Tonnellerie Francois Freres SA
PAR:TFF
Balance Sheet
Balance Sheet Decomposition
Tonnellerie Francois Freres SA
Tonnellerie Francois Freres SA
Balance Sheet
Tonnellerie Francois Freres SA
| Apr-2001 | Apr-2002 | Apr-2003 | Apr-2004 | Apr-2005 | Apr-2006 | Apr-2007 | Apr-2008 | Apr-2009 | Apr-2010 | Apr-2011 | Apr-2012 | Apr-2013 | Apr-2014 | Apr-2015 | Apr-2016 | Apr-2017 | Apr-2018 | Apr-2019 | Apr-2020 | Apr-2021 | Apr-2022 | Apr-2024 | Apr-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
7
|
7
|
6
|
11
|
10
|
10
|
16
|
26
|
24
|
16
|
18
|
24
|
35
|
38
|
68
|
66
|
67
|
73
|
56
|
82
|
95
|
98
|
0
|
0
|
|
| Cash |
7
|
7
|
6
|
11
|
10
|
10
|
16
|
26
|
24
|
16
|
18
|
24
|
35
|
38
|
68
|
66
|
67
|
73
|
56
|
82
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
95
|
98
|
0
|
0
|
|
| Total Receivables |
14
|
15
|
14
|
13
|
15
|
18
|
24
|
29
|
29
|
28
|
30
|
40
|
39
|
44
|
54
|
45
|
52
|
48
|
60
|
61
|
60
|
86
|
117
|
108
|
|
| Accounts Receivables |
14
|
15
|
14
|
13
|
15
|
15
|
21
|
27
|
24
|
24
|
26
|
35
|
34
|
39
|
48
|
37
|
46
|
42
|
52
|
52
|
48
|
78
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
7
|
7
|
7
|
8
|
9
|
12
|
7
|
0
|
0
|
|
| Inventory |
56
|
61
|
70
|
76
|
79
|
81
|
88
|
98
|
110
|
112
|
112
|
128
|
129
|
132
|
145
|
167
|
190
|
199
|
230
|
267
|
257
|
277
|
417
|
452
|
|
| Other Current Assets |
4
|
5
|
5
|
5
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
81
|
87
|
94
|
105
|
107
|
109
|
128
|
153
|
163
|
156
|
160
|
192
|
203
|
214
|
267
|
278
|
309
|
321
|
346
|
410
|
411
|
460
|
627
|
639
|
|
| PP&E Net |
9
|
11
|
11
|
10
|
10
|
11
|
15
|
18
|
18
|
19
|
18
|
27
|
28
|
28
|
32
|
47
|
58
|
64
|
94
|
140
|
125
|
140
|
202
|
209
|
|
| PP&E Gross |
9
|
11
|
11
|
10
|
10
|
11
|
15
|
18
|
18
|
19
|
18
|
27
|
28
|
28
|
32
|
47
|
58
|
64
|
94
|
140
|
125
|
140
|
0
|
0
|
|
| Accumulated Depreciation |
8
|
9
|
10
|
11
|
12
|
13
|
14
|
18
|
19
|
22
|
23
|
33
|
33
|
35
|
40
|
42
|
52
|
55
|
63
|
74
|
81
|
100
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
|
| Goodwill |
4
|
6
|
5
|
4
|
4
|
4
|
10
|
11
|
13
|
21
|
20
|
44
|
53
|
52
|
61
|
60
|
73
|
70
|
87
|
87
|
86
|
101
|
108
|
114
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
13
|
14
|
15
|
16
|
16
|
16
|
17
|
16
|
18
|
19
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
4
|
3
|
3
|
4
|
5
|
6
|
6
|
6
|
6
|
7
|
10
|
16
|
13
|
0
|
0
|
|
| Other Assets |
4
|
6
|
5
|
4
|
4
|
4
|
10
|
11
|
13
|
21
|
20
|
44
|
53
|
52
|
61
|
60
|
73
|
70
|
87
|
87
|
86
|
101
|
108
|
114
|
|
| Total Assets |
94
N/A
|
104
+11%
|
109
+5%
|
119
+9%
|
120
+1%
|
125
+4%
|
155
+24%
|
186
+20%
|
199
+7%
|
202
+2%
|
204
+1%
|
268
+31%
|
291
+9%
|
302
+4%
|
382
+27%
|
408
+7%
|
465
+14%
|
480
+3%
|
555
+16%
|
668
+20%
|
660
-1%
|
735
+11%
|
969
+32%
|
995
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
11
|
11
|
9
|
5
|
9
|
9
|
12
|
13
|
13
|
10
|
11
|
14
|
16
|
17
|
21
|
20
|
24
|
23
|
28
|
22
|
19
|
26
|
41
|
29
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
26
|
21
|
15
|
24
|
26
|
43
|
55
|
75
|
68
|
84
|
87
|
152
|
95
|
110
|
188
|
143
|
|
| Current Portion of Long-Term Debt |
28
|
26
|
28
|
31
|
23
|
14
|
16
|
5
|
5
|
3
|
2
|
13
|
14
|
4
|
10
|
10
|
15
|
25
|
11
|
48
|
59
|
45
|
56
|
102
|
|
| Other Current Liabilities |
4
|
5
|
5
|
8
|
5
|
6
|
7
|
9
|
8
|
8
|
7
|
11
|
12
|
12
|
15
|
11
|
18
|
18
|
20
|
21
|
19
|
37
|
44
|
36
|
|
| Total Current Liabilities |
43
|
42
|
41
|
44
|
37
|
28
|
35
|
56
|
51
|
41
|
35
|
62
|
68
|
76
|
101
|
116
|
124
|
149
|
146
|
242
|
191
|
218
|
330
|
311
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
2
|
9
|
7
|
10
|
7
|
5
|
23
|
22
|
8
|
20
|
10
|
30
|
6
|
54
|
51
|
79
|
79
|
114
|
148
|
|
| Deferred Income Tax |
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
7
|
13
|
9
|
12
|
16
|
|
| Minority Interest |
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
19
|
21
|
31
|
|
| Other Liabilities |
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
|
| Total Liabilities |
45
N/A
|
44
-2%
|
43
-3%
|
45
+4%
|
38
-15%
|
32
-16%
|
47
+47%
|
66
+42%
|
65
-2%
|
52
-20%
|
44
-16%
|
91
+108%
|
96
+5%
|
91
-5%
|
129
+42%
|
135
+4%
|
164
+22%
|
166
+1%
|
213
+28%
|
308
+44%
|
291
-5%
|
327
+12%
|
479
+46%
|
508
+6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|
| Retained Earnings |
40
|
50
|
60
|
68
|
77
|
88
|
104
|
118
|
131
|
143
|
155
|
167
|
186
|
207
|
237
|
262
|
290
|
313
|
335
|
354
|
367
|
395
|
482
|
499
|
|
| Other Equity |
2
|
2
|
2
|
2
|
3
|
3
|
4
|
6
|
6
|
2
|
4
|
0
|
0
|
5
|
8
|
2
|
2
|
7
|
2
|
2
|
7
|
4
|
1
|
20
|
|
| Total Equity |
49
N/A
|
60
+22%
|
66
+11%
|
74
+12%
|
82
+11%
|
93
+13%
|
109
+17%
|
120
+10%
|
134
+11%
|
150
+12%
|
160
+7%
|
176
+10%
|
195
+11%
|
211
+8%
|
253
+20%
|
273
+8%
|
301
+10%
|
314
+4%
|
342
+9%
|
361
+5%
|
368
+2%
|
408
+11%
|
490
+20%
|
488
0%
|
|
| Total Liabilities & Equity |
94
N/A
|
104
+11%
|
109
+5%
|
119
+9%
|
120
+1%
|
125
+4%
|
155
+24%
|
186
+20%
|
199
+7%
|
202
+2%
|
204
+1%
|
268
+31%
|
291
+9%
|
302
+4%
|
382
+27%
|
408
+7%
|
465
+14%
|
480
+3%
|
555
+16%
|
668
+20%
|
660
-1%
|
735
+11%
|
969
+32%
|
995
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
21
|
21
|
21
|
21
|
21
|
21
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
|