Balance Sheet

Assets

-14%

+12%

10Y

Currency: EUR

	Dec-2002	Dec-2003	Dec-2004	Dec-2005	Dec-2006	Dec-2007	Dec-2008	Dec-2009	Dec-2010	Dec-2011	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	Dec-2025
Assets
Cash & Cash Equivalents	81	78	385	56	76	53	119	275	92	186	133	102	119	152	173	166	145	143	160	142	251	403	519	242
Cash	40	30	356	28	35	21	87	202	59	62	42	14	38	106	95	125	136	0	155	139	245	271	267	157
Cash Equivalents	41	49	29	28	41	31	32	73	33	124	91	88	82	45	78	42	9	143	5	4	5	132	253	85
Total Receivables	485	517	297	369	469	460	434	364	318	374	334	298	328	362	364	389	370	360	330	420	505	451	447	380
Accounts Receivables	443	461	275	347	436	413	397	344	295	300	292	255	265	295	291	315	307	308	289	373	450	386	346	329
Other Receivables	42	56	23	22	33	46	38	20	23	74	42	43	62	66	73	74	63	52	42	47	55	65	101	51
Inventory	358	391	188	219	293	311	319	247	203	228	182	170	197	207	217	224	284	261	242	352	434	282	308	307
Other Current Assets	94	67	37	70	106	92	81	45	69	42	38	34	39	50	45	54	65	37	46	69	118	47	37	38
Total Current Assets	1 018	1 053	908	714	944	915	954	930	682	830	687	605	683	770	799	833	863	801	778	984	1 307	1 183	1 311	968
PP&E Net	1 072	1 086	752	865	987	984	766	762	661	656	656	645	706	815	916	923	938	1 141	1 132	1 199	1 226	1 063	1 096	1 148
PP&E Gross	1 072	1 086	752	865	987	984	766	762	661	656	656	645	706	815	916	923	938	1 141	1 132	1 199	1 226	1 063	1 096	1 148
Accumulated Depreciation	1 926	2 024	1 195	1 135	1 170	1 207	977	1 048	985	1 017	1 068	1 045	1 110	1 187	1 287	1 335	1 416	1 459	1 430	1 565	1 590	1 511	1 658	1 682
Intangible Assets	37	39	31	71	109	112	112	102	75	68	61	75	76	135	116	101	129	96	78	67	61	51	45	94
Goodwill	184	189	190	558	581	627	655	658	608	606	523	472	486	518	522	505	513	516	504	514	511	481	491	535
Long-Term Investments	170	123	160	101	116	150	307	311	435	425	397	244	304	279	208	240	231	250	225	272	419	318	282	235
Other Long-Term Assets	11	5	2	22	32	40	67	54	83	92	167	171	41	78	60	73	90	88	79	104	127	394	157	154
Other Assets	184	189	190	558	581	627	655	658	608	606	523	472	486	518	522	505	513	516	504	514	511	481	491	535
Total Assets	2 491 N/A	2 495 +0%	2 043 -18%	2 331 +14%	2 769 +19%	2 828 +2%	2 860 +1%	2 817 -2%	2 544 -10%	2 677 +5%	2 489 -7%	2 211 -11%	2 296 +4%	2 595 +13%	2 621 +1%	2 675 +2%	2 764 +3%	2 891 +5%	2 796 -3%	3 139 +12%	3 651 +16%	3 489 -4%	3 381 -3%	3 134 -7%
Liabilities
Accounts Payable	192	220	147	201	279	229	240	160	143	192	158	143	135	162	160	187	180	188	180	286	293	227	238	222
Accrued Liabilities	222	187	146	122	170	183	203	180	146	150	129	130	160	193	211	203	230	229	215	209	277	218	233	189
Short-Term Debt	50	83	43	234	303	419	124	151	5	169	213	219	71	85	95	120	130	133	168	134	153	95	103	74
Current Portion of Long-Term Debt	161	213	127	38	206	206	436	287	124	68	65	59	86	37	63	71	111	84	27	82	31	227	161	32
Other Current Liabilities	41	60	28	62	99	74	53	42	52	74	70	69	68	71	69	58	54	90	84	81	142	118	89	83
Total Current Liabilities	665	762	491	657	1 056	1 111	1 055	819	469	652	634	620	520	548	598	640	704	724	674	791	895	885	824	600
Long-Term Debt	637	543	416	404	395	431	609	513	499	465	388	280	448	671	650	669	646	738	724	777	838	616	547	643
Deferred Income Tax	42	39	63	101	106	106	90	90	100	87	44	44	46	56	63	62	71	68	52	77	118	81	73	68
Minority Interest	16	32	28	14	13	15	13	19	26	12	13	13	13	13	13	14	13	13	13	14	15	19	18	18
Other Liabilities	75	51	119	150	130	93	129	126	110	103	109	142	118	127	128	131	140	131	140	152	115	223	134	128
Total Liabilities	1 435 N/A	1 427 -1%	1 117 -22%	1 325 +19%	1 700 +28%	1 756 +3%	1 897 +8%	1 567 -17%	1 204 -23%	1 318 +9%	1 187 -10%	1 099 -7%	1 145 +4%	1 415 +24%	1 451 +3%	1 516 +4%	1 574 +4%	1 673 +6%	1 604 -4%	1 811 +13%	1 981 +9%	1 825 -8%	1 596 -13%	1 456 -9%
Equity
Common Stock	217	217	221	221	222	222	222	222	222	222	222	222	222	222	222	222	222	222	222	222	222	222	222	222
Retained Earnings	611	623	424	551	645	659	614	679	709	729	671	499	418	445	443	452	470	491	537	581	765	891	1 044	1 024
Additional Paid In Capital	253	253	258	258	258	258	258	258	258	258	258	258	258	258	258	258	258	258	258	258	258	258	258	258
Unrealized Security Profit/Loss	1	0	0	0	0	0	0	0	0	0	0	0	117	94	72	99	110	109	81	141	279	163	122	86
Treasury Stock	28	28	28	28	27	26	26	26	24	22	22	22	22	22	20	20	19	18	16	15	13	12	10	7
Other Equity	3	3	52	3	28	41	105	116	175	172	173	156	158	184	196	149	149	157	111	143	160	142	150	95
Total Equity	1 056 N/A	1 068 +1%	926 -13%	1 006 +9%	1 070 +6%	1 072 +0%	963 -10%	1 250 +30%	1 340 +7%	1 359 +1%	1 302 -4%	1 113 -15%	1 151 +3%	1 180 +3%	1 170 -1%	1 159 -1%	1 190 +3%	1 218 +2%	1 192 -2%	1 329 +11%	1 670 +26%	1 665 0%	1 785 +7%	1 678 -6%
Total Liabilities & Equity	2 491 N/A	2 495 +0%	2 043 -18%	2 331 +14%	2 769 +19%	2 828 +2%	2 860 +1%	2 817 -2%	2 544 -10%	2 677 +5%	2 489 -7%	2 211 -11%	2 296 +4%	2 595 +13%	2 621 +1%	2 675 +2%	2 764 +3%	2 891 +5%	2 796 -3%	3 139 +12%	3 651 +16%	3 489 -4%	3 381 -3%	3 134 -7%
Shares Outstanding
Common Shares Outstanding	130	130	132	133	133	133	133	152	152	152	152	152	152	152	152	152	153	153	153	153	153	154	154	149

Income Statement Balance Sheet Cash Flow Statement

Kemira Oyj
F:KEM

Balance Sheet

Balance Sheet Decomposition
Kemira Oyj

Balance Sheet
Kemira Oyj

See Also

Company

Help

Tools

Stocks

Kemira Oyj F:KEM

Balance Sheet

Balance Sheet Decomposition Kemira Oyj

Balance Sheet Kemira Oyj

See Also

Company

Help

Tools

Stocks

Kemira Oyj
F:KEM

Balance Sheet Decomposition
Kemira Oyj

Balance Sheet
Kemira Oyj