Orion Engineered Carbons SA
NYSE:OEC
Balance Sheet
Balance Sheet Decomposition
Orion Engineered Carbons SA
Orion Engineered Carbons SA
Balance Sheet
Orion Engineered Carbons SA
| 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 |
99
|
97
|
85
|
71
|
78
|
72
|
57
|
64
|
65
|
83
|
80
|
38
|
54
|
71
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
19
|
0
|
10
|
11
|
|
| Cash Equivalents |
99
|
97
|
85
|
71
|
78
|
72
|
57
|
64
|
65
|
66
|
61
|
38
|
44
|
61
|
|
| Short-Term Investments |
6
|
1
|
1
|
3
|
6
|
4
|
13
|
11
|
4
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
354
|
341
|
284
|
196
|
208
|
252
|
287
|
267
|
288
|
349
|
419
|
303
|
268
|
295
|
|
| Accounts Receivables |
281
|
272
|
241
|
187
|
200
|
234
|
263
|
213
|
235
|
289
|
368
|
241
|
212
|
214
|
|
| Other Receivables |
73
|
70
|
43
|
10
|
8
|
17
|
24
|
54
|
53
|
60
|
51
|
62
|
56
|
82
|
|
| Inventory |
203
|
169
|
152
|
114
|
120
|
159
|
184
|
165
|
142
|
230
|
278
|
287
|
290
|
277
|
|
| Other Current Assets |
12
|
5
|
2
|
22
|
23
|
35
|
35
|
1
|
3
|
3
|
3
|
77
|
1
|
0
|
|
| Total Current Assets |
672
|
613
|
524
|
407
|
435
|
522
|
575
|
508
|
501
|
665
|
779
|
646
|
613
|
644
|
|
| PP&E Net |
442
|
458
|
433
|
419
|
408
|
462
|
484
|
562
|
696
|
793
|
916
|
1 011
|
1 083
|
1 195
|
|
| PP&E Gross |
442
|
458
|
433
|
419
|
408
|
462
|
484
|
562
|
696
|
793
|
916
|
1 011
|
1 083
|
1 195
|
|
| Accumulated Depreciation |
80
|
157
|
210
|
237
|
306
|
401
|
436
|
488
|
574
|
612
|
670
|
763
|
810
|
965
|
|
| Intangible Assets |
186
|
173
|
134
|
103
|
82
|
71
|
95
|
51
|
47
|
36
|
28
|
26
|
19
|
14
|
|
| Goodwill |
64
|
67
|
59
|
53
|
51
|
58
|
56
|
77
|
85
|
78
|
73
|
76
|
72
|
0
|
|
| Note Receivable |
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
8
|
9
|
13
|
8
|
7
|
9
|
8
|
8
|
6
|
5
|
5
|
5
|
8
|
28
|
|
| Other Long-Term Assets |
69
|
65
|
73
|
63
|
66
|
42
|
55
|
52
|
55
|
54
|
88
|
70
|
63
|
27
|
|
| Other Assets |
64
|
67
|
59
|
53
|
51
|
58
|
56
|
77
|
85
|
78
|
73
|
76
|
72
|
0
|
|
| Total Assets |
1 442
N/A
|
1 384
-4%
|
1 237
-11%
|
1 054
-15%
|
1 050
0%
|
1 164
+11%
|
1 273
+9%
|
1 257
-1%
|
1 390
+11%
|
1 631
+17%
|
1 889
+16%
|
1 833
-3%
|
1 857
+1%
|
1 908
+3%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
130
|
137
|
127
|
102
|
129
|
170
|
164
|
156
|
131
|
195
|
184
|
184
|
156
|
197
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
63
|
60
|
58
|
69
|
64
|
56
|
54
|
55
|
53
|
|
| Short-Term Debt |
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
9
|
22
|
13
|
5
|
6
|
6
|
41
|
36
|
83
|
155
|
262
|
144
|
264
|
311
|
|
| Other Current Liabilities |
75
|
101
|
87
|
77
|
95
|
46
|
56
|
34
|
42
|
34
|
50
|
59
|
41
|
65
|
|
| Total Current Liabilities |
214
|
262
|
227
|
184
|
230
|
285
|
320
|
285
|
325
|
449
|
553
|
440
|
517
|
626
|
|
| Long-Term Debt |
714
|
740
|
811
|
707
|
645
|
681
|
644
|
630
|
656
|
692
|
733
|
762
|
727
|
757
|
|
| Deferred Income Tax |
79
|
60
|
54
|
44
|
47
|
21
|
46
|
43
|
39
|
62
|
70
|
66
|
37
|
28
|
|
| Other Liabilities |
431
|
424
|
79
|
66
|
72
|
82
|
105
|
113
|
189
|
109
|
74
|
86
|
102
|
111
|
|
| Total Liabilities |
1 437
N/A
|
1 486
+3%
|
1 170
-21%
|
1 000
-15%
|
994
-1%
|
1 069
+8%
|
1 114
+4%
|
1 071
-4%
|
1 209
+13%
|
1 311
+8%
|
1 429
+9%
|
1 355
-5%
|
1 382
+2%
|
1 523
+10%
|
|
| Equity | |||||||||||||||
| Common Stock |
58
|
60
|
72
|
65
|
63
|
84
|
84
|
85
|
85
|
85
|
85
|
85
|
85
|
85
|
|
| Retained Earnings |
54
|
162
|
5
|
11
|
4
|
82
|
39
|
78
|
84
|
218
|
319
|
418
|
457
|
382
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
103
|
64
|
66
|
69
|
71
|
76
|
86
|
85
|
80
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
4
|
4
|
9
|
9
|
9
|
6
|
9
|
70
|
82
|
91
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
5
|
20
|
34
|
49
|
49
|
13
|
40
|
70
|
72
|
|
| Total Equity |
4
N/A
|
102
N/A
|
67
N/A
|
54
-19%
|
56
+3%
|
95
+71%
|
159
+67%
|
186
+17%
|
181
-3%
|
320
+77%
|
459
+44%
|
479
+4%
|
475
-1%
|
385
-19%
|
|
| Total Liabilities & Equity |
1 442
N/A
|
1 384
-4%
|
1 237
-11%
|
1 054
-15%
|
1 050
0%
|
1 164
+11%
|
1 273
+9%
|
1 257
-1%
|
1 390
+11%
|
1 631
+17%
|
1 889
+16%
|
1 833
-3%
|
1 857
+1%
|
1 908
+3%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
57
|
57
|
60
|
60
|
59
|
59
|
60
|
60
|
61
|
61
|
61
|
58
|
57
|
56
|
|