Kofola CeskoSlovensko as
F:48K
Balance Sheet
Balance Sheet Decomposition
Kofola CeskoSlovensko as
Kofola CeskoSlovensko as
Balance Sheet
Kofola CeskoSlovensko as
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||
| Cash & Cash Equivalents |
97
|
202
|
569
|
1 940
|
1 421
|
290
|
619
|
774
|
544
|
392
|
626
|
1 071
|
1 230
|
|
| Cash |
97
|
202
|
569
|
1 940
|
1 421
|
289
|
619
|
774
|
544
|
391
|
626
|
1 071
|
1 230
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
856
|
839
|
682
|
824
|
958
|
886
|
992
|
1 116
|
694
|
764
|
871
|
990
|
1 324
|
|
| Accounts Receivables |
761
|
781
|
673
|
747
|
837
|
786
|
881
|
717
|
593
|
646
|
784
|
918
|
1 215
|
|
| Other Receivables |
96
|
57
|
9
|
77
|
120
|
100
|
112
|
399
|
101
|
118
|
87
|
72
|
109
|
|
| Inventory |
614
|
594
|
423
|
501
|
485
|
495
|
496
|
485
|
519
|
641
|
766
|
706
|
942
|
|
| Other Current Assets |
1 317
|
100
|
114
|
126
|
128
|
123
|
106
|
147
|
97
|
132
|
151
|
130
|
131
|
|
| Total Current Assets |
2 885
|
1 734
|
1 788
|
3 392
|
2 992
|
1 793
|
2 214
|
2 522
|
1 854
|
1 929
|
2 415
|
2 897
|
3 627
|
|
| PP&E Net |
2 946
|
2 700
|
2 823
|
3 509
|
3 443
|
3 385
|
2 960
|
3 127
|
3 449
|
3 221
|
3 098
|
3 113
|
4 410
|
|
| PP&E Gross |
2 946
|
2 700
|
2 823
|
3 509
|
3 443
|
3 385
|
2 960
|
3 127
|
3 449
|
3 221
|
3 098
|
3 113
|
4 410
|
|
| Accumulated Depreciation |
2 975
|
3 290
|
3 528
|
5 068
|
5 404
|
5 452
|
5 601
|
4 809
|
5 758
|
5 879
|
6 154
|
6 256
|
8 119
|
|
| Intangible Assets |
1 180
|
1 037
|
1 064
|
1 177
|
1 164
|
1 090
|
1 055
|
957
|
1 339
|
1 249
|
1 178
|
1 160
|
1 669
|
|
| Goodwill |
637
|
89
|
88
|
86
|
86
|
86
|
93
|
106
|
647
|
648
|
648
|
662
|
781
|
|
| Note Receivable |
0
|
0
|
11
|
0
|
51
|
71
|
119
|
164
|
209
|
160
|
165
|
81
|
110
|
|
| Long-Term Investments |
0
|
304
|
181
|
156
|
68
|
70
|
67
|
0
|
0
|
0
|
0
|
76
|
222
|
|
| Other Long-Term Assets |
117
|
4
|
3
|
115
|
216
|
84
|
55
|
41
|
40
|
27
|
0
|
39
|
54
|
|
| Other Assets |
637
|
89
|
88
|
86
|
86
|
86
|
93
|
106
|
647
|
648
|
648
|
662
|
781
|
|
| Total Assets |
7 765
N/A
|
5 867
-24%
|
5 960
+2%
|
8 491
+42%
|
8 020
-6%
|
6 579
-18%
|
6 563
0%
|
6 916
+5%
|
7 537
+9%
|
7 236
-4%
|
7 503
+4%
|
8 028
+7%
|
10 873
+35%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
1 059
|
838
|
745
|
973
|
1 188
|
1 178
|
1 401
|
|
| Accrued Liabilities |
332
|
295
|
404
|
362
|
287
|
290
|
334
|
280
|
219
|
285
|
294
|
462
|
513
|
|
| Short-Term Debt |
937
|
667
|
560
|
1 641
|
1 676
|
1 015
|
605
|
784
|
685
|
633
|
492
|
447
|
1 077
|
|
| Current Portion of Long-Term Debt |
59
|
48
|
41
|
56
|
59
|
58
|
47
|
105
|
132
|
125
|
119
|
114
|
115
|
|
| Other Current Liabilities |
2 330
|
1 351
|
1 349
|
1 822
|
1 678
|
1 387
|
428
|
553
|
455
|
487
|
459
|
607
|
1 002
|
|
| Total Current Liabilities |
3 658
|
2 361
|
2 353
|
3 881
|
3 700
|
2 749
|
2 474
|
2 560
|
2 237
|
2 503
|
2 552
|
2 807
|
4 109
|
|
| Long-Term Debt |
404
|
487
|
531
|
1 194
|
1 048
|
1 593
|
2 397
|
2 544
|
3 575
|
3 086
|
3 311
|
3 370
|
3 991
|
|
| Deferred Income Tax |
35
|
130
|
137
|
158
|
163
|
177
|
106
|
191
|
286
|
293
|
304
|
264
|
445
|
|
| Minority Interest |
3
|
5
|
7
|
49
|
3
|
4
|
8
|
16
|
31
|
40
|
45
|
0
|
333
|
|
| Other Liabilities |
354
|
370
|
362
|
399
|
370
|
85
|
63
|
108
|
133
|
57
|
49
|
128
|
304
|
|
| Total Liabilities |
4 454
N/A
|
3 352
-25%
|
3 390
+1%
|
5 681
+68%
|
5 283
-7%
|
4 601
-13%
|
5 031
+9%
|
5 386
+7%
|
6 199
+15%
|
5 899
-5%
|
6 171
+5%
|
6 570
+6%
|
9 182
+40%
|
|
| Equity | ||||||||||||||
| Common Stock |
152
|
152
|
151
|
2 230
|
2 230
|
2 230
|
1 115
|
1 115
|
1 115
|
1 115
|
1 115
|
1 115
|
1 115
|
|
| Retained Earnings |
288
|
1 220
|
182
|
2 377
|
2 305
|
2 166
|
2 223
|
2 835
|
2 617
|
2 663
|
2 678
|
2 775
|
2 975
|
|
| Additional Paid In Capital |
3 096
|
3 144
|
2 004
|
1 963
|
1 963
|
1 963
|
1 963
|
1 963
|
1 963
|
1 963
|
1 963
|
1 963
|
1 963
|
|
| Treasury Stock |
0
|
0
|
3
|
0
|
1
|
492
|
490
|
490
|
490
|
477
|
467
|
467
|
451
|
|
| Other Equity |
353
|
440
|
235
|
167
|
166
|
37
|
647
|
33
|
60
|
1
|
30
|
1
|
15
|
|
| Total Equity |
3 312
N/A
|
2 515
-24%
|
2 569
+2%
|
2 810
+9%
|
2 737
-3%
|
1 978
-28%
|
1 532
-23%
|
1 530
0%
|
1 338
-13%
|
1 336
0%
|
1 332
0%
|
1 458
+9%
|
1 691
+16%
|
|
| Total Liabilities & Equity |
7 765
N/A
|
5 867
-24%
|
5 960
+2%
|
8 491
+42%
|
8 020
-6%
|
6 579
-18%
|
6 563
0%
|
6 916
+5%
|
7 537
+9%
|
7 236
-4%
|
7 503
+4%
|
8 028
+7%
|
10 873
+35%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
26
|
26
|
26
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
|