Resolute Forest Products Inc
TSX:RFP
Balance Sheet
Balance Sheet Decomposition
Resolute Forest Products Inc
Resolute Forest Products Inc
Balance Sheet
Resolute Forest Products Inc
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
263
|
322
|
337
|
58
|
35
|
6
|
304
|
3
|
113
|
112
|
|
| Cash Equivalents |
263
|
322
|
337
|
58
|
35
|
6
|
304
|
3
|
113
|
112
|
|
| Total Receivables |
697
|
634
|
539
|
459
|
441
|
479
|
449
|
349
|
278
|
313
|
|
| Accounts Receivables |
697
|
634
|
539
|
459
|
441
|
479
|
449
|
349
|
278
|
313
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
558
|
529
|
542
|
541
|
570
|
526
|
508
|
522
|
462
|
510
|
|
| Other Current Assets |
112
|
77
|
46
|
53
|
35
|
33
|
43
|
33
|
47
|
54
|
|
| Total Current Assets |
1 630
|
1 562
|
1 464
|
1 111
|
1 081
|
1 044
|
1 304
|
907
|
900
|
989
|
|
| PP&E Net |
2 440
|
2 289
|
1 985
|
1 810
|
1 842
|
1 716
|
1 515
|
1 520
|
1 501
|
1 324
|
|
| PP&E Gross |
2 440
|
2 289
|
1 985
|
1 810
|
1 842
|
1 716
|
1 515
|
1 520
|
1 501
|
1 324
|
|
| Accumulated Depreciation |
471
|
760
|
1 198
|
1 430
|
1 415
|
1 614
|
1 498
|
1 658
|
1 604
|
1 752
|
|
| Intangible Assets |
69
|
66
|
62
|
105
|
70
|
65
|
50
|
48
|
63
|
57
|
|
| Goodwill |
0
|
0
|
0
|
59
|
81
|
81
|
0
|
0
|
31
|
31
|
|
| Other Long-Term Assets |
2 194
|
1 468
|
1 403
|
1 135
|
1 203
|
1 241
|
1 066
|
1 151
|
1 235
|
1 137
|
|
| Other Assets |
0
|
0
|
0
|
59
|
81
|
81
|
0
|
0
|
31
|
31
|
|
| Total Assets |
6 333
N/A
|
5 385
-15%
|
4 914
-9%
|
4 220
-14%
|
4 277
+1%
|
4 147
-3%
|
3 935
-5%
|
3 626
-8%
|
3 730
+3%
|
3 538
-5%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
368
|
361
|
361
|
324
|
346
|
306
|
299
|
255
|
251
|
262
|
|
| Accrued Liabilities |
151
|
126
|
110
|
78
|
73
|
78
|
85
|
78
|
103
|
117
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
2
|
1
|
1
|
1
|
1
|
223
|
1
|
2
|
2
|
|
| Other Current Liabilities |
62
|
78
|
47
|
34
|
34
|
36
|
43
|
17
|
24
|
50
|
|
| Total Current Liabilities |
583
|
567
|
519
|
437
|
467
|
421
|
650
|
351
|
380
|
431
|
|
| Long-Term Debt |
532
|
597
|
589
|
590
|
761
|
788
|
422
|
448
|
559
|
300
|
|
| Deferred Income Tax |
75
|
26
|
3
|
2
|
2
|
13
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
23
|
12
|
11
|
13
|
18
|
1
|
1
|
1
|
1
|
3
|
|
| Other Liabilities |
2 018
|
1 356
|
1 686
|
1 246
|
1 336
|
1 325
|
1 328
|
1 592
|
1 709
|
1 290
|
|
| Total Liabilities |
3 231
N/A
|
2 558
-21%
|
2 808
+10%
|
2 288
-19%
|
2 584
+13%
|
2 548
-1%
|
2 401
-6%
|
2 392
0%
|
2 649
+11%
|
2 024
-24%
|
|
| Equity | |||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
47
|
592
|
869
|
1 126
|
1 207
|
1 294
|
1 198
|
1 245
|
1 235
|
1 009
|
|
| Additional Paid In Capital |
3 730
|
3 751
|
3 754
|
3 765
|
3 775
|
3 793
|
3 802
|
3 802
|
3 804
|
3 807
|
|
| Treasury Stock |
61
|
61
|
61
|
120
|
120
|
120
|
120
|
144
|
174
|
222
|
|
| Other Equity |
614
|
271
|
718
|
587
|
755
|
780
|
950
|
1 179
|
1 314
|
1 062
|
|
| Total Equity |
3 102
N/A
|
2 827
-9%
|
2 106
-26%
|
1 932
-8%
|
1 693
-12%
|
1 599
-6%
|
1 534
-4%
|
1 234
-20%
|
1 081
-12%
|
1 514
+40%
|
|
| Total Liabilities & Equity |
6 333
N/A
|
5 385
-15%
|
4 914
-9%
|
4 220
-14%
|
4 277
+1%
|
4 147
-3%
|
3 935
-5%
|
3 626
-8%
|
3 730
+3%
|
3 538
-5%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
95
|
95
|
95
|
90
|
90
|
90
|
91
|
87
|
81
|
77
|
|