Arkema SA
PAR:AKE
Balance Sheet
Balance Sheet Decomposition
Arkema SA
Arkema SA
Balance Sheet
Arkema SA
| 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 |
134
|
77
|
67
|
171
|
58
|
67
|
89
|
527
|
252
|
360
|
377
|
1 149
|
711
|
623
|
1 438
|
1 441
|
1 407
|
1 587
|
2 285
|
1 592
|
2 045
|
2 013
|
2 188
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
58
|
80
|
58
|
147
|
0
|
78
|
89
|
148
|
222
|
755
|
633
|
1 206
|
1 003
|
1 451
|
664
|
667
|
883
|
885
|
|
| Cash Equivalents |
134
|
77
|
67
|
171
|
58
|
9
|
9
|
469
|
105
|
360
|
299
|
1 060
|
563
|
401
|
683
|
808
|
201
|
584
|
834
|
928
|
1 378
|
1 130
|
1 303
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
9
|
8
|
2
|
2
|
15
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1 235
|
1 573
|
1 600
|
1 249
|
1 174
|
1 009
|
837
|
1 015
|
987
|
1 102
|
973
|
1 003
|
1 274
|
1 411
|
1 366
|
1 500
|
1 501
|
1 364
|
1 704
|
1 692
|
1 573
|
1 614
|
1 487
|
|
| Accounts Receivables |
970
|
1 156
|
1 199
|
1 011
|
1 000
|
838
|
710
|
875
|
834
|
920
|
824
|
839
|
1 051
|
1 150
|
1 115
|
1 247
|
1 204
|
1 131
|
1 432
|
1 360
|
1 261
|
1 312
|
1 185
|
|
| Other Receivables |
265
|
417
|
401
|
238
|
174
|
171
|
127
|
140
|
153
|
182
|
149
|
164
|
223
|
261
|
251
|
253
|
297
|
233
|
272
|
332
|
312
|
302
|
302
|
|
| Inventory |
1 022
|
991
|
1 124
|
1 036
|
1 017
|
1 026
|
737
|
864
|
945
|
920
|
896
|
977
|
1 129
|
1 111
|
1 145
|
1 136
|
1 014
|
881
|
1 283
|
1 399
|
1 208
|
1 348
|
1 142
|
|
| Other Current Assets |
0
|
0
|
0
|
144
|
1
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
7
|
95
|
231
|
113
|
79
|
32
|
20
|
8
|
|
| Total Current Assets |
2 391
|
2 641
|
2 791
|
2 600
|
2 250
|
2 132
|
1 667
|
2 410
|
2 193
|
2 390
|
2 248
|
3 131
|
3 129
|
3 155
|
3 966
|
4 084
|
4 017
|
4 063
|
5 385
|
4 762
|
4 858
|
4 995
|
4 825
|
|
| PP&E Net |
1 691
|
1 301
|
1 322
|
1 376
|
1 525
|
1 638
|
1 608
|
1 703
|
1 706
|
1 852
|
1 943
|
2 272
|
2 727
|
2 652
|
2 464
|
2 627
|
3 026
|
2 828
|
3 031
|
3 429
|
3 730
|
4 227
|
3 935
|
|
| PP&E Gross |
1 691
|
1 301
|
1 322
|
1 376
|
1 525
|
1 638
|
1 608
|
1 703
|
1 706
|
0
|
1 943
|
2 272
|
2 727
|
2 652
|
2 464
|
2 627
|
3 026
|
2 828
|
3 031
|
3 429
|
3 730
|
4 227
|
3 935
|
|
| Accumulated Depreciation |
3 934
|
4 359
|
4 760
|
4 563
|
4 587
|
4 793
|
4 958
|
5 215
|
4 316
|
0
|
4 565
|
4 901
|
6 677
|
6 884
|
6 055
|
6 377
|
6 792
|
6 650
|
7 422
|
7 866
|
8 122
|
8 474
|
8 365
|
|
| Intangible Assets |
42
|
27
|
247
|
236
|
208
|
199
|
206
|
212
|
310
|
292
|
312
|
347
|
1 090
|
1 074
|
1 181
|
1 259
|
1 475
|
1 433
|
1 517
|
2 178
|
2 416
|
2 373
|
2 142
|
|
| Goodwill |
229
|
145
|
0
|
0
|
252
|
267
|
275
|
282
|
467
|
670
|
661
|
747
|
1 320
|
1 703
|
1 525
|
1 618
|
1 917
|
1 933
|
1 925
|
2 655
|
3 040
|
3 071
|
2 865
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
78
|
96
|
0
|
160
|
171
|
180
|
200
|
203
|
211
|
206
|
173
|
156
|
192
|
188
|
251
|
0
|
|
| Long-Term Investments |
98
|
102
|
134
|
125
|
66
|
75
|
80
|
93
|
101
|
107
|
86
|
70
|
82
|
95
|
87
|
100
|
119
|
122
|
132
|
128
|
126
|
133
|
42
|
|
| Other Long-Term Assets |
246
|
239
|
170
|
157
|
145
|
162
|
109
|
40
|
459
|
230
|
66
|
76
|
193
|
171
|
150
|
212
|
217
|
159
|
155
|
167
|
159
|
159
|
436
|
|
| Other Assets |
229
|
145
|
0
|
0
|
252
|
267
|
275
|
282
|
467
|
670
|
661
|
747
|
1 320
|
1 703
|
1 525
|
1 618
|
1 917
|
1 933
|
1 925
|
2 655
|
3 040
|
3 071
|
2 865
|
|
| Total Assets |
4 697
N/A
|
4 455
-5%
|
4 664
+5%
|
4 494
-4%
|
4 446
-1%
|
4 473
+1%
|
3 945
-12%
|
4 818
+22%
|
5 332
+11%
|
5 541
+4%
|
5 476
-1%
|
6 814
+24%
|
8 721
+28%
|
9 050
+4%
|
9 576
+6%
|
10 111
+6%
|
10 977
+9%
|
10 711
-2%
|
12 301
+15%
|
13 511
+10%
|
14 517
+7%
|
15 209
+5%
|
14 245
-6%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
665
|
834
|
861
|
791
|
786
|
690
|
603
|
779
|
665
|
683
|
687
|
704
|
884
|
932
|
965
|
1 037
|
905
|
987
|
1 274
|
1 149
|
1 036
|
1 074
|
971
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
187
|
145
|
163
|
0
|
0
|
0
|
168
|
225
|
247
|
232
|
235
|
234
|
210
|
275
|
280
|
261
|
285
|
279
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
442
|
389
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
255
|
575
|
443
|
456
|
493
|
345
|
34
|
272
|
189
|
93
|
107
|
217
|
728
|
244
|
201
|
661
|
134
|
82
|
256
|
152
|
874
|
756
|
|
| Other Current Liabilities |
527
|
567
|
572
|
397
|
311
|
134
|
110
|
156
|
316
|
376
|
276
|
152
|
242
|
248
|
237
|
193
|
226
|
249
|
362
|
283
|
241
|
253
|
254
|
|
| Total Current Liabilities |
1 192
|
1 656
|
2 008
|
1 631
|
1 553
|
1 504
|
1 203
|
1 132
|
1 253
|
1 248
|
1 056
|
1 131
|
1 568
|
2 155
|
1 678
|
1 666
|
2 026
|
1 580
|
1 993
|
2 410
|
2 079
|
2 486
|
2 260
|
|
| Long-Term Debt |
68
|
63
|
59
|
52
|
61
|
69
|
85
|
587
|
583
|
1 071
|
1 207
|
1 196
|
1 873
|
1 377
|
2 250
|
2 246
|
2 377
|
2 663
|
2 680
|
2 560
|
3 734
|
3 680
|
3 802
|
|
| Deferred Income Tax |
58
|
43
|
8
|
14
|
54
|
47
|
53
|
52
|
35
|
33
|
64
|
57
|
307
|
285
|
271
|
268
|
334
|
320
|
342
|
362
|
436
|
435
|
429
|
|
| Minority Interest |
27
|
15
|
14
|
15
|
21
|
22
|
22
|
21
|
27
|
29
|
37
|
44
|
49
|
45
|
41
|
49
|
51
|
48
|
47
|
39
|
252
|
235
|
189
|
|
| Other Liabilities |
941
|
940
|
1 126
|
891
|
846
|
835
|
791
|
807
|
1 244
|
878
|
800
|
857
|
1 024
|
984
|
903
|
903
|
916
|
913
|
936
|
840
|
813
|
847
|
722
|
|
| Total Liabilities |
2 286
N/A
|
2 717
+19%
|
3 215
+18%
|
2 603
-19%
|
2 535
-3%
|
2 477
-2%
|
2 154
-13%
|
2 599
+21%
|
3 142
+21%
|
3 259
+4%
|
3 164
-3%
|
3 285
+4%
|
4 821
+47%
|
4 846
+1%
|
5 143
+6%
|
5 132
0%
|
5 704
+11%
|
5 524
-3%
|
5 998
+9%
|
6 211
+4%
|
7 314
+18%
|
7 683
+5%
|
7 402
-4%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
605
|
605
|
605
|
605
|
615
|
619
|
629
|
630
|
728
|
745
|
757
|
759
|
766
|
766
|
767
|
767
|
750
|
750
|
761
|
761
|
|
| Retained Earnings |
2 598
|
1 793
|
1 366
|
1 313
|
1 446
|
1 476
|
1 264
|
1 567
|
1 484
|
610
|
819
|
844
|
1 003
|
1 250
|
1 670
|
2 147
|
2 380
|
2 486
|
3 626
|
4 451
|
4 537
|
4 622
|
4 375
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
977
|
868
|
1 093
|
1 172
|
1 211
|
1 216
|
1 263
|
1 266
|
1 272
|
1 272
|
1 067
|
1 067
|
1 117
|
1 117
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
6
|
10
|
16
|
12
|
3
|
3
|
4
|
2
|
28
|
11
|
6
|
305
|
20
|
21
|
22
|
30
|
|
| Other Equity |
186
|
55
|
83
|
27
|
140
|
84
|
78
|
43
|
97
|
82
|
7
|
867
|
983
|
990
|
790
|
831
|
872
|
668
|
943
|
1 052
|
870
|
1 048
|
620
|
|
| Total Equity |
2 412
N/A
|
1 738
-28%
|
1 449
-17%
|
1 891
+31%
|
1 911
+1%
|
1 996
+4%
|
1 791
-10%
|
2 219
+24%
|
2 190
-1%
|
2 282
+4%
|
2 312
+1%
|
3 529
+53%
|
3 900
+11%
|
4 204
+8%
|
4 433
+5%
|
4 979
+12%
|
5 273
+6%
|
5 187
-2%
|
6 303
+22%
|
7 300
+16%
|
7 203
-1%
|
7 526
+4%
|
6 843
-9%
|
|
| Total Liabilities & Equity |
4 698
N/A
|
4 455
-5%
|
4 664
+5%
|
4 494
-4%
|
4 446
-1%
|
4 473
+1%
|
3 945
-12%
|
4 818
+22%
|
5 332
+11%
|
5 541
+4%
|
5 476
-1%
|
6 814
+24%
|
8 721
+28%
|
9 050
+4%
|
9 576
+6%
|
10 111
+6%
|
10 977
+9%
|
10 711
-2%
|
12 301
+15%
|
13 511
+10%
|
14 517
+7%
|
15 209
+5%
|
14 245
-6%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
63
|
63
|
63
|
63
|
63
|
63
|
63
|
64
|
64
|
65
|
65
|
73
|
74
|
76
|
76
|
76
|
76
|
77
|
74
|
75
|
75
|
76
|
76
|
|