Coca Cola HBC AG
OTC:CCHBF
Balance Sheet
Balance Sheet Decomposition
Coca Cola HBC AG
Coca Cola HBC AG
Balance Sheet
Coca Cola HBC AG
| 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 |
307
|
447
|
403
|
738
|
636
|
487
|
573
|
724
|
712
|
823
|
1 216
|
783
|
720
|
1 261
|
859
|
|
| Cash |
69
|
90
|
0
|
0
|
102
|
125
|
330
|
398
|
397
|
663
|
513
|
549
|
426
|
442
|
0
|
|
| Cash Equivalents |
238
|
358
|
403
|
738
|
534
|
363
|
244
|
326
|
316
|
160
|
703
|
234
|
294
|
819
|
859
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
151
|
287
|
735
|
107
|
879
|
1 064
|
668
|
902
|
|
| Total Receivables |
1 018
|
1 037
|
1 333
|
985
|
887
|
856
|
961
|
906
|
910
|
969
|
726
|
906
|
1 074
|
1 101
|
1 103
|
|
| Accounts Receivables |
871
|
855
|
1 074
|
985
|
685
|
664
|
728
|
689
|
690
|
773
|
559
|
706
|
805
|
863
|
827
|
|
| Other Receivables |
148
|
183
|
259
|
0
|
203
|
192
|
233
|
218
|
219
|
196
|
167
|
200
|
269
|
238
|
276
|
|
| Inventory |
477
|
448
|
222
|
429
|
414
|
436
|
432
|
417
|
463
|
488
|
418
|
520
|
770
|
773
|
864
|
|
| Other Current Assets |
105
|
83
|
14
|
0
|
124
|
89
|
96
|
88
|
67
|
61
|
61
|
70
|
89
|
107
|
146
|
|
| Total Current Assets |
1 908
|
2 015
|
1 971
|
2 152
|
2 062
|
1 868
|
2 061
|
2 286
|
2 438
|
3 076
|
2 527
|
3 157
|
3 716
|
3 910
|
4 563
|
|
| PP&E Net |
3 072
|
2 998
|
5 033
|
2 902
|
2 624
|
2 546
|
2 407
|
2 322
|
2 392
|
2 742
|
2 617
|
2 831
|
3 266
|
3 057
|
3 197
|
|
| PP&E Gross |
3 072
|
2 998
|
0
|
0
|
2 624
|
2 546
|
2 407
|
2 322
|
2 392
|
2 742
|
2 617
|
2 831
|
3 266
|
3 057
|
3 197
|
|
| Accumulated Depreciation |
2 449
|
2 669
|
0
|
0
|
2 979
|
3 082
|
3 119
|
3 056
|
3 104
|
3 361
|
3 251
|
3 362
|
3 604
|
3 440
|
3 468
|
|
| Intangible Assets |
245
|
237
|
0
|
1 921
|
219
|
211
|
214
|
209
|
204
|
332
|
282
|
284
|
617
|
748
|
678
|
|
| Goodwill |
1 710
|
1 698
|
0
|
0
|
1 665
|
1 700
|
1 672
|
1 621
|
1 622
|
1 774
|
1 704
|
1 759
|
1 926
|
1 821
|
1 829
|
|
| Note Receivable |
16
|
13
|
0
|
0
|
22
|
14
|
11
|
11
|
21
|
40
|
38
|
17
|
12
|
11
|
16
|
|
| Long-Term Investments |
95
|
145
|
170
|
0
|
231
|
119
|
122
|
101
|
105
|
154
|
328
|
382
|
215
|
220
|
257
|
|
| Other Long-Term Assets |
139
|
137
|
76
|
300
|
55
|
75
|
79
|
80
|
72
|
96
|
77
|
83
|
104
|
112
|
114
|
|
| Other Assets |
1 710
|
1 698
|
0
|
0
|
1 665
|
1 700
|
1 672
|
1 621
|
1 622
|
1 774
|
1 704
|
1 759
|
1 926
|
1 821
|
1 829
|
|
| Total Assets |
7 185
N/A
|
7 244
+1%
|
7 250
+0%
|
7 275
+0%
|
6 879
-5%
|
6 533
-5%
|
6 565
+0%
|
6 630
+1%
|
6 854
+3%
|
8 214
+20%
|
7 573
-8%
|
8 514
+12%
|
9 856
+16%
|
9 880
+0%
|
10 654
+8%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
643
|
679
|
1 556
|
0
|
762
|
744
|
840
|
870
|
836
|
897
|
868
|
1 004
|
1 216
|
1 387
|
1 430
|
|
| Accrued Liabilities |
673
|
685
|
0
|
0
|
547
|
604
|
613
|
555
|
590
|
635
|
558
|
749
|
956
|
962
|
1 080
|
|
| Short-Term Debt |
178
|
300
|
0
|
0
|
104
|
174
|
109
|
124
|
95
|
100
|
200
|
235
|
168
|
214
|
218
|
|
| Current Portion of Long-Term Debt |
354
|
22
|
634
|
446
|
445
|
608
|
48
|
42
|
41
|
662
|
115
|
147
|
170
|
734
|
671
|
|
| Other Current Liabilities |
184
|
226
|
33
|
1 620
|
338
|
361
|
359
|
305
|
456
|
374
|
285
|
382
|
498
|
550
|
510
|
|
| Total Current Liabilities |
2 031
|
1 911
|
2 222
|
2 066
|
2 196
|
2 491
|
1 968
|
1 896
|
2 019
|
2 667
|
2 026
|
2 516
|
3 007
|
3 846
|
3 908
|
|
| Long-Term Debt |
1 663
|
1 940
|
1 605
|
1 854
|
1 556
|
923
|
1 468
|
1 460
|
1 468
|
2 563
|
2 610
|
2 556
|
3 083
|
2 476
|
3 092
|
|
| Deferred Income Tax |
165
|
172
|
177
|
0
|
137
|
132
|
124
|
134
|
131
|
160
|
183
|
198
|
265
|
250
|
221
|
|
| Minority Interest |
86
|
16
|
18
|
5
|
4
|
4
|
5
|
5
|
5
|
3
|
3
|
3
|
103
|
94
|
97
|
|
| Other Liabilities |
295
|
300
|
239
|
388
|
198
|
163
|
135
|
128
|
120
|
124
|
121
|
127
|
116
|
120
|
130
|
|
| Total Liabilities |
4 240
N/A
|
4 339
+2%
|
4 261
-2%
|
4 313
+1%
|
4 092
-5%
|
3 713
-9%
|
3 699
0%
|
3 623
-2%
|
3 743
+3%
|
5 517
+47%
|
4 942
-10%
|
5 400
+9%
|
6 573
+22%
|
6 787
+3%
|
7 448
+10%
|
|
| Equity | ||||||||||||||||
| Common Stock |
183
|
550
|
370
|
1 997
|
1 998
|
2 000
|
1 991
|
2 015
|
2 021
|
2 011
|
2 014
|
2 022
|
2 024
|
2 030
|
2 032
|
|
| Retained Earnings |
1 831
|
2 041
|
2 272
|
3 958
|
3 683
|
3 395
|
3 107
|
2 649
|
2 185
|
1 724
|
1 308
|
705
|
390
|
216
|
1 186
|
|
| Additional Paid In Capital |
1 119
|
569
|
569
|
5 287
|
5 158
|
5 028
|
4 855
|
4 739
|
4 548
|
3 545
|
3 321
|
3 097
|
2 837
|
2 556
|
2 215
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Treasury Stock |
57
|
56
|
54
|
71
|
71
|
132
|
71
|
71
|
184
|
170
|
156
|
147
|
131
|
144
|
299
|
|
| Other Equity |
131
|
200
|
168
|
293
|
615
|
681
|
802
|
1 026
|
1 089
|
965
|
1 242
|
1 154
|
1 059
|
1 566
|
1 930
|
|
| Total Equity |
2 946
N/A
|
2 904
-1%
|
2 989
+3%
|
2 962
-1%
|
2 787
-6%
|
2 820
+1%
|
2 866
+2%
|
3 007
+5%
|
3 111
+3%
|
2 698
-13%
|
2 631
-2%
|
3 115
+18%
|
3 282
+5%
|
3 093
-6%
|
3 206
+4%
|
|
| Total Liabilities & Equity |
7 185
N/A
|
7 244
+1%
|
7 250
+0%
|
7 275
+0%
|
6 879
-5%
|
6 533
-5%
|
6 565
+0%
|
6 630
+1%
|
6 854
+3%
|
8 214
+20%
|
7 573
-8%
|
8 514
+12%
|
9 856
+16%
|
9 880
+0%
|
10 654
+8%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
363
|
363
|
363
|
364
|
364
|
362
|
363
|
367
|
367
|
363
|
364
|
366
|
367
|
367
|
362
|
|