Patrimoine et Commerce SCA
PAR:PAT
Balance Sheet
Balance Sheet Decomposition
Patrimoine et Commerce SCA
Patrimoine et Commerce SCA
Balance Sheet
Patrimoine et Commerce SCA
| 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 |
23
|
19
|
19
|
71
|
46
|
45
|
19
|
29
|
38
|
66
|
51
|
55
|
28
|
19
|
|
| Cash |
23
|
17
|
10
|
59
|
0
|
45
|
0
|
0
|
0
|
66
|
51
|
55
|
28
|
19
|
|
| Cash Equivalents |
1
|
2
|
10
|
12
|
46
|
0
|
19
|
29
|
38
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
5
|
12
|
14
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Total Receivables |
9
|
17
|
21
|
20
|
26
|
21
|
36
|
24
|
28
|
34
|
30
|
28
|
25
|
28
|
|
| Accounts Receivables |
7
|
12
|
14
|
13
|
17
|
18
|
29
|
19
|
20
|
27
|
23
|
22
|
22
|
25
|
|
| Other Receivables |
2
|
5
|
7
|
7
|
9
|
3
|
7
|
4
|
8
|
7
|
8
|
6
|
3
|
4
|
|
| Inventory |
0
|
0
|
10
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
1
|
1
|
1
|
2
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
|
| Total Current Assets |
38
|
49
|
65
|
93
|
73
|
67
|
58
|
56
|
68
|
102
|
83
|
86
|
56
|
49
|
|
| PP&E Net |
0
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
5
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
5
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
1
|
9
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
287
|
467
|
501
|
530
|
627
|
653
|
711
|
747
|
803
|
793
|
780
|
826
|
848
|
899
|
|
| Other Long-Term Assets |
13
|
26
|
5
|
1
|
0
|
11
|
12
|
3
|
7
|
7
|
19
|
9
|
3
|
7
|
|
| Other Assets |
1
|
9
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
339
N/A
|
554
+64%
|
572
+3%
|
624
+9%
|
700
+12%
|
731
+5%
|
781
+7%
|
806
+3%
|
879
+9%
|
903
+3%
|
882
-2%
|
921
+4%
|
907
-2%
|
959
+6%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
3
|
9
|
6
|
5
|
10
|
3
|
2
|
4
|
4
|
4
|
2
|
4
|
3
|
4
|
|
| Accrued Liabilities |
6
|
5
|
8
|
5
|
7
|
7
|
8
|
9
|
11
|
13
|
10
|
7
|
6
|
8
|
|
| Short-Term Debt |
7
|
10
|
9
|
0
|
0
|
2
|
1
|
2
|
2
|
4
|
4
|
9
|
8
|
9
|
|
| Current Portion of Long-Term Debt |
8
|
20
|
25
|
29
|
34
|
21
|
32
|
54
|
67
|
75
|
46
|
33
|
65
|
75
|
|
| Other Current Liabilities |
28
|
9
|
14
|
11
|
15
|
18
|
20
|
20
|
20
|
21
|
20
|
21
|
21
|
22
|
|
| Total Current Liabilities |
52
|
53
|
62
|
50
|
66
|
50
|
64
|
88
|
104
|
117
|
82
|
74
|
103
|
118
|
|
| Long-Term Debt |
131
|
245
|
250
|
256
|
294
|
311
|
337
|
319
|
369
|
372
|
369
|
389
|
342
|
342
|
|
| Deferred Income Tax |
18
|
19
|
11
|
11
|
4
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
11
|
47
|
12
|
13
|
23
|
22
|
23
|
22
|
20
|
18
|
15
|
13
|
11
|
11
|
|
| Other Liabilities |
3
|
6
|
10
|
22
|
19
|
30
|
12
|
15
|
17
|
16
|
17
|
13
|
11
|
10
|
|
| Total Liabilities |
213
N/A
|
370
+74%
|
346
-7%
|
350
+1%
|
405
+16%
|
415
+2%
|
437
+5%
|
444
+2%
|
510
+15%
|
521
+2%
|
482
-8%
|
489
+2%
|
467
-5%
|
481
+3%
|
|
| Equity | |||||||||||||||
| Common Stock |
24
|
143
|
166
|
209
|
213
|
128
|
133
|
139
|
138
|
148
|
151
|
153
|
151
|
160
|
|
| Retained Earnings |
22
|
29
|
48
|
49
|
71
|
94
|
122
|
145
|
168
|
180
|
209
|
243
|
254
|
281
|
|
| Additional Paid In Capital |
80
|
12
|
12
|
16
|
11
|
95
|
88
|
78
|
62
|
53
|
41
|
36
|
35
|
37
|
|
| Total Equity |
126
N/A
|
184
+46%
|
226
+23%
|
274
+21%
|
294
+7%
|
316
+8%
|
343
+9%
|
362
+5%
|
369
+2%
|
382
+3%
|
400
+5%
|
431
+8%
|
439
+2%
|
478
+9%
|
|
| Total Liabilities & Equity |
339
N/A
|
554
+64%
|
572
+3%
|
624
+9%
|
700
+12%
|
731
+5%
|
781
+7%
|
806
+3%
|
879
+9%
|
903
+3%
|
882
-2%
|
921
+4%
|
907
-2%
|
959
+6%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
6
|
8
|
10
|
12
|
12
|
13
|
13
|
14
|
14
|
15
|
15
|
15
|
15
|
16
|
|