Cascades Inc
OTC:CADNF
Balance Sheet
Balance Sheet Decomposition
Cascades Inc
Cascades Inc
Balance Sheet
Cascades Inc
| 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 |
31
|
38
|
27
|
30
|
43
|
34
|
25
|
11
|
19
|
6
|
12
|
20
|
23
|
29
|
60
|
62
|
89
|
123
|
155
|
384
|
174
|
102
|
54
|
27
|
|
| Cash Equivalents |
31
|
38
|
27
|
30
|
43
|
34
|
25
|
11
|
19
|
6
|
12
|
20
|
23
|
29
|
60
|
62
|
89
|
123
|
155
|
384
|
174
|
102
|
54
|
27
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
6
|
15
|
2
|
1
|
1
|
3
|
9
|
10
|
10
|
5
|
1
|
9
|
1
|
1
|
|
| Total Receivables |
491
|
500
|
494
|
527
|
545
|
650
|
624
|
657
|
537
|
511
|
559
|
535
|
546
|
466
|
570
|
536
|
626
|
664
|
642
|
682
|
529
|
567
|
465
|
473
|
|
| Accounts Receivables |
491
|
500
|
494
|
527
|
545
|
650
|
624
|
657
|
524
|
388
|
456
|
448
|
445
|
404
|
482
|
459
|
608
|
635
|
532
|
555
|
457
|
501
|
412
|
410
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
123
|
103
|
87
|
101
|
62
|
88
|
77
|
18
|
29
|
110
|
127
|
72
|
66
|
53
|
63
|
|
| Inventory |
438
|
478
|
501
|
559
|
537
|
548
|
555
|
580
|
520
|
476
|
516
|
497
|
543
|
462
|
494
|
477
|
523
|
606
|
598
|
569
|
494
|
587
|
568
|
685
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
12
|
0
|
0
|
72
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
960
|
1 016
|
1 022
|
1 116
|
1 125
|
1 232
|
1 204
|
1 248
|
1 082
|
1 005
|
1 105
|
1 067
|
1 114
|
1 030
|
1 125
|
1 078
|
1 260
|
1 403
|
1 405
|
1 640
|
1 198
|
1 265
|
1 088
|
1 186
|
|
| PP&E Net |
1 481
|
1 604
|
1 636
|
1 700
|
1 562
|
2 063
|
1 886
|
2 030
|
1 912
|
1 553
|
1 703
|
1 659
|
1 684
|
1 573
|
1 608
|
1 618
|
2 104
|
2 505
|
2 770
|
2 772
|
2 522
|
2 945
|
2 808
|
2 847
|
|
| PP&E Gross |
1 481
|
1 604
|
1 636
|
1 700
|
1 562
|
2 063
|
1 886
|
2 030
|
1 912
|
1 553
|
1 703
|
1 659
|
1 684
|
1 573
|
1 608
|
1 618
|
0
|
0
|
2 770
|
2 772
|
2 522
|
2 945
|
2 808
|
2 847
|
|
| Accumulated Depreciation |
901
|
1 054
|
1 223
|
1 403
|
1 543
|
1 710
|
1 785
|
1 795
|
1 837
|
2 080
|
2 167
|
2 193
|
2 278
|
2 060
|
2 273
|
2 193
|
0
|
0
|
2 757
|
2 851
|
2 370
|
2 675
|
2 800
|
3 080
|
|
| Intangible Assets |
68
|
79
|
83
|
113
|
179
|
404
|
442
|
470
|
481
|
439
|
191
|
206
|
203
|
190
|
181
|
177
|
740
|
760
|
188
|
165
|
89
|
74
|
56
|
42
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
322
|
329
|
326
|
328
|
339
|
344
|
0
|
0
|
521
|
517
|
472
|
487
|
481
|
503
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
7
|
7
|
8
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
98
|
113
|
131
|
152
|
158
|
266
|
244
|
235
|
278
|
284
|
334
|
345
|
101
|
101
|
96
|
98
|
93
|
98
|
94
|
97
|
|
| Other Long-Term Assets |
224
|
260
|
186
|
215
|
82
|
92
|
99
|
123
|
150
|
174
|
163
|
198
|
226
|
268
|
261
|
251
|
222
|
176
|
208
|
220
|
192
|
184
|
245
|
325
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
322
|
329
|
326
|
328
|
339
|
344
|
0
|
0
|
521
|
517
|
472
|
487
|
481
|
503
|
|
| Total Assets |
2 733
N/A
|
2 959
+8%
|
2 927
-1%
|
3 144
+7%
|
3 046
-3%
|
3 911
+28%
|
3 769
-4%
|
4 031
+7%
|
3 792
-6%
|
3 437
-9%
|
3 728
+8%
|
3 694
-1%
|
3 831
+4%
|
3 673
-4%
|
3 848
+5%
|
3 813
-1%
|
4 427
+16%
|
4 945
+12%
|
5 188
+5%
|
5 412
+4%
|
4 566
-16%
|
5 053
+11%
|
4 772
-6%
|
5 000
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
451
|
483
|
453
|
509
|
543
|
607
|
572
|
586
|
498
|
357
|
472
|
465
|
450
|
390
|
440
|
472
|
683
|
781
|
589
|
593
|
518
|
532
|
703
|
748
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
71
|
46
|
73
|
115
|
140
|
142
|
145
|
0
|
0
|
129
|
188
|
119
|
136
|
0
|
0
|
|
| Short-Term Debt |
101
|
100
|
43
|
47
|
44
|
42
|
47
|
104
|
83
|
436
|
90
|
80
|
56
|
46
|
37
|
28
|
35
|
16
|
11
|
12
|
1
|
3
|
0
|
10
|
|
| Current Portion of Long-Term Debt |
60
|
47
|
18
|
58
|
8
|
9
|
4
|
36
|
10
|
7
|
49
|
60
|
39
|
40
|
34
|
36
|
59
|
55
|
85
|
102
|
74
|
134
|
67
|
242
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
51
|
48
|
94
|
40
|
91
|
74
|
81
|
114
|
130
|
233
|
136
|
110
|
112
|
49
|
87
|
|
| Total Current Liabilities |
612
|
630
|
514
|
614
|
595
|
658
|
623
|
726
|
598
|
922
|
705
|
772
|
700
|
707
|
727
|
762
|
891
|
982
|
1 047
|
1 031
|
822
|
917
|
819
|
1 087
|
|
| Long-Term Debt |
1 043
|
1 048
|
1 092
|
1 168
|
1 289
|
1 657
|
1 570
|
1 672
|
1 459
|
960
|
1 358
|
1 415
|
1 540
|
1 556
|
1 710
|
1 530
|
1 517
|
1 821
|
2 022
|
1 949
|
1 450
|
1 931
|
1 869
|
1 871
|
|
| Deferred Income Tax |
124
|
142
|
182
|
214
|
160
|
286
|
228
|
199
|
203
|
167
|
107
|
80
|
109
|
138
|
189
|
219
|
186
|
200
|
198
|
210
|
192
|
132
|
143
|
133
|
|
| Minority Interest |
18
|
2
|
3
|
0
|
0
|
19
|
25
|
22
|
21
|
23
|
136
|
116
|
113
|
110
|
96
|
90
|
146
|
179
|
177
|
204
|
48
|
57
|
42
|
47
|
|
| Other Liabilities |
66
|
72
|
80
|
89
|
105
|
134
|
124
|
156
|
207
|
316
|
393
|
333
|
288
|
269
|
259
|
228
|
232
|
258
|
252
|
265
|
175
|
145
|
160
|
138
|
|
| Total Liabilities |
1 863
N/A
|
1 894
+2%
|
1 871
-1%
|
2 085
+11%
|
2 149
+3%
|
2 754
+28%
|
2 570
-7%
|
2 775
+8%
|
2 488
-10%
|
2 388
-4%
|
2 699
+13%
|
2 716
+1%
|
2 750
+1%
|
2 780
+1%
|
2 981
+7%
|
2 829
-5%
|
2 972
+5%
|
3 440
+16%
|
3 696
+7%
|
3 659
-1%
|
2 687
-27%
|
3 182
+18%
|
3 033
-5%
|
3 276
+8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
260
|
268
|
264
|
265
|
264
|
517
|
517
|
506
|
499
|
496
|
486
|
482
|
482
|
483
|
490
|
487
|
492
|
490
|
491
|
622
|
614
|
611
|
613
|
616
|
|
| Retained Earnings |
594
|
749
|
778
|
783
|
669
|
649
|
725
|
656
|
700
|
576
|
615
|
567
|
642
|
454
|
387
|
512
|
982
|
997
|
1 003
|
1 146
|
1 274
|
1 212
|
1 096
|
1 019
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
14
|
14
|
14
|
16
|
17
|
18
|
17
|
16
|
16
|
16
|
15
|
13
|
14
|
14
|
15
|
16
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
16
|
48
|
14
|
11
|
36
|
9
|
43
|
85
|
91
|
36
|
86
|
86
|
59
|
61
|
28
|
31
|
35
|
2
|
17
|
28
|
23
|
34
|
15
|
73
|
|
| Total Equity |
870
N/A
|
1 065
+22%
|
1 056
-1%
|
1 059
+0%
|
897
-15%
|
1 157
+29%
|
1 199
+4%
|
1 256
+5%
|
1 304
+4%
|
1 049
-20%
|
1 029
-2%
|
978
-5%
|
1 081
+11%
|
893
-17%
|
867
-3%
|
984
+13%
|
1 455
+48%
|
1 505
+3%
|
1 492
-1%
|
1 753
+17%
|
1 879
+7%
|
1 871
0%
|
1 739
-7%
|
1 724
-1%
|
|
| Total Liabilities & Equity |
2 733
N/A
|
2 959
+8%
|
2 927
-1%
|
3 144
+7%
|
3 046
-3%
|
3 911
+28%
|
3 769
-4%
|
4 031
+7%
|
3 792
-6%
|
3 437
-9%
|
3 728
+8%
|
3 694
-1%
|
3 831
+4%
|
3 673
-4%
|
3 848
+5%
|
3 813
-1%
|
4 427
+16%
|
4 945
+12%
|
5 188
+5%
|
5 412
+4%
|
4 566
-16%
|
5 053
+11%
|
4 772
-6%
|
5 000
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
81
|
82
|
82
|
81
|
81
|
100
|
99
|
99
|
97
|
97
|
95
|
94
|
94
|
94
|
95
|
95
|
95
|
94
|
94
|
102
|
101
|
100
|
101
|
101
|
|