Capital Park SA
WSE:CPG
Balance Sheet
Balance Sheet Decomposition
Capital Park SA
Capital Park SA
Balance Sheet
Capital Park SA
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
68
|
32
|
89
|
157
|
193
|
110
|
591
|
149
|
172
|
99
|
|
| Cash |
0
|
32
|
89
|
0
|
156
|
64
|
539
|
118
|
101
|
73
|
|
| Cash Equivalents |
68
|
0
|
0
|
157
|
37
|
47
|
52
|
31
|
72
|
26
|
|
| Short-Term Investments |
6
|
6
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
2
|
0
|
0
|
24
|
33
|
39
|
23
|
38
|
31
|
17
|
|
| Accounts Receivables |
2
|
0
|
0
|
10
|
12
|
16
|
7
|
8
|
12
|
10
|
|
| Other Receivables |
0
|
0
|
0
|
13
|
21
|
23
|
17
|
31
|
19
|
7
|
|
| Inventory |
34
|
24
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
|
| Other Current Assets |
146
|
6
|
18
|
0
|
1
|
0
|
545
|
584
|
566
|
565
|
|
| Total Current Assets |
255
|
30
|
31
|
186
|
227
|
150
|
1 159
|
772
|
769
|
699
|
|
| PP&E Net |
0
|
0
|
1
|
0
|
1
|
1
|
1
|
2
|
15
|
4
|
|
| Intangible Assets |
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
|
| Note Receivable |
0
|
29
|
30
|
0
|
1
|
1
|
0
|
11
|
11
|
1
|
|
| Long-Term Investments |
1 349
|
0
|
0
|
2 133
|
2 217
|
2 414
|
969
|
1 234
|
1 743
|
1 857
|
|
| Other Long-Term Assets |
12
|
0
|
0
|
22
|
30
|
4
|
12
|
1
|
2
|
49
|
|
| Total Assets |
1 616
N/A
|
0
N/A
|
0
N/A
|
2 342
N/A
|
2 476
+6%
|
2 570
+4%
|
2 142
-17%
|
2 020
-6%
|
2 541
+26%
|
2 610
+3%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
12
|
0
|
0
|
11
|
17
|
8
|
4
|
31
|
63
|
20
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
21
|
0
|
0
|
185
|
137
|
43
|
193
|
148
|
277
|
63
|
|
| Other Current Liabilities |
11
|
0
|
0
|
17
|
11
|
12
|
302
|
320
|
12
|
11
|
|
| Total Current Liabilities |
44
|
0
|
0
|
213
|
165
|
63
|
499
|
500
|
351
|
94
|
|
| Long-Term Debt |
519
|
0
|
0
|
1 058
|
1 171
|
1 282
|
296
|
423
|
762
|
1 134
|
|
| Deferred Income Tax |
12
|
0
|
0
|
100
|
132
|
110
|
91
|
75
|
161
|
179
|
|
| Minority Interest |
69
|
0
|
73
|
72
|
115
|
115
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
3
|
0
|
0
|
0
|
11
|
25
|
16
|
33
|
36
|
14
|
|
| Total Liabilities |
647
N/A
|
0
N/A
|
0
N/A
|
1 443
N/A
|
1 594
+10%
|
1 595
+0%
|
901
-44%
|
1 030
+14%
|
1 311
+27%
|
1 421
+8%
|
|
| Equity | |||||||||||
| Common Stock |
75
|
0
|
0
|
106
|
106
|
107
|
108
|
108
|
108
|
108
|
|
| Retained Earnings |
680
|
0
|
0
|
798
|
773
|
862
|
1 127
|
876
|
1 122
|
1 080
|
|
| Additional Paid In Capital |
217
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
2
|
0
|
0
|
5
|
2
|
5
|
5
|
5
|
0
|
0
|
|
| Total Equity |
970
N/A
|
0
N/A
|
0
N/A
|
899
N/A
|
882
-2%
|
975
+11%
|
1 241
+27%
|
990
-20%
|
1 230
+24%
|
1 188
-3%
|
|
| Total Liabilities & Equity |
1 616
N/A
|
0
N/A
|
0
N/A
|
2 342
N/A
|
2 476
+6%
|
2 570
+4%
|
2 142
-17%
|
2 020
-6%
|
2 541
+26%
|
2 610
+3%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
75
|
0
|
0
|
106
|
106
|
107
|
108
|
108
|
108
|
108
|
|