Ferro SA
WSE:FRO
Balance Sheet
Balance Sheet Decomposition
Ferro SA
Ferro SA
Balance Sheet
Ferro 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 |
1
|
3
|
2
|
4
|
5
|
4
|
12
|
24
|
6
|
6
|
9
|
19
|
18
|
20
|
77
|
47
|
47
|
163
|
48
|
|
| Cash |
0
|
0
|
1
|
1
|
2
|
3
|
12
|
8
|
6
|
6
|
9
|
18
|
17
|
20
|
77
|
47
|
24
|
82
|
0
|
|
| Cash Equivalents |
1
|
3
|
1
|
3
|
3
|
1
|
0
|
16
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
24
|
81
|
48
|
|
| Short-Term Investments |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
36
|
31
|
31
|
28
|
29
|
48
|
38
|
39
|
40
|
42
|
43
|
50
|
56
|
58
|
72
|
108
|
120
|
139
|
129
|
|
| Accounts Receivables |
34
|
28
|
27
|
27
|
28
|
46
|
37
|
38
|
39
|
39
|
42
|
49
|
55
|
57
|
71
|
105
|
111
|
137
|
127
|
|
| Other Receivables |
2
|
3
|
3
|
1
|
1
|
2
|
2
|
1
|
1
|
3
|
1
|
1
|
1
|
1
|
1
|
3
|
9
|
2
|
2
|
|
| Inventory |
24
|
30
|
44
|
37
|
57
|
77
|
86
|
68
|
96
|
89
|
101
|
107
|
119
|
125
|
143
|
260
|
293
|
237
|
266
|
|
| Other Current Assets |
0
|
0
|
2
|
1
|
3
|
3
|
1
|
2
|
1
|
1
|
1
|
2
|
1
|
2
|
4
|
4
|
6
|
5
|
6
|
|
| Total Current Assets |
61
|
64
|
79
|
71
|
93
|
132
|
138
|
132
|
143
|
138
|
154
|
177
|
194
|
207
|
296
|
419
|
442
|
463
|
450
|
|
| PP&E Net |
15
|
15
|
25
|
20
|
19
|
30
|
28
|
27
|
26
|
27
|
29
|
30
|
35
|
42
|
44
|
89
|
99
|
98
|
94
|
|
| PP&E Gross |
15
|
15
|
25
|
20
|
19
|
30
|
28
|
27
|
26
|
27
|
29
|
30
|
35
|
42
|
44
|
89
|
99
|
98
|
94
|
|
| Accumulated Depreciation |
5
|
2
|
2
|
3
|
3
|
5
|
6
|
6
|
7
|
9
|
12
|
15
|
18
|
21
|
27
|
36
|
47
|
54
|
57
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
44
|
41
|
39
|
39
|
40
|
40
|
39
|
41
|
41
|
42
|
60
|
67
|
67
|
68
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
123
|
117
|
109
|
111
|
113
|
118
|
117
|
120
|
121
|
126
|
139
|
146
|
136
|
131
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
9
|
7
|
11
|
12
|
15
|
19
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
2
|
3
|
4
|
2
|
5
|
5
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
123
|
117
|
109
|
111
|
113
|
118
|
117
|
120
|
121
|
126
|
139
|
146
|
136
|
131
|
|
| Total Assets |
85
N/A
|
86
+1%
|
115
+34%
|
103
-11%
|
128
+24%
|
348
+173%
|
344
-1%
|
325
-6%
|
321
-1%
|
321
+0%
|
342
+6%
|
365
+7%
|
391
+7%
|
412
+5%
|
511
+24%
|
711
+39%
|
755
+6%
|
769
+2%
|
748
-3%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
27
|
29
|
30
|
26
|
27
|
26
|
31
|
35
|
28
|
26
|
32
|
54
|
28
|
40
|
50
|
99
|
59
|
84
|
111
|
|
| Accrued Liabilities |
1
|
1
|
2
|
2
|
2
|
3
|
2
|
12
|
3
|
4
|
5
|
5
|
6
|
7
|
14
|
21
|
19
|
19
|
19
|
|
| Short-Term Debt |
2
|
6
|
7
|
6
|
10
|
7
|
12
|
3
|
30
|
20
|
20
|
8
|
33
|
38
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
16
|
10
|
31
|
20
|
22
|
41
|
39
|
29
|
31
|
18
|
26
|
22
|
46
|
29
|
87
|
84
|
116
|
128
|
107
|
|
| Other Current Liabilities |
0
|
0
|
2
|
2
|
1
|
3
|
2
|
2
|
1
|
2
|
4
|
32
|
6
|
9
|
16
|
25
|
13
|
19
|
24
|
|
| Total Current Liabilities |
46
|
46
|
72
|
56
|
61
|
79
|
86
|
81
|
93
|
70
|
87
|
122
|
119
|
123
|
167
|
229
|
207
|
250
|
261
|
|
| Long-Term Debt |
8
|
4
|
3
|
2
|
0
|
82
|
69
|
50
|
30
|
48
|
32
|
37
|
30
|
30
|
22
|
67
|
89
|
50
|
21
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
13
|
13
|
13
|
12
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
6
|
5
|
4
|
|
| Other Liabilities |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
2
|
1
|
1
|
1
|
|
| Total Liabilities |
55
N/A
|
50
-8%
|
75
+49%
|
58
-23%
|
61
+7%
|
171
+178%
|
164
-4%
|
140
-15%
|
132
-6%
|
127
-4%
|
128
+1%
|
167
+30%
|
158
-6%
|
161
+2%
|
198
+23%
|
325
+64%
|
316
-3%
|
318
+0%
|
299
-6%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
9
|
9
|
9
|
10
|
11
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
|
| Retained Earnings |
23
|
29
|
31
|
36
|
46
|
65
|
76
|
93
|
95
|
96
|
109
|
95
|
127
|
144
|
210
|
283
|
300
|
336
|
341
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
9
|
83
|
84
|
84
|
85
|
85
|
85
|
85
|
82
|
82
|
82
|
82
|
82
|
82
|
82
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
1
|
2
|
1
|
0
|
1
|
8
|
1
|
12
|
12
|
8
|
1
|
2
|
2
|
2
|
0
|
0
|
36
|
12
|
4
|
|
| Total Equity |
31
N/A
|
36
+18%
|
41
+13%
|
46
+12%
|
66
+45%
|
178
+168%
|
180
+1%
|
185
+3%
|
189
+2%
|
194
+3%
|
214
+10%
|
198
-7%
|
233
+18%
|
250
+7%
|
313
+25%
|
386
+23%
|
439
+14%
|
451
+3%
|
449
-1%
|
|
| Total Liabilities & Equity |
85
N/A
|
86
+1%
|
115
+34%
|
103
-11%
|
128
+24%
|
348
+173%
|
344
-1%
|
325
-6%
|
321
-1%
|
321
+0%
|
342
+6%
|
365
+7%
|
391
+7%
|
412
+5%
|
511
+24%
|
711
+39%
|
755
+6%
|
769
+2%
|
748
-3%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
0
|
9
|
9
|
10
|
11
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
|