O-I Glass, Inc. (OI)

O-I Glass Balance Sheet

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	734	913	773	725	563
Cash & Short-Term Investments	734	913	773	725	563
Cash Growth	-19.61%	18.11%	6.62%	28.77%	2.18%
Receivables	572	671	760	692	623
Inventory	963	1,071	848	816	841
Prepaid Expenses	209	229	222	237	270
Other Current Assets	-	-	-	49	-
Total Current Assets	2,478	2,884	2,603	2,519	2,297
Property, Plant & Equipment	3,497	3,775	3,187	2,933	3,045
Long-Term Investments	661	743	695	643	673
Goodwill	1,321	1,473	1,813	1,840	1,951
Other Intangible Assets	235	296	306	335	384
Long-Term Deferred Tax Assets	79	107	117	152	178
Long-Term Deferred Charges	88	103	90	80	82
Other Long-Term Assets	295	288	250	330	272
Total Assets	8,654	9,669	9,061	8,832	8,882
Accounts Payable	1,142	1,437	1,355	1,210	1,126
Accrued Expenses	512	527	539	472	508
Short-Term Debt	110	106	45	34	55
Current Portion of Long-Term Debt	274	119	287	24	126
Current Portion of Leases	73	67	54	52	61
Current Income Taxes Payable	49	90	77	41	22
Other Current Liabilities	-	-	-	13	-
Total Current Liabilities	2,160	2,346	2,357	1,846	1,898
Long-Term Debt	4,390	4,547	4,252	4,669	4,853
Long-Term Leases	332	335	308	162	185
Long-Term Deferred Tax Liabilities	74	86	84	102	109
Other Long-Term Liabilities	238	296	244	836	802
Total Liabilities	7,449	7,925	7,533	8,005	8,481
Common Stock	2	2	2	2	2
Additional Paid-In Capital	3,053	3,086	3,079	3,090	3,129
Retained Earnings	676	782	885	301	152
Treasury Stock	-677	-681	-688	-701	-714
Comprehensive Income & Other	-1,975	-1,580	-1,861	-1,972	-2,272
Total Common Equity	1,079	1,609	1,417	720	297
Minority Interest	126	135	111	107	104
Shareholders' Equity	1,205	1,744	1,528	827	401
Total Liabilities & Equity	8,654	9,669	9,061	8,832	8,882
Total Debt	5,179	5,174	4,946	4,941	5,280
Net Cash (Debt)	-4,445	-4,261	-4,173	-4,216	-4,717
Net Cash Per Share	-28.76	-27.55	-26.25	-26.30	-29.71
Filing Date Shares Outstanding	154.07	153.67	154.36	155.62	157.44
Total Common Shares Outstanding	154.07	154.25	154.69	156.36	157.39
Working Capital	318	538	246	673	399
Book Value Per Share	7.00	10.43	9.16	4.60	1.89
Tangible Book Value	-477	-160	-702	-1,455	-2,038
Tangible Book Value Per Share	-3.10	-1.04	-4.54	-9.31	-12.95
Land	208	234	217	237	248
Buildings	1,146	1,194	1,102	1,134	1,197
Machinery	5,600	5,843	5,228	5,184	5,364
Construction In Progress	834	817	556	300	211

Source: S&P Capital IQ. Standard template. Financial Sources.