Grupa Azoty Zaklady Chemiczne Police SA
WSE:PCE
Balance Sheet
Balance Sheet Decomposition
Grupa Azoty Zaklady Chemiczne Police SA
Grupa Azoty Zaklady Chemiczne Police SA
Balance Sheet
Grupa Azoty Zaklady Chemiczne Police SA
| 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-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
19
|
108
|
11
|
137
|
23
|
156
|
139
|
38
|
29
|
40
|
51
|
90
|
55
|
96
|
145
|
160
|
445
|
64
|
275
|
51
|
46
|
129
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
35
|
0
|
95
|
145
|
160
|
445
|
0
|
72
|
48
|
46
|
79
|
|
| Cash Equivalents |
19
|
108
|
11
|
137
|
23
|
156
|
139
|
38
|
29
|
40
|
28
|
55
|
55
|
1
|
0
|
0
|
1
|
64
|
203
|
3
|
0
|
50
|
|
| Short-Term Investments |
6
|
57
|
136
|
50
|
152
|
6
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
152
|
193
|
165
|
191
|
212
|
199
|
191
|
186
|
207
|
257
|
192
|
216
|
216
|
194
|
201
|
190
|
177
|
212
|
361
|
325
|
229
|
326
|
|
| Accounts Receivables |
115
|
133
|
107
|
130
|
212
|
115
|
50
|
75
|
134
|
149
|
192
|
255
|
0
|
194
|
200
|
181
|
170
|
0
|
361
|
317
|
229
|
325
|
|
| Other Receivables |
37
|
61
|
58
|
61
|
0
|
84
|
141
|
111
|
73
|
108
|
0
|
39
|
216
|
0
|
1
|
8
|
7
|
0
|
0
|
8
|
0
|
1
|
|
| Inventory |
161
|
146
|
187
|
214
|
164
|
198
|
608
|
190
|
228
|
357
|
384
|
301
|
301
|
235
|
253
|
316
|
371
|
358
|
558
|
768
|
434
|
344
|
|
| Other Current Assets |
11
|
14
|
14
|
17
|
26
|
0
|
0
|
3
|
19
|
9
|
3
|
37
|
37
|
40
|
40
|
63
|
102
|
116
|
305
|
422
|
359
|
221
|
|
| Total Current Assets |
349
|
519
|
513
|
608
|
576
|
559
|
941
|
417
|
483
|
663
|
629
|
650
|
650
|
565
|
639
|
731
|
1 096
|
750
|
1 499
|
1 566
|
1 067
|
1 020
|
|
| PP&E Net |
817
|
772
|
758
|
761
|
603
|
727
|
810
|
736
|
698
|
694
|
774
|
1 062
|
1 062
|
1 296
|
1 407
|
1 472
|
1 616
|
1 534
|
1 567
|
1 439
|
1 294
|
1 394
|
|
| PP&E Gross |
817
|
772
|
758
|
761
|
603
|
727
|
810
|
736
|
698
|
694
|
774
|
1 062
|
1 062
|
1 296
|
1 407
|
1 472
|
1 616
|
0
|
1 567
|
1 439
|
1 294
|
1 394
|
|
| Accumulated Depreciation |
1 538
|
1 575
|
1 638
|
1 717
|
1 973
|
2 357
|
2 375
|
2 474
|
1 281
|
1 357
|
4
|
1 457
|
0
|
1 645
|
1 731
|
1 816
|
1 908
|
0
|
2 126
|
2 290
|
2 485
|
2 477
|
|
| Intangible Assets |
6
|
10
|
9
|
9
|
6
|
3
|
5
|
4
|
6
|
5
|
8
|
82
|
82
|
76
|
41
|
55
|
77
|
16
|
15
|
12
|
14
|
15
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
4
|
4
|
3
|
9
|
33
|
77
|
0
|
439
|
502
|
505
|
577
|
|
| Long-Term Investments |
29
|
25
|
30
|
26
|
19
|
61
|
61
|
64
|
63
|
50
|
26
|
36
|
36
|
38
|
32
|
32
|
33
|
1 088
|
580
|
675
|
273
|
210
|
|
| Other Long-Term Assets |
5
|
5
|
9
|
29
|
2
|
10
|
50
|
37
|
60
|
128
|
109
|
63
|
63
|
47
|
37
|
45
|
34
|
22
|
77
|
156
|
151
|
151
|
|
| Total Assets |
1 206
N/A
|
1 331
+10%
|
1 318
-1%
|
1 434
+9%
|
1 205
-16%
|
1 359
+13%
|
1 867
+37%
|
1 258
-33%
|
1 309
+4%
|
1 540
+18%
|
1 546
+0%
|
1 898
+23%
|
1 898
N/A
|
2 026
+7%
|
2 166
+7%
|
2 368
+9%
|
2 934
+24%
|
3 411
+16%
|
4 179
+23%
|
4 350
+4%
|
3 305
-24%
|
3 367
+2%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
207
|
352
|
262
|
147
|
163
|
266
|
398
|
341
|
242
|
154
|
204
|
446
|
446
|
457
|
489
|
603
|
582
|
666
|
640
|
684
|
566
|
794
|
|
| Accrued Liabilities |
26
|
31
|
27
|
36
|
42
|
7
|
7
|
64
|
79
|
78
|
4
|
7
|
7
|
9
|
8
|
9
|
14
|
15
|
79
|
86
|
75
|
72
|
|
| Short-Term Debt |
0
|
0
|
0
|
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 |
67
|
32
|
8
|
1
|
55
|
0
|
145
|
74
|
256
|
123
|
136
|
92
|
92
|
75
|
118
|
63
|
366
|
66
|
117
|
199
|
579
|
786
|
|
| Other Current Liabilities |
23
|
28
|
48
|
69
|
113
|
38
|
208
|
98
|
32
|
63
|
9
|
10
|
10
|
24
|
12
|
29
|
103
|
152
|
880
|
804
|
819
|
480
|
|
| Total Current Liabilities |
323
|
444
|
345
|
253
|
373
|
310
|
759
|
577
|
609
|
418
|
353
|
556
|
556
|
566
|
627
|
703
|
1 065
|
898
|
1 716
|
1 772
|
2 039
|
2 132
|
|
| Long-Term Debt |
17
|
9
|
1
|
1
|
0
|
4
|
4
|
6
|
8
|
106
|
72
|
208
|
208
|
291
|
260
|
297
|
307
|
519
|
377
|
457
|
74
|
249
|
|
| Deferred Income Tax |
5
|
5
|
7
|
9
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
6
|
7
|
6
|
4
|
4
|
2
|
8
|
8
|
34
|
33
|
114
|
203
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
36
|
29
|
35
|
66
|
84
|
112
|
142
|
136
|
129
|
139
|
142
|
137
|
137
|
132
|
157
|
168
|
224
|
248
|
231
|
255
|
437
|
328
|
|
| Total Liabilities |
380
N/A
|
486
+28%
|
388
-20%
|
328
-15%
|
458
+40%
|
432
-6%
|
911
+111%
|
725
-20%
|
749
+3%
|
667
-11%
|
569
-15%
|
893
+57%
|
893
N/A
|
954
+7%
|
1 011
+6%
|
1 282
+27%
|
1 800
+40%
|
1 665
-8%
|
2 324
+40%
|
2 484
+7%
|
2 550
+3%
|
2 710
+6%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
600
|
600
|
600
|
750
|
750
|
862
|
750
|
750
|
750
|
750
|
750
|
750
|
750
|
750
|
750
|
750
|
750
|
1 242
|
1 242
|
1 242
|
1 242
|
1 242
|
|
| Retained Earnings |
211
|
5
|
74
|
119
|
260
|
8
|
130
|
296
|
260
|
123
|
227
|
257
|
257
|
325
|
404
|
336
|
384
|
490
|
608
|
470
|
604
|
669
|
|
| Additional Paid In Capital |
407
|
219
|
226
|
210
|
230
|
73
|
76
|
79
|
71
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
0
|
|
| Unrealized Security Profit/Loss |
30
|
30
|
31
|
26
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
149
|
112
|
84
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
826
N/A
|
845
+2%
|
931
+10%
|
1 105
+19%
|
747
-32%
|
927
+24%
|
956
+3%
|
533
-44%
|
561
+5%
|
873
+56%
|
977
+12%
|
1 005
+3%
|
1 005
N/A
|
1 072
+7%
|
1 155
+8%
|
1 086
-6%
|
1 134
+4%
|
1 746
+54%
|
1 855
+6%
|
1 866
+1%
|
754
-60%
|
657
-13%
|
|
| Total Liabilities & Equity |
1 206
N/A
|
1 331
+10%
|
1 318
-1%
|
1 434
+9%
|
1 205
-16%
|
1 359
+13%
|
1 867
+37%
|
1 258
-33%
|
1 309
+4%
|
1 540
+18%
|
1 546
+0%
|
1 898
+23%
|
1 898
N/A
|
2 026
+7%
|
2 166
+7%
|
2 368
+9%
|
2 934
+24%
|
3 411
+16%
|
4 179
+23%
|
4 350
+4%
|
3 305
-24%
|
3 367
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
69
|
69
|
69
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
124
|
124
|
124
|
124
|
124
|
|