Lanson BCC SA
PAR:ALLAN
Balance Sheet
Balance Sheet Decomposition
Lanson BCC SA
Lanson BCC SA
Balance Sheet
Lanson BCC SA
| 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 |
6
|
3
|
4
|
1
|
1
|
15
|
16
|
11
|
26
|
16
|
15
|
13
|
16
|
11
|
4
|
7
|
25
|
7
|
10
|
12
|
11
|
20
|
10
|
12
|
|
| Cash |
0
|
0
|
0
|
1
|
1
|
15
|
16
|
11
|
26
|
16
|
15
|
13
|
16
|
11
|
4
|
7
|
25
|
7
|
10
|
12
|
11
|
13
|
10
|
12
|
|
| Cash Equivalents |
6
|
3
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
|
| Total Receivables |
31
|
25
|
28
|
40
|
44
|
157
|
173
|
151
|
120
|
143
|
137
|
120
|
130
|
134
|
134
|
125
|
122
|
106
|
92
|
75
|
94
|
99
|
93
|
90
|
|
| Accounts Receivables |
26
|
20
|
21
|
33
|
38
|
139
|
151
|
137
|
109
|
128
|
122
|
108
|
118
|
116
|
117
|
107
|
102
|
106
|
92
|
75
|
94
|
84
|
83
|
80
|
|
| Other Receivables |
5
|
5
|
7
|
7
|
6
|
18
|
22
|
14
|
11
|
16
|
15
|
12
|
12
|
19
|
17
|
18
|
20
|
0
|
0
|
0
|
0
|
16
|
10
|
10
|
|
| Inventory |
78
|
87
|
97
|
101
|
113
|
461
|
433
|
456
|
437
|
424
|
448
|
437
|
450
|
468
|
486
|
491
|
523
|
542
|
556
|
538
|
487
|
536
|
583
|
582
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
6
|
7
|
10
|
9
|
7
|
9
|
6
|
7
|
7
|
25
|
23
|
18
|
17
|
4
|
5
|
6
|
|
| Total Current Assets |
115
|
116
|
129
|
142
|
157
|
633
|
622
|
624
|
588
|
590
|
609
|
579
|
603
|
621
|
631
|
629
|
678
|
681
|
680
|
643
|
608
|
660
|
690
|
691
|
|
| PP&E Net |
23
|
22
|
21
|
31
|
49
|
102
|
118
|
129
|
126
|
140
|
167
|
170
|
171
|
182
|
192
|
203
|
204
|
205
|
214
|
208
|
204
|
206
|
214
|
222
|
|
| PP&E Gross |
23
|
22
|
21
|
31
|
49
|
102
|
118
|
129
|
126
|
140
|
167
|
170
|
171
|
182
|
192
|
203
|
204
|
205
|
214
|
208
|
204
|
206
|
214
|
222
|
|
| Accumulated Depreciation |
19
|
19
|
16
|
17
|
18
|
81
|
87
|
92
|
98
|
103
|
105
|
110
|
115
|
119
|
124
|
129
|
134
|
138
|
141
|
147
|
153
|
159
|
167
|
171
|
|
| Intangible Assets |
2
|
2
|
3
|
3
|
3
|
72
|
71
|
70
|
69
|
69
|
70
|
69
|
69
|
69
|
69
|
69
|
69
|
69
|
69
|
69
|
69
|
69
|
70
|
70
|
|
| Goodwill |
24
|
23
|
23
|
23
|
6
|
47
|
47
|
48
|
48
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
1
|
6
|
6
|
7
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
8
|
7
|
8
|
8
|
|
| Other Assets |
24
|
23
|
23
|
23
|
6
|
47
|
47
|
48
|
48
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
|
| Total Assets |
164
N/A
|
163
-1%
|
176
+8%
|
198
+13%
|
216
+9%
|
859
+298%
|
865
+1%
|
878
+2%
|
837
-5%
|
850
+1%
|
897
+6%
|
869
-3%
|
894
+3%
|
924
+3%
|
943
+2%
|
952
+1%
|
1 003
+5%
|
1 016
+1%
|
1 024
+1%
|
980
-4%
|
941
-4%
|
994
+6%
|
1 034
+4%
|
1 043
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
30
|
32
|
37
|
37
|
35
|
146
|
173
|
123
|
124
|
149
|
137
|
85
|
97
|
111
|
103
|
90
|
115
|
117
|
103
|
76
|
66
|
114
|
103
|
72
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
10
|
9
|
9
|
9
|
9
|
9
|
8
|
7
|
10
|
11
|
12
|
11
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
14
|
17
|
7
|
6
|
9
|
9
|
11
|
8
|
3
|
3
|
3
|
13
|
3
|
1
|
0
|
43
|
0
|
4
|
2
|
1
|
|
| Current Portion of Long-Term Debt |
89
|
88
|
35
|
39
|
5
|
4
|
2
|
18
|
17
|
17
|
18
|
289
|
116
|
214
|
265
|
107
|
214
|
270
|
228
|
188
|
156
|
244
|
183
|
178
|
|
| Other Current Liabilities |
6
|
3
|
4
|
9
|
9
|
19
|
33
|
44
|
37
|
20
|
49
|
44
|
39
|
42
|
40
|
41
|
40
|
40
|
31
|
25
|
32
|
30
|
24
|
26
|
|
| Total Current Liabilities |
125
|
122
|
76
|
85
|
62
|
187
|
216
|
192
|
189
|
196
|
216
|
426
|
265
|
379
|
419
|
260
|
380
|
436
|
370
|
339
|
263
|
402
|
324
|
288
|
|
| Long-Term Debt |
0
|
0
|
55
|
57
|
87
|
545
|
500
|
520
|
470
|
457
|
458
|
214
|
376
|
268
|
235
|
388
|
313
|
259
|
326
|
314
|
337
|
239
|
325
|
351
|
|
| Deferred Income Tax |
0
|
0
|
0
|
3
|
3
|
20
|
18
|
18
|
17
|
14
|
19
|
19
|
18
|
19
|
19
|
23
|
19
|
19
|
18
|
17
|
17
|
18
|
19
|
22
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1
|
0
|
2
|
1
|
3
|
10
|
10
|
10
|
9
|
10
|
11
|
13
|
12
|
16
|
16
|
17
|
18
|
18
|
21
|
22
|
19
|
11
|
12
|
8
|
|
| Total Liabilities |
126
N/A
|
123
-2%
|
133
+8%
|
145
+9%
|
156
+7%
|
762
+390%
|
743
-3%
|
740
0%
|
684
-8%
|
676
-1%
|
704
+4%
|
672
-5%
|
670
0%
|
682
+2%
|
689
+1%
|
688
0%
|
730
+6%
|
732
+0%
|
736
+1%
|
691
-6%
|
636
-8%
|
670
+5%
|
680
+1%
|
668
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
11
|
11
|
11
|
11
|
11
|
23
|
23
|
23
|
25
|
56
|
59
|
59
|
65
|
71
|
71
|
71
|
71
|
71
|
71
|
71
|
71
|
135
|
135
|
135
|
|
| Retained Earnings |
25
|
27
|
30
|
40
|
42
|
67
|
86
|
103
|
95
|
106
|
111
|
116
|
136
|
139
|
150
|
155
|
150
|
160
|
164
|
169
|
187
|
148
|
176
|
193
|
|
| Additional Paid In Capital |
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
23
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
5
|
5
|
11
|
11
|
11
|
11
|
21
|
21
|
21
|
31
|
31
|
37
|
50
|
51
|
51
|
47
|
45
|
39
|
41
|
45
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
38
N/A
|
40
+5%
|
43
+7%
|
53
+25%
|
60
+13%
|
97
+61%
|
122
+26%
|
138
+13%
|
154
+11%
|
174
+13%
|
193
+11%
|
197
+2%
|
224
+13%
|
242
+8%
|
254
+5%
|
265
+4%
|
273
+3%
|
284
+4%
|
288
+1%
|
289
+0%
|
305
+5%
|
324
+6%
|
354
+9%
|
375
+6%
|
|
| Total Liabilities & Equity |
164
N/A
|
163
-1%
|
176
+8%
|
198
+13%
|
216
+9%
|
859
+298%
|
865
+1%
|
878
+2%
|
837
-5%
|
850
+1%
|
897
+6%
|
869
-3%
|
894
+3%
|
924
+3%
|
943
+2%
|
952
+1%
|
1 003
+5%
|
1 016
+1%
|
1 024
+1%
|
980
-4%
|
941
-4%
|
994
+6%
|
1 034
+4%
|
1 043
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|