Seche Environnement SA
PAR:SCHP
Balance Sheet
Balance Sheet Decomposition
Seche Environnement SA
Seche Environnement SA
Balance Sheet
Seche Environnement 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 |
30
|
37
|
51
|
43
|
36
|
12
|
14
|
9
|
19
|
44
|
25
|
23
|
28
|
39
|
31
|
17
|
53
|
67
|
92
|
105
|
172
|
126
|
162
|
170
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
9
|
7
|
9
|
14
|
19
|
23
|
17
|
9
|
48
|
47
|
77
|
98
|
152
|
126
|
162
|
168
|
|
| Cash Equivalents |
30
|
37
|
51
|
43
|
36
|
12
|
14
|
2
|
10
|
37
|
16
|
9
|
9
|
16
|
13
|
7
|
5
|
20
|
15
|
7
|
20
|
0
|
0
|
2
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
4
|
4
|
1
|
3
|
3
|
3
|
0
|
|
| Total Receivables |
68
|
135
|
135
|
117
|
101
|
121
|
108
|
121
|
128
|
124
|
135
|
140
|
157
|
167
|
163
|
186
|
164
|
183
|
217
|
202
|
221
|
284
|
359
|
378
|
|
| Accounts Receivables |
50
|
103
|
110
|
95
|
101
|
121
|
108
|
121
|
106
|
113
|
116
|
127
|
134
|
139
|
140
|
160
|
137
|
157
|
179
|
171
|
186
|
246
|
308
|
314
|
|
| Other Receivables |
18
|
32
|
25
|
21
|
0
|
0
|
0
|
1
|
22
|
11
|
19
|
13
|
24
|
28
|
23
|
27
|
28
|
26
|
37
|
31
|
35
|
38
|
51
|
64
|
|
| Inventory |
2
|
6
|
6
|
5
|
6
|
6
|
7
|
7
|
8
|
8
|
10
|
11
|
11
|
11
|
11
|
12
|
12
|
13
|
15
|
15
|
17
|
26
|
27
|
32
|
|
| Other Current Assets |
12
|
20
|
25
|
25
|
17
|
28
|
17
|
17
|
1
|
1
|
2
|
22
|
4
|
2
|
1
|
2
|
2
|
3
|
4
|
1
|
1
|
2
|
2
|
18
|
|
| Total Current Assets |
111
|
199
|
216
|
190
|
160
|
167
|
147
|
153
|
156
|
177
|
171
|
196
|
200
|
219
|
207
|
217
|
233
|
270
|
331
|
324
|
415
|
441
|
553
|
598
|
|
| PP&E Net |
70
|
214
|
189
|
159
|
158
|
152
|
155
|
167
|
155
|
155
|
170
|
172
|
165
|
164
|
174
|
187
|
230
|
236
|
317
|
314
|
345
|
409
|
447
|
570
|
|
| PP&E Gross |
70
|
214
|
189
|
159
|
158
|
152
|
155
|
167
|
155
|
155
|
170
|
172
|
165
|
164
|
174
|
187
|
230
|
236
|
317
|
314
|
345
|
409
|
0
|
570
|
|
| Accumulated Depreciation |
56
|
254
|
266
|
265
|
314
|
335
|
357
|
388
|
411
|
437
|
464
|
240
|
446
|
468
|
495
|
516
|
562
|
569
|
635
|
660
|
677
|
738
|
0
|
943
|
|
| Intangible Assets |
1
|
6
|
5
|
5
|
5
|
6
|
5
|
6
|
5
|
7
|
9
|
26
|
55
|
56
|
61
|
63
|
66
|
70
|
85
|
81
|
79
|
75
|
64
|
58
|
|
| Goodwill |
39
|
270
|
246
|
199
|
209
|
209
|
213
|
213
|
213
|
213
|
213
|
228
|
228
|
228
|
231
|
233
|
265
|
265
|
310
|
309
|
324
|
396
|
435
|
779
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
7
|
7
|
7
|
9
|
8
|
7
|
7
|
11
|
32
|
0
|
71
|
|
| Long-Term Investments |
5
|
12
|
10
|
5
|
6
|
4
|
246
|
219
|
199
|
181
|
162
|
5
|
3
|
3
|
5
|
4
|
4
|
44
|
43
|
36
|
30
|
1
|
47
|
9
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
10
|
7
|
25
|
24
|
20
|
19
|
16
|
58
|
51
|
47
|
78
|
77
|
70
|
25
|
25
|
24
|
22
|
50
|
39
|
30
|
|
| Other Assets |
39
|
270
|
246
|
199
|
209
|
209
|
213
|
213
|
213
|
213
|
213
|
228
|
228
|
228
|
231
|
233
|
265
|
265
|
310
|
309
|
324
|
396
|
435
|
779
|
|
| Total Assets |
226
N/A
|
700
+210%
|
666
-5%
|
558
-16%
|
548
-2%
|
546
0%
|
790
+45%
|
782
-1%
|
747
-4%
|
752
+1%
|
741
-1%
|
685
-8%
|
705
+3%
|
724
+3%
|
764
+5%
|
790
+3%
|
877
+11%
|
918
+5%
|
1 118
+22%
|
1 095
-2%
|
1 225
+12%
|
1 405
+15%
|
1 586
+13%
|
2 115
+33%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
32
|
61
|
57
|
51
|
50
|
60
|
57
|
58
|
42
|
48
|
69
|
73
|
76
|
77
|
80
|
92
|
95
|
96
|
123
|
115
|
137
|
165
|
195
|
218
|
|
| Accrued Liabilities |
1
|
4
|
5
|
5
|
52
|
44
|
0
|
41
|
39
|
45
|
44
|
44
|
48
|
56
|
59
|
57
|
58
|
64
|
67
|
68
|
70
|
91
|
0
|
114
|
|
| Short-Term Debt |
4
|
5
|
10
|
0
|
0
|
0
|
0
|
11
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
2
|
1
|
1
|
12
|
7
|
8
|
3
|
3
|
6
|
|
| Current Portion of Long-Term Debt |
10
|
35
|
34
|
45
|
56
|
38
|
17
|
17
|
31
|
44
|
172
|
28
|
30
|
29
|
28
|
30
|
44
|
33
|
48
|
58
|
54
|
106
|
123
|
327
|
|
| Other Current Liabilities |
25
|
64
|
72
|
65
|
30
|
34
|
82
|
42
|
34
|
45
|
49
|
56
|
57
|
44
|
43
|
52
|
46
|
68
|
70
|
54
|
46
|
61
|
188
|
79
|
|
| Total Current Liabilities |
72
|
169
|
178
|
166
|
189
|
176
|
156
|
169
|
147
|
182
|
334
|
202
|
212
|
207
|
210
|
233
|
244
|
261
|
319
|
302
|
315
|
426
|
509
|
744
|
|
| Long-Term Debt |
60
|
234
|
218
|
156
|
106
|
80
|
264
|
251
|
233
|
194
|
44
|
195
|
223
|
241
|
292
|
297
|
365
|
381
|
485
|
488
|
583
|
593
|
660
|
682
|
|
| Deferred Income Tax |
0
|
4
|
6
|
8
|
5
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
6
|
5
|
5
|
5
|
19
|
|
| Minority Interest |
0
|
6
|
4
|
3
|
7
|
6
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
8
|
4
|
5
|
7
|
8
|
226
|
|
| Other Liabilities |
17
|
35
|
36
|
25
|
7
|
5
|
5
|
9
|
8
|
6
|
7
|
31
|
13
|
17
|
18
|
20
|
20
|
21
|
43
|
41
|
46
|
63
|
65
|
80
|
|
| Total Liabilities |
149
N/A
|
447
+199%
|
442
-1%
|
358
-19%
|
314
-12%
|
271
-14%
|
426
+57%
|
430
+1%
|
389
-10%
|
383
-1%
|
386
+1%
|
429
+11%
|
448
+4%
|
465
+4%
|
520
+12%
|
550
+6%
|
633
+15%
|
667
+5%
|
863
+29%
|
842
-2%
|
955
+14%
|
1 094
+15%
|
1 247
+14%
|
1 751
+40%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Retained Earnings |
42
|
38
|
9
|
15
|
19
|
48
|
63
|
52
|
58
|
68
|
58
|
42
|
33
|
138
|
155
|
167
|
175
|
182
|
186
|
193
|
212
|
250
|
263
|
288
|
|
| Additional Paid In Capital |
33
|
214
|
214
|
214
|
214
|
224
|
299
|
299
|
299
|
299
|
299
|
299
|
291
|
121
|
91
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
3
|
6
|
7
|
6
|
16
|
18
|
15
|
0
|
0
|
|
| Total Equity |
76
N/A
|
253
+231%
|
224
-11%
|
200
-11%
|
234
+17%
|
274
+17%
|
364
+33%
|
352
-3%
|
359
+2%
|
369
+3%
|
355
-4%
|
256
-28%
|
257
+0%
|
259
+1%
|
244
-6%
|
240
-2%
|
244
+2%
|
251
+3%
|
255
+2%
|
253
-1%
|
269
+7%
|
310
+15%
|
338
+9%
|
364
+8%
|
|
| Total Liabilities & Equity |
226
N/A
|
700
+210%
|
666
-5%
|
558
-16%
|
548
-2%
|
546
0%
|
790
+45%
|
782
-1%
|
747
-4%
|
752
+1%
|
741
-1%
|
685
-8%
|
705
+3%
|
724
+3%
|
764
+5%
|
790
+3%
|
877
+11%
|
918
+5%
|
1 118
+22%
|
1 095
-2%
|
1 225
+12%
|
1 405
+15%
|
1 586
+13%
|
2 115
+33%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
6
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|