75% | 1.04% | 3.87% | 8.30% | 5.37% | |
Total Accounts Receivable |
503.52M | 480.01M | 493M | 574M | 555M | |
Accounts Receivables, Net |
427.87M | 430.78M | 426M | 507M | 480M | |
Accounts Receivables, Gross |
435.44M | 438.2M | 434M | 512M | 484M | |
Bad Debt/Doubtful Accounts |
(7.57M) | (7.41M) | (8M) | (5M) | (4M) | |
Other Receivables |
75.65M | 49.23M | 67M | 67M | - | |
Accounts Receivable Growth |
- | -4.67% | 2.71% | 16.43% | -3.31% | |
Accounts Receivable Turnover |
7.11 | 7.87 | 8.06 | 7.56 | 8.24 | |
Inventories |
534.66M | 564.16M | 636M | 530M | 583M | |
Finished Goods |
534.66M | 564.16M | 636M | 530M | 583M | |
Work in Progress |
- | - | - | - | - | |
Raw Materials |
- | - | - | - | - | |
Progress Payments & Other |
- | - | - | - | - | |
Other Current Assets |
22.09M | 19.11M | 81M | 37M | 30M | |
Miscellaneous Current Assets |
22.09M | 19.11M | 81M | 37M | 30M | |
Total Current Assets |
1.08B | 1.09B | 1.34B | 1.43B | 1.35B | |
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Net Property, Plant & Equipment |
64.55M | 68.55M | 177M | 233M | 281M | |
Property, Plant & Equipment - Gross |
128.16M | 142.06M | 261M | 339M | 416M | |
Buildings |
18.38M | 17.4M | 9M | 10M | 7M | |
Land & Improvements |
2.54M | 2.41M | 1M | 1M | 1M | |
Computer Software and Equipment |
31.62M | 36M | 57M | 76M | 100M | |
Other Property, Plant & Equipment |
39.96M | 43.82M | 56M | 67M | 61M | |
Accumulated Depreciation |
63.61M | 73.51M | 84M | 106M | 135M | |
Total Investments and Advances |
22.97M | 21.68M | - | 50M | 49M | |
Other Long-Term Investments |
- | - | - | - | - | |
Long-Term Note Receivable |
- | - | - | - | - | |
Intangible Assets |
1.01B | 957.98M | 1.8B | 1.74B | 1.69B | |
Net Goodwill |
759.77M | 749.76M | 1.15B | 1.19B | 1.25B | |
Net Other Intangibles |
252.93M | 208.21M | 643M | 555M | - | |
Other Assets |
25.74M | 25.28M | 27M | 31M | 31M | |
Tangible Other Assets |
24.56M | 22.87M | 27M | 31M | 31M | |
Total Assets |
2.22B | 2.23B | 3.36B | 3.5B | 3.41B | |
Assets - Total - Growth |
- | 0.72% | 50.42% | 4.08% | -2.46% | |
Liabilities & Shareholders' Equity
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
ST Debt & Current Portion LT Debt |
3.2M | 675,000 | 81M | 23M | 54M | |
Short Term Debt |
- | - | 19M | 22M | - | |
Current Portion of Long Term Debt |
3.2M | 675,000 | 62M | 1M | 32M | |
Accounts Payable |
375.78M | 441.45M | 520M | 405M | 442M | |
Accounts Payable Growth |
- | 17.48% | 17.79% | -22.12% | 9.14% | |
Income Tax Payable |
16.3M | 16.92M | 18M | 37M | 24M | |
Other Current Liabilities |
116.3M | 113.51M | 210M | 226M | 178M | |
Dividends Payable |
- | - | - | - | - | |
Accrued Payroll |
33.38M | 36.95M | 44M | 67M | 63M | |
Miscellaneous Current Liabilities |
82.92M | 76.57M | 166M | 159M | 115M | |
Total Current Liabilities |
511.59M | 572.56M | 829M | 691M | 698M | |
Long-Term Debt |
23.53M | 23.53M | 1.19B | 1.18B | 1.14B | |
Long-Term Debt excl. Capitalized Leases |
23.53M | 23.53M | 1.13B | 1.07B | 1.01B | |
Non-Convertible Debt |
23.53M | 23.53M | 1.13B | 1.07B | 1.01B | |
Convertible Debt |
- | - | - | - | - | |
Capitalized Lease Obligations |
- | - | - | - | - | |
Provision for Risks & Charges |
- | - | - | - | - | |
Deferred Taxes |
4.78M | (56.63M) | 30M | 19M | 1M | |
Deferred Taxes - Credit |
18.91M | 16.37M | 48M | 28M | 13M | |
Deferred Taxes - Debit |
14.13M | 73M | 18M | 9M | 12M | |
Other Liabilities |
39.2M | 34.57M | 27M | 29M | 21M | |
Other Liabilities (excl. Deferred Income) |
39.2M | 27.47M | 27M | 29M | 21M | |
Deferred Income |
- | 7.1M | - | - | - | |
Total Liabilities |
593.23M | 647.04M | 2.1B | 1.92B | 1.88B | |
Non-Equity Reserves |
- | - | - | - | - | |
Total Liabilities / Total Assets |
26.76% | 28.97% | 62.40% | 55.01% | 55.01% | |
Preferred Stock (Carrying Value) |
- | - | - | - | - | |
Redeemable Preferred Stock |
- | - | - | - | - | |
Non-Redeemable Preferred Stock |
- | - | - | - | - | |
Common Equity (Total) |
1.26B | 1.49B | 1.25B | 1.54B | 1.51B | |
Common Stock Par/Carry Value |
- | - | 1M | 1M | 1M | |
Retained Earnings |
- | - | (1B) | (1.03B) | (1.08B) | |
ESOP Debt Guarantee |
- | - | - | - | - | |
Cumulative Translation Adjustment/Unrealized For. Exch. Gain |
(40.86M) | (82.22M) | (86M) | (63M) | (79M) | |
Unrealized Gain/Loss Marketable Securities |
- | - | - | - | - | |
Revaluation Reserves |
- | - | - | - | - | |
Treasury Stock |
- | - | - | - | - | |
Common Equity / Total Assets |
56.71% | 66.89% | 37.30% | 43.96% | 44.31% | |
Total Shareholders' Equity |
1.26B | 1.49B | 1.25B | 1.54B | 1.51B | |
Total Shareholders' Equity / Total Assets |
56.71% | 66.89% | 37.30% | 43.96% | 44.31% | |
Accumulated Minority Interest |
366.55M | 92.43M | 10M | 36M | 23M | |
Total Equity |
1.62B | 1.59B | 1.26B | 1.57B | 1.53B | |
Liabilities & Shareholders' Equity |
2.22B | 2.23B | 3.36B | 3.5B | 3.41B | |