Villar International Ltd. (TLV: VILR)

Villar International Balance Sheet

Financials in millions ILS. Fiscal year is January - December.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Property, Plant & Equipment	3,893	3,835	3,609	3,094	2,487	2,356
Cash & Equivalents	282.35	190.63	186	305.14	490.48	259.32
Accounts Receivable	31.24	32.07	25.46	25.35	38.9	96.45
Other Receivables	17.43	4.35	13.33	16.13	13.12	13.58
Investment In Debt and Equity Securities	-	59.05	64.81	80.83	50.12	69.38
Goodwill	-	6.72	6.72	6.84	6.84	6.84
Other Intangible Assets	11.59	5.26	3.62	3.63	4.05	-
Loans Receivable Current	-	4.14	1.59	2.85	2.68	2.72
Restricted Cash	-	0.22	0.31	0.1	12.25	-
Other Current Assets	128.77	8.99	4.19	2.59	12.46	120.79
Deferred Long-Term Tax Assets	11	10.22	5.73	2.4	1.99	0.93
Deferred Long-Term Charges	-	0.02	0.05	0.08	0.12	0.12
Other Long-Term Assets	346.02	292.94	83.2	75.18	45.76	42.63
Total Assets	4,721	4,450	4,004	3,615	3,166	2,969
Current Portion of Long-Term Debt	87.5	154.38	157.7	110.06	75.9	71.56
Current Portion of Leases	2.19	2.15	1.19	2.15	1.82	0.8
Long-Term Debt	369.85	435.27	284.78	437.9	546.6	515.34
Long-Term Leases	3.61	4.72	5.04	6.22	7.13	6.94
Accounts Payable	9.82	8.74	13.15	14.4	16.28	19.33
Accrued Expenses	-	30.77	16.26	18.67	34.46	49.88
Current Income Taxes Payable	5.34	11.6	0.35	0.22	6.83	0.39
Current Unearned Revenue	-	24.6	25.08	23.61	28.81	67.61
Other Current Liabilities	410.46	7.58	10.41	10	11.22	13.47
Long-Term Unearned Revenue	-	2.3	0.78	-	-	-
Long-Term Deferred Tax Liabilities	546.61	543.59	510.04	425.06	318.59	300.24
Other Long-Term Liabilities	5.47	3.49	-	1.95	3.11	4.28
Total Liabilities	1,444	1,233	1,028	1,056	1,057	1,056
Common Stock	27.31	27.31	27.31	31.87	31.87	31.87
Additional Paid-In Capital	104.04	104.04	104.04	206.39	206.39	206.39
Retained Earnings	2,931	2,878	2,657	2,262	1,835	1,642
Treasury Stock	-	-	-	-106.9	-99.63	-99.63
Comprensive Income & Other	194.63	185.3	166.47	145.8	117.77	115.09
Total Common Equity	3,257	3,195	2,955	2,539	2,091	1,896
Minority Interest	20.38	22.6	21.08	19.66	18.26	17.44
Shareholders' Equity	3,277	3,217	2,976	2,559	2,109	1,913
Total Liabilities & Equity	4,721	4,450	4,004	3,615	3,166	2,969
Total Debt	463.15	596.52	448.7	556.33	631.45	594.64
Net Cash / Debt	-180.81	-405.89	-262.7	-251.19	-140.96	-335.32
Net Cash Per Share	-10.20	-22.90	-14.83	-14.18	-7.94	-18.88
Filing Date Shares Outstanding	17.72	17.72	17.72	17.72	17.76	17.76
Total Common Shares Outstanding	17.72	17.72	17.72	17.72	17.76	17.76
Book Value Per Share	183.80	180.31	166.77	143.33	117.73	106.72
Tangible Book Value	3,245	3,183	2,944	2,529	2,080	1,889
Tangible Book Value Per Share	183.15	179.63	166.19	142.74	117.12	106.34
Land	-	114.39	103.92	108.41	72.87	58.67
Buildings	-	3,453	3,219	471.44	483.69	2,106
Construction In Progress	-	238.39	248.81	223.19	199.39	182.08

Source: S&P Capital IQ. Real Estate template. Financial Sources.