Huhtamaki Oyj
OTC:HOYFF
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Huhtamaki Oyj
OTC:HOYFF
|
FI |
Balance Sheet
Balance Sheet Decomposition
Huhtamaki Oyj
Huhtamaki Oyj
Balance Sheet
Huhtamaki Oyj
| 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 |
19
|
25
|
29
|
38
|
22
|
31
|
68
|
55
|
112
|
59
|
81
|
241
|
351
|
103
|
106
|
116
|
95
|
199
|
316
|
179
|
309
|
348
|
317
|
379
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
71
|
234
|
327
|
74
|
77
|
98
|
90
|
183
|
294
|
177
|
305
|
255
|
300
|
348
|
|
| Cash Equivalents |
19
|
25
|
29
|
38
|
22
|
31
|
68
|
55
|
112
|
59
|
10
|
7
|
24
|
30
|
29
|
18
|
5
|
17
|
22
|
2
|
4
|
93
|
17
|
30
|
|
| Total Receivables |
446
|
357
|
372
|
417
|
390
|
391
|
351
|
323
|
333
|
338
|
336
|
327
|
344
|
413
|
460
|
480
|
525
|
583
|
491
|
720
|
703
|
637
|
679
|
613
|
|
| Accounts Receivables |
319
|
301
|
307
|
338
|
351
|
343
|
314
|
260
|
261
|
297
|
300
|
288
|
305
|
375
|
418
|
419
|
461
|
492
|
403
|
590
|
591
|
521
|
555
|
463
|
|
| Other Receivables |
127
|
56
|
65
|
79
|
40
|
48
|
37
|
63
|
71
|
41
|
36
|
39
|
39
|
38
|
43
|
61
|
63
|
90
|
88
|
130
|
112
|
116
|
124
|
149
|
|
| Inventory |
286
|
268
|
290
|
311
|
342
|
349
|
297
|
236
|
265
|
289
|
320
|
305
|
313
|
386
|
402
|
445
|
498
|
498
|
473
|
666
|
755
|
621
|
667
|
600
|
|
| Other Current Assets |
113
|
33
|
29
|
30
|
21
|
26
|
39
|
20
|
18
|
26
|
31
|
33
|
30
|
31
|
25
|
44
|
39
|
41
|
54
|
48
|
46
|
45
|
56
|
54
|
|
| Total Current Assets |
864
|
683
|
720
|
796
|
775
|
797
|
754
|
634
|
728
|
711
|
768
|
906
|
1 038
|
933
|
993
|
1 085
|
1 157
|
1 321
|
1 333
|
1 613
|
1 814
|
1 651
|
1 719
|
1 645
|
|
| PP&E Net |
939
|
870
|
817
|
849
|
840
|
799
|
676
|
604
|
615
|
646
|
672
|
654
|
680
|
854
|
1 036
|
1 055
|
1 233
|
1 398
|
1 365
|
1 674
|
1 736
|
1 795
|
1 914
|
1 757
|
|
| PP&E Gross |
939
|
870
|
817
|
849
|
840
|
799
|
676
|
604
|
615
|
646
|
672
|
654
|
680
|
854
|
1 036
|
1 055
|
1 233
|
1 398
|
1 365
|
1 674
|
1 736
|
1 795
|
1 914
|
1 757
|
|
| Accumulated Depreciation |
409
|
532
|
638
|
692
|
709
|
797
|
851
|
830
|
754
|
806
|
855
|
823
|
852
|
971
|
1 085
|
1 095
|
1 250
|
1 394
|
1 405
|
1 567
|
1 693
|
1 783
|
1 972
|
2 033
|
|
| Intangible Assets |
85
|
10
|
8
|
8
|
35
|
41
|
35
|
33
|
27
|
26
|
29
|
25
|
19
|
30
|
40
|
37
|
41
|
35
|
37
|
122
|
118
|
104
|
94
|
77
|
|
| Goodwill |
566
|
577
|
568
|
546
|
525
|
472
|
402
|
395
|
401
|
424
|
452
|
459
|
432
|
571
|
669
|
634
|
698
|
736
|
732
|
1 001
|
1 035
|
995
|
1 024
|
955
|
|
| Note Receivable |
5
|
25
|
20
|
4
|
7
|
1
|
0
|
11
|
12
|
14
|
17
|
5
|
4
|
4
|
5
|
3
|
3
|
4
|
3
|
2
|
1
|
2
|
4
|
3
|
|
| Long-Term Investments |
7
|
3
|
3
|
4
|
3
|
3
|
4
|
4
|
4
|
5
|
6
|
12
|
14
|
15
|
9
|
8
|
7
|
7
|
2
|
2
|
2
|
2
|
3
|
4
|
|
| Other Long-Term Assets |
0
|
167
|
97
|
100
|
83
|
78
|
81
|
78
|
79
|
84
|
85
|
83
|
112
|
108
|
124
|
110
|
102
|
110
|
122
|
128
|
116
|
116
|
136
|
126
|
|
| Other Assets |
566
|
577
|
568
|
546
|
525
|
472
|
402
|
395
|
401
|
424
|
452
|
459
|
432
|
571
|
669
|
634
|
698
|
736
|
732
|
1 001
|
1 035
|
995
|
1 024
|
955
|
|
| Total Assets |
2 466
N/A
|
2 335
-5%
|
2 232
-4%
|
2 307
+3%
|
2 269
-2%
|
2 191
-3%
|
1 952
-11%
|
1 759
-10%
|
1 865
+6%
|
1 910
+2%
|
2 029
+6%
|
2 142
+6%
|
2 298
+7%
|
2 515
+9%
|
2 875
+14%
|
2 931
+2%
|
3 240
+11%
|
3 611
+11%
|
3 596
0%
|
4 542
+26%
|
4 821
+6%
|
4 665
-3%
|
4 894
+5%
|
4 566
-7%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
197
|
196
|
217
|
243
|
252
|
228
|
229
|
196
|
226
|
249
|
242
|
229
|
254
|
302
|
305
|
352
|
361
|
406
|
363
|
550
|
491
|
415
|
507
|
437
|
|
| Accrued Liabilities |
165
|
103
|
105
|
130
|
133
|
121
|
115
|
112
|
108
|
113
|
121
|
122
|
129
|
146
|
176
|
138
|
134
|
156
|
168
|
172
|
162
|
195
|
213
|
164
|
|
| Short-Term Debt |
339
|
0
|
0
|
351
|
384
|
365
|
157
|
101
|
92
|
142
|
74
|
37
|
42
|
91
|
130
|
153
|
267
|
148
|
156
|
270
|
223
|
84
|
119
|
96
|
|
| Current Portion of Long-Term Debt |
150
|
489
|
393
|
15
|
42
|
19
|
26
|
68
|
61
|
83
|
12
|
23
|
76
|
67
|
137
|
26
|
40
|
93
|
95
|
157
|
169
|
167
|
114
|
169
|
|
| Other Current Liabilities |
36
|
94
|
91
|
88
|
58
|
53
|
50
|
45
|
41
|
48
|
51
|
49
|
42
|
60
|
71
|
66
|
126
|
149
|
155
|
174
|
163
|
172
|
178
|
167
|
|
| Total Current Liabilities |
887
|
882
|
806
|
828
|
869
|
785
|
577
|
521
|
528
|
635
|
500
|
460
|
543
|
665
|
818
|
735
|
928
|
951
|
938
|
1 322
|
1 208
|
1 033
|
1 130
|
1 032
|
|
| Long-Term Debt |
424
|
337
|
371
|
404
|
315
|
401
|
550
|
369
|
358
|
261
|
427
|
595
|
527
|
503
|
521
|
644
|
729
|
880
|
941
|
1 276
|
1 404
|
1 403
|
1 329
|
1 320
|
|
| Deferred Income Tax |
145
|
113
|
42
|
82
|
63
|
39
|
30
|
43
|
52
|
62
|
71
|
63
|
72
|
78
|
92
|
87
|
91
|
98
|
99
|
132
|
133
|
137
|
138
|
144
|
|
| Minority Interest |
15
|
15
|
15
|
18
|
19
|
21
|
18
|
20
|
25
|
23
|
27
|
25
|
31
|
35
|
48
|
49
|
52
|
89
|
80
|
77
|
80
|
87
|
87
|
82
|
|
| Other Liabilities |
138
|
233
|
216
|
174
|
162
|
173
|
169
|
164
|
154
|
148
|
139
|
219
|
263
|
233
|
261
|
257
|
224
|
245
|
253
|
215
|
154
|
167
|
172
|
140
|
|
| Total Liabilities |
1 608
N/A
|
1 580
-2%
|
1 450
-8%
|
1 505
+4%
|
1 428
-5%
|
1 418
-1%
|
1 343
-5%
|
1 117
-17%
|
1 116
0%
|
1 128
+1%
|
1 164
+3%
|
1 362
+17%
|
1 436
+5%
|
1 514
+5%
|
1 740
+15%
|
1 772
+2%
|
2 025
+14%
|
2 263
+12%
|
2 312
+2%
|
3 022
+31%
|
2 979
-1%
|
2 827
-5%
|
2 856
+1%
|
2 718
-5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
344
|
344
|
352
|
353
|
359
|
359
|
359
|
361
|
361
|
361
|
365
|
366
|
366
|
366
|
366
|
366
|
366
|
366
|
366
|
366
|
366
|
366
|
366
|
366
|
|
| Retained Earnings |
394
|
490
|
504
|
476
|
529
|
476
|
328
|
355
|
426
|
460
|
543
|
558
|
597
|
682
|
804
|
917
|
966
|
1 067
|
1 140
|
1 245
|
1 429
|
1 537
|
1 647
|
1 674
|
|
| Additional Paid In Capital |
85
|
85
|
95
|
97
|
105
|
105
|
105
|
107
|
107
|
107
|
114
|
115
|
115
|
115
|
115
|
115
|
115
|
115
|
115
|
115
|
115
|
115
|
115
|
115
|
|
| Unrealized Security Profit/Loss |
0
|
8
|
3
|
0
|
2
|
1
|
5
|
4
|
3
|
5
|
4
|
82
|
99
|
76
|
103
|
101
|
96
|
103
|
104
|
72
|
30
|
48
|
47
|
35
|
|
| Treasury Stock |
34
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
44
|
42
|
42
|
39
|
39
|
37
|
36
|
34
|
32
|
31
|
31
|
31
|
31
|
30
|
28
|
26
|
|
| Other Equity |
0
|
110
|
120
|
77
|
107
|
121
|
131
|
130
|
97
|
98
|
111
|
138
|
78
|
50
|
11
|
105
|
104
|
66
|
202
|
102
|
7
|
102
|
17
|
247
|
|
| Total Equity |
858
N/A
|
755
-12%
|
782
+4%
|
802
+3%
|
841
+5%
|
773
-8%
|
609
-21%
|
641
+5%
|
749
+17%
|
782
+4%
|
865
+11%
|
780
-10%
|
862
+11%
|
1 001
+16%
|
1 135
+13%
|
1 159
+2%
|
1 215
+5%
|
1 348
+11%
|
1 284
-5%
|
1 521
+18%
|
1 842
+21%
|
1 838
0%
|
2 037
+11%
|
1 848
-9%
|
|
| Total Liabilities & Equity |
2 466
N/A
|
2 335
-5%
|
2 232
-4%
|
2 307
+3%
|
2 269
-2%
|
2 191
-3%
|
1 952
-11%
|
1 759
-10%
|
1 865
+6%
|
1 910
+2%
|
2 029
+6%
|
2 142
+6%
|
2 298
+7%
|
2 515
+9%
|
2 875
+14%
|
2 931
+2%
|
3 240
+11%
|
3 611
+11%
|
3 596
0%
|
4 542
+26%
|
4 821
+6%
|
4 665
-3%
|
4 894
+5%
|
4 566
-7%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
101
|
96
|
98
|
99
|
100
|
100
|
100
|
101
|
101
|
102
|
103
|
103
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
104
|
105
|
105
|
105
|
|