Iberpapel Gestion SA
LSE:0ERM
Balance Sheet
Balance Sheet Decomposition
Iberpapel Gestion SA
Iberpapel Gestion SA
Balance Sheet
Iberpapel Gestion SA
| Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
4
|
5
|
6
|
8
|
9
|
13
|
12
|
5
|
4
|
15
|
14
|
27
|
31
|
25
|
31
|
32
|
151
|
165
|
147
|
126
|
105
|
77
|
119
|
122
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
14
|
10
|
9
|
17
|
31
|
32
|
137
|
165
|
147
|
126
|
105
|
77
|
119
|
122
|
|
| Cash Equivalents |
4
|
5
|
6
|
8
|
9
|
13
|
12
|
5
|
0
|
11
|
0
|
17
|
23
|
8
|
0
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
9
|
1
|
9
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
20
|
27
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
51
|
54
|
51
|
53
|
39
|
47
|
46
|
50
|
41
|
45
|
41
|
40
|
37
|
0
|
37
|
37
|
41
|
38
|
34
|
27
|
43
|
49
|
42
|
37
|
|
| Accounts Receivables |
51
|
54
|
51
|
53
|
33
|
42
|
41
|
41
|
35
|
36
|
33
|
28
|
37
|
0
|
29
|
30
|
35
|
35
|
29
|
21
|
39
|
41
|
30
|
33
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
6
|
5
|
6
|
9
|
7
|
9
|
9
|
12
|
0
|
0
|
8
|
8
|
6
|
3
|
5
|
6
|
4
|
8
|
12
|
4
|
|
| Inventory |
18
|
20
|
17
|
18
|
19
|
19
|
23
|
27
|
22
|
24
|
26
|
25
|
18
|
0
|
18
|
21
|
16
|
20
|
28
|
29
|
20
|
37
|
31
|
36
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
|
| Total Current Assets |
81
|
81
|
83
|
93
|
70
|
79
|
81
|
82
|
67
|
83
|
81
|
92
|
106
|
0
|
106
|
117
|
208
|
224
|
210
|
183
|
169
|
162
|
192
|
213
|
|
| PP&E Net |
141
|
164
|
161
|
156
|
156
|
152
|
169
|
182
|
178
|
182
|
178
|
175
|
150
|
0
|
150
|
151
|
138
|
152
|
162
|
202
|
201
|
210
|
175
|
177
|
|
| PP&E Gross |
141
|
164
|
161
|
156
|
0
|
152
|
169
|
182
|
178
|
182
|
178
|
175
|
150
|
0
|
150
|
151
|
138
|
152
|
162
|
202
|
201
|
210
|
175
|
177
|
|
| Accumulated Depreciation |
79
|
87
|
98
|
103
|
0
|
119
|
129
|
94
|
108
|
121
|
134
|
147
|
157
|
172
|
181
|
188
|
199
|
210
|
221
|
226
|
239
|
252
|
263
|
277
|
|
| Intangible Assets |
3
|
3
|
1
|
1
|
1
|
4
|
1
|
5
|
6
|
6
|
7
|
6
|
5
|
0
|
5
|
2
|
2
|
2
|
3
|
2
|
11
|
12
|
11
|
8
|
|
| Long-Term Investments |
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
4
|
3
|
2
|
2
|
8
|
1
|
1
|
7
|
6
|
|
| Other Long-Term Assets |
3
|
3
|
1
|
1
|
13
|
13
|
11
|
14
|
14
|
10
|
8
|
5
|
2
|
0
|
2
|
1
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
|
| Total Assets |
230
N/A
|
251
+9%
|
246
-2%
|
250
+2%
|
241
-4%
|
249
+3%
|
262
+5%
|
282
+8%
|
264
-6%
|
282
+7%
|
274
-3%
|
278
+1%
|
264
-5%
|
0
N/A
|
264
N/A
|
276
+4%
|
353
+28%
|
383
+8%
|
379
-1%
|
398
+5%
|
386
-3%
|
389
+1%
|
389
0%
|
408
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
25
|
35
|
27
|
25
|
23
|
25
|
30
|
39
|
25
|
26
|
30
|
28
|
28
|
0
|
25
|
24
|
24
|
28
|
27
|
31
|
45
|
47
|
26
|
30
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
7
|
7
|
6
|
9
|
11
|
10
|
12
|
8
|
10
|
28
|
2
|
2
|
3
|
0
|
3
|
3
|
3
|
7
|
20
|
11
|
16
|
14
|
6
|
6
|
|
| Other Current Liabilities |
15
|
16
|
20
|
25
|
3
|
6
|
4
|
6
|
10
|
13
|
15
|
12
|
10
|
0
|
13
|
12
|
11
|
18
|
12
|
9
|
15
|
14
|
18
|
17
|
|
| Total Current Liabilities |
47
|
58
|
53
|
58
|
37
|
40
|
46
|
53
|
46
|
67
|
48
|
43
|
41
|
0
|
41
|
39
|
38
|
53
|
58
|
50
|
76
|
75
|
50
|
53
|
|
| Long-Term Debt |
20
|
28
|
27
|
21
|
11
|
15
|
20
|
35
|
20
|
1
|
0
|
0
|
2
|
0
|
2
|
2
|
71
|
66
|
48
|
83
|
36
|
23
|
18
|
12
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
0
|
3
|
3
|
2
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Other Liabilities |
2
|
2
|
1
|
1
|
33
|
30
|
27
|
23
|
21
|
19
|
18
|
16
|
4
|
0
|
4
|
5
|
5
|
8
|
5
|
4
|
3
|
3
|
2
|
2
|
|
| Total Liabilities |
70
N/A
|
89
+27%
|
81
-8%
|
80
-2%
|
84
+5%
|
90
+7%
|
96
+6%
|
116
+21%
|
91
-21%
|
91
0%
|
68
-25%
|
62
-9%
|
50
-18%
|
0
N/A
|
50
N/A
|
49
-4%
|
117
+140%
|
128
+9%
|
112
-12%
|
137
+22%
|
116
-15%
|
102
-12%
|
71
-31%
|
68
-4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
0
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
7
|
|
| Retained Earnings |
112
|
127
|
133
|
141
|
119
|
120
|
131
|
136
|
142
|
164
|
179
|
193
|
214
|
0
|
214
|
221
|
236
|
249
|
263
|
268
|
274
|
284
|
322
|
341
|
|
| Additional Paid In Capital |
41
|
41
|
38
|
36
|
34
|
33
|
31
|
28
|
27
|
25
|
21
|
16
|
14
|
0
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
8
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
5
|
0
|
1
|
2
|
2
|
5
|
0
|
0
|
7
|
0
|
7
|
1
|
2
|
3
|
2
|
3
|
3
|
5
|
1
|
1
|
|
| Other Equity |
0
|
13
|
13
|
14
|
1
|
1
|
2
|
3
|
2
|
1
|
0
|
0
|
13
|
0
|
13
|
12
|
17
|
11
|
14
|
25
|
21
|
12
|
23
|
15
|
|
| Total Equity |
160
N/A
|
162
+1%
|
165
+1%
|
170
+4%
|
157
-8%
|
159
+2%
|
167
+5%
|
167
0%
|
173
+4%
|
191
+10%
|
206
+8%
|
216
+5%
|
214
-1%
|
0
N/A
|
214
N/A
|
227
+6%
|
237
+4%
|
255
+8%
|
267
+4%
|
261
-2%
|
270
+3%
|
287
+7%
|
318
+11%
|
340
+7%
|
|
| Total Liabilities & Equity |
230
N/A
|
251
+9%
|
246
-2%
|
250
+2%
|
241
-4%
|
249
+3%
|
262
+5%
|
282
+8%
|
264
-6%
|
282
+7%
|
274
-3%
|
278
+1%
|
264
-5%
|
0
N/A
|
264
N/A
|
276
+4%
|
353
+28%
|
383
+8%
|
379
-1%
|
398
+5%
|
386
-3%
|
389
+1%
|
389
0%
|
408
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
11
|
12
|
12
|
11
|
0
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
|