Christian Dior SE
PAR:CDI
Balance Sheet
Balance Sheet Decomposition
Christian Dior SE
Christian Dior SE
Balance Sheet
Christian Dior SE
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
3 772
|
7 586
|
8 553
|
6 062
|
20 358
|
8 122
|
7 588
|
7 921
|
9 760
|
|
| Cash |
2 574
|
4 543
|
5 364
|
5 012
|
4 869
|
5 818
|
6 213
|
6 241
|
6 994
|
|
| Cash Equivalents |
1 198
|
3 043
|
3 189
|
1 050
|
15 489
|
2 304
|
1 375
|
1 680
|
2 766
|
|
| Short-Term Investments |
374
|
2 714
|
2 663
|
733
|
752
|
2 544
|
3 614
|
3 557
|
4 013
|
|
| Total Receivables |
4 286
|
4 826
|
5 115
|
5 500
|
4 687
|
6 112
|
7 110
|
7 944
|
8 776
|
|
| Accounts Receivables |
2 785
|
2 736
|
3 222
|
3 450
|
2 756
|
3 787
|
4 258
|
4 728
|
4 730
|
|
| Other Receivables |
1 501
|
2 090
|
1 893
|
2 050
|
1 931
|
2 325
|
2 852
|
3 216
|
4 046
|
|
| Inventory |
10 929
|
10 888
|
12 485
|
13 717
|
13 016
|
16 549
|
20 319
|
22 952
|
23 669
|
|
| Other Current Assets |
874
|
1 095
|
769
|
886
|
1 564
|
1 075
|
1 459
|
1 549
|
1 439
|
|
| Total Current Assets |
20 235
|
27 109
|
29 585
|
26 898
|
40 377
|
34 402
|
40 090
|
43 923
|
47 657
|
|
| PP&E Net |
12 962
|
13 217
|
14 463
|
30 287
|
30 090
|
33 242
|
37 023
|
42 370
|
45 866
|
|
| PP&E Gross |
0
|
13 217
|
14 463
|
30 287
|
30 090
|
33 242
|
37 023
|
42 370
|
45 866
|
|
| Accumulated Depreciation |
0
|
8 389
|
11 212
|
15 086
|
17 633
|
22 791
|
26 289
|
28 445
|
32 774
|
|
| Intangible Assets |
16 069
|
16 078
|
16 376
|
16 335
|
16 143
|
23 684
|
24 565
|
24 724
|
25 417
|
|
| Goodwill |
11 045
|
12 301
|
12 192
|
14 500
|
14 508
|
24 371
|
23 250
|
22 492
|
18 776
|
|
| Note Receivable |
287
|
264
|
303
|
291
|
280
|
413
|
444
|
243
|
271
|
|
| Long-Term Investments |
1 682
|
1 674
|
1 995
|
2 771
|
1 839
|
2 502
|
2 272
|
2 453
|
3 080
|
|
| Other Long-Term Assets |
2 499
|
2 100
|
2 357
|
2 748
|
2 780
|
3 742
|
4 307
|
4 668
|
5 276
|
|
| Other Assets |
11 045
|
12 301
|
12 192
|
14 500
|
14 508
|
24 371
|
23 250
|
22 492
|
18 776
|
|
| Total Assets |
64 779
N/A
|
72 743
+12%
|
77 271
+6%
|
93 830
+21%
|
106 017
+13%
|
122 356
+15%
|
131 951
+8%
|
140 873
+7%
|
146 343
+4%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
4 384
|
4 540
|
5 314
|
5 814
|
5 098
|
7 086
|
8 788
|
9 049
|
8 630
|
|
| Accrued Liabilities |
2 137
|
2 265
|
2 485
|
2 686
|
2 520
|
3 632
|
4 034
|
4 341
|
4 743
|
|
| Short-Term Debt |
1 421
|
1 975
|
3 372
|
5 044
|
8 731
|
4 375
|
7 447
|
7 546
|
7 551
|
|
| Current Portion of Long-Term Debt |
2 400
|
2 578
|
2 154
|
4 732
|
4 386
|
6 042
|
4 500
|
5 918
|
6 236
|
|
| Other Current Liabilities |
3 328
|
3 747
|
4 038
|
4 375
|
4 950
|
6 878
|
6 804
|
6 310
|
6 556
|
|
| Total Current Liabilities |
13 670
|
15 105
|
17 363
|
22 651
|
25 685
|
28 013
|
31 573
|
33 164
|
33 716
|
|
| Long-Term Debt |
5 241
|
7 893
|
6 353
|
15 823
|
24 730
|
24 052
|
23 156
|
25 037
|
26 951
|
|
| Deferred Income Tax |
4 894
|
4 587
|
4 633
|
5 094
|
5 079
|
6 302
|
6 553
|
6 616
|
6 948
|
|
| Minority Interest |
18 243
|
19 932
|
22 132
|
35 572
|
35 965
|
44 672
|
47 765
|
50 685
|
50 614
|
|
| Other Liabilities |
10 895
|
12 457
|
12 550
|
3 810
|
3 288
|
3 945
|
3 866
|
3 844
|
3 820
|
|
| Total Liabilities |
52 943
N/A
|
59 974
+13%
|
63 031
+5%
|
82 950
+32%
|
94 747
+14%
|
106 984
+13%
|
112 913
+6%
|
119 346
+6%
|
122 049
+2%
|
|
| Equity | ||||||||||
| Common Stock |
361
|
361
|
361
|
361
|
361
|
361
|
361
|
361
|
361
|
|
| Retained Earnings |
10 914
|
12 079
|
13 529
|
10 022
|
11 125
|
14 352
|
17 408
|
20 308
|
22 599
|
|
| Additional Paid In Capital |
194
|
194
|
194
|
194
|
194
|
194
|
194
|
194
|
194
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
|
| Treasury Stock |
104
|
72
|
34
|
17
|
17
|
17
|
17
|
17
|
17
|
|
| Other Equity |
471
|
207
|
190
|
319
|
394
|
482
|
1 092
|
681
|
1 156
|
|
| Total Equity |
11 836
N/A
|
12 769
+8%
|
14 240
+12%
|
10 880
-24%
|
11 270
+4%
|
15 372
+36%
|
19 038
+24%
|
21 527
+13%
|
24 294
+13%
|
|
| Total Liabilities & Equity |
64 779
N/A
|
72 743
+12%
|
77 271
+6%
|
93 830
+21%
|
106 017
+13%
|
122 356
+15%
|
131 951
+8%
|
140 873
+7%
|
146 343
+4%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
179
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
|