Groupe Crit SA
PAR:CEN
Balance Sheet
Balance Sheet Decomposition
Groupe Crit SA
Groupe Crit SA
Balance Sheet
Groupe Crit 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 |
21
|
27
|
34
|
40
|
34
|
41
|
44
|
85
|
92
|
144
|
76
|
71
|
67
|
75
|
103
|
107
|
138
|
214
|
231
|
320
|
406
|
476
|
474
|
335
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
30
|
75
|
103
|
47
|
0
|
193
|
211
|
309
|
395
|
437
|
124
|
109
|
|
| Cash Equivalents |
21
|
27
|
34
|
40
|
34
|
41
|
44
|
85
|
92
|
144
|
76
|
47
|
37
|
0
|
0
|
61
|
138
|
20
|
20
|
11
|
11
|
39
|
350
|
226
|
|
| Short-Term Investments |
1
|
1
|
4
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
293
|
208
|
201
|
196
|
325
|
375
|
403
|
356
|
277
|
309
|
338
|
318
|
338
|
0
|
0
|
465
|
515
|
519
|
497
|
435
|
463
|
529
|
533
|
699
|
|
| Accounts Receivables |
264
|
168
|
156
|
171
|
306
|
356
|
379
|
327
|
259
|
292
|
321
|
291
|
314
|
0
|
0
|
434
|
474
|
481
|
463
|
379
|
431
|
492
|
498
|
645
|
|
| Other Receivables |
29
|
40
|
46
|
25
|
19
|
20
|
24
|
29
|
18
|
17
|
18
|
27
|
24
|
0
|
0
|
31
|
41
|
38
|
33
|
55
|
32
|
37
|
35
|
54
|
|
| Inventory |
2
|
2
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
0
|
0
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
|
| Other Current Assets |
3
|
4
|
3
|
2
|
3
|
0
|
0
|
4
|
3
|
3
|
4
|
0
|
0
|
5
|
4
|
5
|
0
|
7
|
7
|
5
|
7
|
7
|
10
|
13
|
|
| Total Current Assets |
320
|
242
|
245
|
241
|
365
|
418
|
448
|
446
|
374
|
457
|
420
|
391
|
407
|
5
|
4
|
580
|
655
|
742
|
737
|
763
|
878
|
1 014
|
1 020
|
1 051
|
|
| PP&E Net |
20
|
21
|
20
|
21
|
21
|
23
|
22
|
23
|
22
|
21
|
20
|
24
|
33
|
0
|
0
|
97
|
101
|
107
|
174
|
154
|
151
|
151
|
159
|
177
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
21
|
23
|
22
|
23
|
22
|
21
|
20
|
24
|
33
|
0
|
0
|
97
|
0
|
107
|
174
|
154
|
151
|
151
|
159
|
177
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
28
|
31
|
37
|
34
|
35
|
42
|
47
|
51
|
56
|
64
|
72
|
84
|
0
|
106
|
135
|
166
|
192
|
216
|
247
|
300
|
|
| Intangible Assets |
2
|
1
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
2
|
18
|
24
|
33
|
0
|
0
|
48
|
45
|
38
|
31
|
22
|
17
|
15
|
24
|
110
|
|
| Goodwill |
123
|
111
|
97
|
84
|
96
|
102
|
101
|
101
|
101
|
102
|
129
|
132
|
139
|
0
|
0
|
167
|
155
|
158
|
159
|
154
|
159
|
181
|
167
|
268
|
|
| Long-Term Investments |
4
|
4
|
4
|
4
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
39
|
0
|
0
|
169
|
209
|
220
|
145
|
76
|
46
|
9
|
64
|
51
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
2
|
2
|
5
|
3
|
2
|
3
|
4
|
6
|
7
|
0
|
0
|
7
|
9
|
10
|
9
|
8
|
6
|
1
|
0
|
1
|
|
| Other Assets |
123
|
111
|
97
|
84
|
96
|
102
|
101
|
101
|
101
|
102
|
129
|
132
|
139
|
0
|
0
|
167
|
155
|
158
|
159
|
154
|
159
|
181
|
167
|
268
|
|
| Total Assets |
469
N/A
|
379
-19%
|
367
-3%
|
352
-4%
|
490
+39%
|
551
+12%
|
583
+6%
|
580
-1%
|
506
-13%
|
590
+17%
|
596
+1%
|
582
-2%
|
657
+13%
|
0
N/A
|
0
N/A
|
1 067
N/A
|
1 173
+10%
|
1 275
+9%
|
1 255
-2%
|
1 177
-6%
|
1 256
+7%
|
1 371
+9%
|
1 433
+5%
|
1 658
+16%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
19
|
24
|
25
|
24
|
21
|
23
|
24
|
28
|
27
|
26
|
26
|
26
|
30
|
0
|
0
|
40
|
39
|
46
|
38
|
30
|
39
|
42
|
49
|
63
|
|
| Accrued Liabilities |
198
|
208
|
208
|
213
|
217
|
243
|
267
|
233
|
206
|
239
|
260
|
236
|
252
|
0
|
0
|
352
|
391
|
384
|
360
|
313
|
340
|
386
|
395
|
510
|
|
| Short-Term Debt |
125
|
30
|
26
|
13
|
41
|
51
|
32
|
44
|
30
|
66
|
24
|
22
|
14
|
0
|
0
|
23
|
27
|
97
|
6
|
4
|
3
|
4
|
8
|
40
|
|
| Current Portion of Long-Term Debt |
19
|
18
|
18
|
15
|
8
|
10
|
16
|
30
|
28
|
26
|
26
|
27
|
35
|
0
|
0
|
34
|
57
|
62
|
50
|
51
|
50
|
54
|
68
|
88
|
|
| Other Current Liabilities |
4
|
3
|
3
|
4
|
19
|
16
|
18
|
21
|
20
|
26
|
23
|
18
|
30
|
0
|
0
|
58
|
52
|
53
|
55
|
56
|
56
|
57
|
59
|
78
|
|
| Total Current Liabilities |
364
|
284
|
279
|
269
|
305
|
342
|
356
|
356
|
310
|
383
|
359
|
329
|
360
|
0
|
0
|
507
|
567
|
643
|
510
|
453
|
488
|
542
|
579
|
780
|
|
| Long-Term Debt |
49
|
36
|
27
|
17
|
88
|
88
|
71
|
46
|
13
|
10
|
26
|
32
|
46
|
0
|
0
|
96
|
63
|
42
|
90
|
80
|
77
|
79
|
71
|
95
|
|
| Deferred Income Tax |
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
|
| Minority Interest |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
13
|
14
|
16
|
0
|
0
|
8
|
5
|
5
|
4
|
1
|
2
|
6
|
8
|
10
|
|
| Other Liabilities |
8
|
7
|
6
|
6
|
3
|
4
|
4
|
4
|
4
|
5
|
6
|
11
|
13
|
0
|
0
|
29
|
32
|
34
|
33
|
28
|
28
|
23
|
23
|
27
|
|
| Total Liabilities |
423
N/A
|
329
-22%
|
315
-4%
|
293
-7%
|
397
+36%
|
435
+10%
|
432
0%
|
408
-6%
|
330
-19%
|
402
+22%
|
405
+1%
|
385
-5%
|
434
+13%
|
0
N/A
|
0
N/A
|
640
N/A
|
666
+4%
|
723
+9%
|
636
-12%
|
563
-12%
|
595
+6%
|
650
+9%
|
680
+5%
|
916
+35%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
0
|
0
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Retained Earnings |
41
|
46
|
49
|
55
|
89
|
112
|
147
|
167
|
172
|
184
|
188
|
196
|
223
|
0
|
0
|
440
|
521
|
563
|
626
|
631
|
669
|
719
|
753
|
775
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
5
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
42
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
15
|
15
|
12
|
9
|
18
|
9
|
0
|
1
|
5
|
|
| Total Equity |
45
N/A
|
50
+10%
|
53
+5%
|
59
+12%
|
93
+58%
|
116
+25%
|
151
+30%
|
171
+14%
|
176
+3%
|
188
+7%
|
192
+2%
|
196
+2%
|
223
+14%
|
0
N/A
|
0
N/A
|
427
N/A
|
507
+19%
|
552
+9%
|
619
+12%
|
614
-1%
|
662
+8%
|
721
+9%
|
754
+5%
|
742
-2%
|
|
| Total Liabilities & Equity |
469
N/A
|
379
-19%
|
367
-3%
|
352
-4%
|
490
+39%
|
551
+12%
|
583
+6%
|
580
-1%
|
506
-13%
|
590
+17%
|
596
+1%
|
582
-2%
|
657
+13%
|
0
N/A
|
0
N/A
|
1 067
N/A
|
1 173
+10%
|
1 275
+9%
|
1 255
-2%
|
1 177
-6%
|
1 256
+7%
|
1 371
+9%
|
1 433
+5%
|
1 658
+16%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
0
|
0
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
|