CPH Chemie und Papier Holding AG
SIX:CPHN
Balance Sheet
Balance Sheet Decomposition
CPH Chemie und Papier Holding AG
CPH Chemie und Papier Holding AG
Balance Sheet
CPH Chemie und Papier Holding AG
| 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 |
77
|
87
|
102
|
108
|
35
|
69
|
59
|
88
|
67
|
54
|
32
|
65
|
64
|
70
|
53
|
70
|
80
|
89
|
93
|
116
|
95
|
144
|
108
|
32
|
|
| Cash Equivalents |
77
|
87
|
102
|
108
|
35
|
69
|
59
|
88
|
67
|
54
|
32
|
65
|
64
|
70
|
53
|
70
|
80
|
89
|
93
|
116
|
95
|
144
|
108
|
32
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
86
|
107
|
124
|
105
|
35
|
19
|
11
|
9
|
10
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
99
|
93
|
97
|
101
|
111
|
106
|
121
|
110
|
84
|
81
|
90
|
85
|
78
|
87
|
74
|
78
|
96
|
185
|
86
|
70
|
98
|
116
|
70
|
58
|
|
| Accounts Receivables |
87
|
85
|
87
|
91
|
100
|
101
|
107
|
91
|
67
|
61
|
76
|
74
|
71
|
79
|
66
|
69
|
78
|
72
|
72
|
53
|
69
|
94
|
51
|
48
|
|
| Other Receivables |
12
|
8
|
10
|
10
|
11
|
6
|
14
|
19
|
17
|
20
|
14
|
11
|
7
|
8
|
8
|
9
|
18
|
113
|
14
|
17
|
29
|
22
|
18
|
10
|
|
| Inventory |
73
|
66
|
67
|
61
|
69
|
79
|
91
|
84
|
60
|
64
|
57
|
59
|
57
|
63
|
55
|
69
|
59
|
70
|
79
|
78
|
88
|
113
|
72
|
75
|
|
| Other Current Assets |
3
|
4
|
3
|
1
|
4
|
4
|
3
|
7
|
5
|
5
|
4
|
3
|
5
|
7
|
5
|
5
|
7
|
9
|
9
|
7
|
9
|
10
|
4
|
5
|
|
| Total Current Assets |
252
|
250
|
270
|
271
|
305
|
364
|
398
|
394
|
251
|
223
|
194
|
220
|
215
|
232
|
187
|
222
|
242
|
353
|
267
|
271
|
290
|
382
|
182
|
170
|
|
| PP&E Net |
577
|
524
|
492
|
472
|
491
|
489
|
526
|
506
|
710
|
854
|
769
|
720
|
434
|
419
|
404
|
385
|
384
|
376
|
366
|
353
|
196
|
214
|
116
|
129
|
|
| PP&E Gross |
577
|
524
|
492
|
472
|
491
|
489
|
526
|
506
|
710
|
854
|
769
|
720
|
434
|
419
|
404
|
385
|
384
|
376
|
366
|
353
|
196
|
214
|
116
|
129
|
|
| Accumulated Depreciation |
477
|
481
|
518
|
555
|
583
|
623
|
681
|
710
|
759
|
690
|
705
|
763
|
1 064
|
1 095
|
1 111
|
1 083
|
1 088
|
1 013
|
1 036
|
1 057
|
1 224
|
1 234
|
1 237
|
187
|
|
| Intangible Assets |
8
|
7
|
10
|
10
|
9
|
8
|
1
|
6
|
6
|
4
|
3
|
2
|
1
|
1
|
2
|
3
|
5
|
6
|
6
|
6
|
6
|
5
|
3
|
6
|
|
| Goodwill |
8
|
7
|
7
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
11
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
32
|
33
|
32
|
31
|
30
|
21
|
15
|
16
|
17
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
27
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
9
|
9
|
27
|
27
|
27
|
28
|
28
|
26
|
24
|
21
|
22
|
23
|
20
|
20
|
23
|
23
|
23
|
35
|
37
|
41
|
40
|
11
|
|
| Other Assets |
8
|
7
|
7
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
840
N/A
|
780
-7%
|
773
-1%
|
755
-2%
|
824
+9%
|
882
+7%
|
951
+8%
|
935
-2%
|
995
+6%
|
1 107
+11%
|
992
-10%
|
972
-2%
|
682
-30%
|
688
+1%
|
624
-9%
|
672
+8%
|
698
+4%
|
800
+15%
|
703
-12%
|
704
+0%
|
560
-20%
|
666
+19%
|
328
-51%
|
333
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
29
|
24
|
29
|
27
|
31
|
31
|
40
|
33
|
29
|
94
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
93
|
36
|
34
|
|
| Accrued Liabilities |
15
|
19
|
12
|
11
|
8
|
9
|
10
|
12
|
11
|
9
|
13
|
16
|
11
|
9
|
12
|
13
|
15
|
17
|
15
|
15
|
17
|
25
|
29
|
28
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
120
|
0
|
5
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
61
|
34
|
45
|
19
|
21
|
27
|
32
|
11
|
14
|
13
|
11
|
10
|
23
|
23
|
7
|
7
|
10
|
6
|
6
|
3
|
3
|
99
|
1
|
11
|
|
| Other Current Liabilities |
5
|
3
|
9
|
8
|
17
|
19
|
21
|
18
|
17
|
14
|
20
|
61
|
71
|
63
|
52
|
72
|
80
|
78
|
75
|
66
|
97
|
16
|
14
|
9
|
|
| Total Current Liabilities |
110
|
80
|
95
|
66
|
77
|
86
|
102
|
74
|
72
|
129
|
84
|
87
|
105
|
95
|
71
|
92
|
105
|
221
|
96
|
90
|
118
|
233
|
79
|
81
|
|
| Long-Term Debt |
63
|
50
|
18
|
16
|
13
|
22
|
63
|
70
|
116
|
226
|
169
|
144
|
118
|
128
|
127
|
146
|
143
|
120
|
117
|
110
|
107
|
0
|
0
|
8
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
11
|
12
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
|
| Other Liabilities |
81
|
62
|
59
|
58
|
56
|
55
|
61
|
58
|
55
|
41
|
33
|
32
|
17
|
16
|
16
|
47
|
45
|
45
|
42
|
26
|
19
|
27
|
32
|
22
|
|
| Total Liabilities |
254
N/A
|
192
-24%
|
172
-10%
|
140
-19%
|
145
+4%
|
164
+13%
|
226
+38%
|
202
-11%
|
243
+20%
|
396
+63%
|
286
-28%
|
263
-8%
|
248
-6%
|
246
0%
|
221
-10%
|
294
+33%
|
304
+3%
|
395
+30%
|
263
-33%
|
234
-11%
|
251
+8%
|
268
+7%
|
111
-59%
|
123
+11%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
12
|
12
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
557
|
558
|
571
|
585
|
649
|
688
|
695
|
703
|
722
|
680
|
676
|
680
|
404
|
412
|
373
|
348
|
363
|
394
|
428
|
470
|
371
|
486
|
298
|
308
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
63
|
89
|
81
|
99
|
|
| Total Equity |
587
N/A
|
588
+0%
|
601
+2%
|
615
+2%
|
679
+10%
|
718
+6%
|
725
+1%
|
733
+1%
|
752
+3%
|
710
-5%
|
706
-1%
|
710
+0%
|
434
-39%
|
442
+2%
|
403
-9%
|
378
-6%
|
393
+4%
|
405
+3%
|
440
+8%
|
471
+7%
|
309
-34%
|
398
+29%
|
217
-46%
|
209
-3%
|
|
| Total Liabilities & Equity |
840
N/A
|
780
-7%
|
773
-1%
|
755
-2%
|
824
+9%
|
882
+7%
|
951
+8%
|
935
-2%
|
995
+6%
|
1 107
+11%
|
992
-10%
|
972
-2%
|
682
-30%
|
688
+1%
|
624
-9%
|
672
+8%
|
698
+4%
|
800
+15%
|
703
-12%
|
704
+0%
|
560
-20%
|
666
+19%
|
328
-51%
|
333
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|