CFI Holding SA
WSE:CFI
Balance Sheet
Balance Sheet Decomposition
CFI Holding SA
CFI Holding SA
Balance Sheet
CFI Holding SA
| 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 |
4
|
5
|
1
|
1
|
2
|
2
|
2
|
1
|
10
|
4
|
20
|
6
|
20
|
6
|
22
|
11
|
24
|
34
|
26
|
|
| Cash |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
4
|
17
|
4
|
0
|
3
|
20
|
11
|
24
|
31
|
23
|
|
| Cash Equivalents |
4
|
5
|
1
|
0
|
1
|
0
|
1
|
1
|
10
|
0
|
3
|
3
|
20
|
3
|
2
|
1
|
1
|
4
|
3
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
60
|
61
|
58
|
69
|
91
|
107
|
53
|
37
|
43
|
37
|
|
| Total Receivables |
12
|
11
|
17
|
13
|
15
|
13
|
3
|
2
|
30
|
26
|
37
|
33
|
37
|
39
|
38
|
50
|
41
|
44
|
38
|
|
| Accounts Receivables |
11
|
7
|
14
|
12
|
14
|
10
|
2
|
2
|
10
|
10
|
15
|
13
|
13
|
14
|
9
|
10
|
17
|
15
|
18
|
|
| Other Receivables |
1
|
4
|
2
|
1
|
1
|
3
|
1
|
0
|
20
|
16
|
21
|
20
|
24
|
26
|
29
|
39
|
24
|
29
|
21
|
|
| Inventory |
5
|
10
|
16
|
17
|
11
|
18
|
7
|
7
|
10
|
14
|
15
|
17
|
9
|
9
|
11
|
11
|
10
|
210
|
231
|
|
| Other Current Assets |
1
|
0
|
4
|
4
|
11
|
1
|
0
|
0
|
5
|
2
|
12
|
1
|
1
|
1
|
1
|
2
|
44
|
48
|
48
|
|
| Total Current Assets |
23
|
27
|
37
|
35
|
39
|
33
|
12
|
10
|
55
|
106
|
144
|
116
|
136
|
146
|
179
|
126
|
157
|
379
|
381
|
|
| PP&E Net |
100
|
107
|
106
|
103
|
97
|
95
|
92
|
90
|
233
|
224
|
228
|
248
|
233
|
460
|
443
|
443
|
435
|
440
|
446
|
|
| PP&E Gross |
100
|
107
|
106
|
103
|
97
|
95
|
92
|
90
|
233
|
0
|
228
|
248
|
0
|
460
|
443
|
443
|
0
|
440
|
446
|
|
| Accumulated Depreciation |
1
|
3
|
6
|
8
|
9
|
12
|
14
|
13
|
26
|
0
|
33
|
33
|
0
|
1
|
55
|
61
|
0
|
79
|
90
|
|
| Intangible Assets |
0
|
4
|
3
|
3
|
2
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
307
|
312
|
312
|
312
|
312
|
312
|
258
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
37
|
0
|
8
|
24
|
12
|
3
|
3
|
0
|
12
|
0
|
0
|
|
| Long-Term Investments |
2
|
9
|
17
|
18
|
24
|
20
|
17
|
15
|
484
|
530
|
626
|
699
|
766
|
824
|
851
|
1 007
|
961
|
806
|
792
|
|
| Other Long-Term Assets |
1
|
2
|
2
|
2
|
3
|
1
|
0
|
0
|
5
|
9
|
10
|
30
|
42
|
31
|
23
|
15
|
17
|
17
|
18
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
307
|
312
|
312
|
312
|
312
|
312
|
258
|
0
|
0
|
0
|
0
|
|
| Total Assets |
126
N/A
|
149
+18%
|
166
+11%
|
161
-3%
|
165
+3%
|
148
-10%
|
122
-18%
|
115
-6%
|
1 123
+877%
|
1 207
+8%
|
1 329
+10%
|
1 429
+8%
|
1 500
+5%
|
1 778
+18%
|
1 758
-1%
|
1 592
-9%
|
1 583
-1%
|
1 643
+4%
|
1 637
0%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
4
|
3
|
17
|
6
|
7
|
12
|
12
|
4
|
6
|
7
|
12
|
15
|
16
|
34
|
26
|
76
|
83
|
47
|
56
|
|
| Accrued Liabilities |
1
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
5
|
3
|
3
|
2
|
5
|
6
|
5
|
6
|
7
|
6
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
4
|
3
|
6
|
5
|
5
|
10
|
16
|
6
|
21
|
22
|
22
|
31
|
43
|
48
|
57
|
44
|
70
|
51
|
77
|
|
| Other Current Liabilities |
6
|
16
|
8
|
5
|
5
|
4
|
3
|
2
|
16
|
10
|
39
|
15
|
13
|
7
|
21
|
20
|
19
|
41
|
40
|
|
| Total Current Liabilities |
15
|
25
|
32
|
17
|
18
|
27
|
32
|
13
|
45
|
44
|
77
|
64
|
74
|
95
|
110
|
146
|
178
|
146
|
178
|
|
| Long-Term Debt |
53
|
54
|
53
|
59
|
59
|
62
|
50
|
57
|
144
|
190
|
198
|
215
|
207
|
272
|
294
|
302
|
269
|
256
|
190
|
|
| Deferred Income Tax |
0
|
2
|
3
|
3
|
5
|
3
|
1
|
1
|
58
|
64
|
83
|
96
|
110
|
141
|
147
|
171
|
173
|
181
|
190
|
|
| Minority Interest |
11
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
14
|
9
|
12
|
11
|
8
|
116
|
118
|
126
|
119
|
130
|
133
|
|
| Other Liabilities |
26
|
29
|
32
|
27
|
27
|
33
|
32
|
31
|
835
|
847
|
839
|
837
|
36
|
42
|
35
|
38
|
42
|
67
|
68
|
|
| Total Liabilities |
106
N/A
|
110
+4%
|
121
+10%
|
107
-11%
|
110
+3%
|
126
+14%
|
116
-8%
|
103
-12%
|
1 096
+969%
|
1 154
+5%
|
1 209
+5%
|
1 223
+1%
|
434
-64%
|
666
+53%
|
705
+6%
|
783
+11%
|
780
0%
|
780
0%
|
759
-3%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
0
|
5
|
5
|
5
|
6
|
6
|
6
|
16
|
27
|
27
|
27
|
58
|
853
|
853
|
853
|
853
|
853
|
853
|
853
|
|
| Retained Earnings |
20
|
34
|
40
|
48
|
49
|
17
|
0
|
3
|
0
|
26
|
93
|
148
|
213
|
44
|
59
|
44
|
50
|
10
|
25
|
|
| Other Equity |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
215
|
260
|
0
|
0
|
0
|
0
|
|
| Total Equity |
20
N/A
|
39
+94%
|
45
+16%
|
54
+19%
|
55
+2%
|
22
-59%
|
5
-77%
|
13
+140%
|
27
+114%
|
53
+99%
|
119
+125%
|
206
+73%
|
1 066
+417%
|
1 111
+4%
|
1 053
-5%
|
808
-23%
|
802
-1%
|
863
+8%
|
878
+2%
|
|
| Total Liabilities & Equity |
126
N/A
|
149
+18%
|
166
+11%
|
161
-3%
|
165
+3%
|
148
-10%
|
122
-18%
|
115
-6%
|
1 123
+877%
|
1 207
+8%
|
1 329
+10%
|
1 429
+8%
|
1 500
+5%
|
1 778
+18%
|
1 758
-1%
|
1 592
-9%
|
1 583
-1%
|
1 643
+4%
|
1 637
0%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
10
|
10
|
10
|
10
|
11
|
11
|
11
|
33
|
54
|
54
|
54
|
116
|
2 751
|
2 751
|
2 751
|
2 751
|
2 751
|
2 751
|
2 751
|
|