GHP Specialty Care AB
F:2BQ
Balance Sheet
Balance Sheet Decomposition
GHP Specialty Care AB
GHP Specialty Care AB
Balance Sheet
GHP Specialty Care AB
| Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
98
|
97
|
92
|
95
|
58
|
75
|
22
|
32
|
26
|
226
|
|
| Cash Equivalents |
98
|
97
|
92
|
95
|
58
|
75
|
22
|
32
|
26
|
226
|
|
| Total Receivables |
85
|
84
|
99
|
95
|
100
|
146
|
158
|
204
|
264
|
229
|
|
| Accounts Receivables |
66
|
74
|
91
|
82
|
87
|
134
|
143
|
192
|
228
|
213
|
|
| Other Receivables |
19
|
10
|
8
|
13
|
13
|
12
|
15
|
12
|
36
|
16
|
|
| Inventory |
7
|
7
|
8
|
8
|
6
|
6
|
5
|
6
|
6
|
10
|
|
| Other Current Assets |
12
|
25
|
15
|
12
|
13
|
15
|
17
|
18
|
17
|
10
|
|
| Total Current Assets |
202
|
214
|
214
|
209
|
176
|
241
|
202
|
260
|
313
|
475
|
|
| PP&E Net |
118
|
93
|
72
|
65
|
54
|
76
|
89
|
95
|
253
|
271
|
|
| PP&E Gross |
118
|
93
|
72
|
65
|
54
|
76
|
89
|
95
|
253
|
271
|
|
| Accumulated Depreciation |
65
|
91
|
109
|
134
|
152
|
177
|
158
|
184
|
269
|
352
|
|
| Intangible Assets |
3
|
3
|
0
|
0
|
1
|
4
|
3
|
4
|
3
|
1
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
|
| Other Long-Term Assets |
15
|
15
|
8
|
13
|
20
|
16
|
11
|
7
|
6
|
6
|
|
| Other Assets |
420
|
403
|
374
|
375
|
374
|
386
|
387
|
387
|
406
|
405
|
|
| Total Assets |
758
N/A
|
728
-4%
|
670
-8%
|
664
-1%
|
627
-6%
|
726
+16%
|
695
-4%
|
756
+9%
|
983
+30%
|
1 163
+18%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
27
|
37
|
38
|
35
|
37
|
43
|
43
|
54
|
62
|
52
|
|
| Accrued Liabilities |
39
|
47
|
55
|
48
|
56
|
62
|
56
|
69
|
78
|
95
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
10
|
0
|
|
| Current Portion of Long-Term Debt |
23
|
30
|
17
|
12
|
14
|
40
|
17
|
12
|
80
|
132
|
|
| Other Current Liabilities |
24
|
30
|
43
|
49
|
45
|
35
|
43
|
52
|
78
|
106
|
|
| Total Current Liabilities |
113
|
144
|
152
|
143
|
162
|
181
|
159
|
187
|
306
|
386
|
|
| Long-Term Debt |
135
|
153
|
134
|
121
|
77
|
117
|
132
|
127
|
213
|
264
|
|
| Deferred Income Tax |
15
|
14
|
16
|
13
|
14
|
14
|
13
|
15
|
17
|
17
|
|
| Minority Interest |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
86
|
67
|
56
|
60
|
47
|
45
|
39
|
43
|
43
|
13
|
|
| Total Liabilities |
350
N/A
|
379
+8%
|
359
-5%
|
338
-6%
|
300
-11%
|
357
+19%
|
342
-4%
|
372
+9%
|
579
+56%
|
680
+17%
|
|
| Equity | |||||||||||
| Common Stock |
66
|
66
|
66
|
66
|
66
|
68
|
68
|
68
|
68
|
70
|
|
| Retained Earnings |
179
|
237
|
276
|
267
|
265
|
239
|
252
|
225
|
208
|
141
|
|
| Additional Paid In Capital |
524
|
525
|
525
|
525
|
525
|
535
|
535
|
535
|
535
|
555
|
|
| Other Equity |
3
|
5
|
4
|
1
|
0
|
5
|
1
|
6
|
9
|
2
|
|
| Total Equity |
408
N/A
|
349
-15%
|
312
-11%
|
325
+4%
|
327
+0%
|
369
+13%
|
352
-5%
|
384
+9%
|
404
+5%
|
483
+19%
|
|
| Total Liabilities & Equity |
758
N/A
|
728
-4%
|
670
-8%
|
664
-1%
|
627
-6%
|
726
+16%
|
695
-4%
|
756
+9%
|
983
+30%
|
1 163
+18%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
66
|
66
|
66
|
66
|
66
|
68
|
68
|
68
|
68
|
70
|
|