Lectra SA
PAR:LSS
Balance Sheet
Balance Sheet Decomposition
Lectra SA
Lectra SA
Balance Sheet
Lectra 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-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
14
|
16
|
47
|
25
|
10
|
11
|
10
|
10
|
30
|
26
|
21
|
30
|
43
|
59
|
76
|
98
|
102
|
121
|
135
|
131
|
131
|
115
|
82
|
65
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
97
|
104
|
0
|
82
|
65
|
|
| Cash Equivalents |
14
|
16
|
47
|
25
|
10
|
11
|
10
|
10
|
30
|
26
|
21
|
30
|
43
|
59
|
76
|
98
|
102
|
121
|
35
|
34
|
27
|
115
|
0
|
0
|
|
| Short-Term Investments |
24
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
48
|
45
|
59
|
54
|
58
|
59
|
62
|
52
|
52
|
57
|
45
|
50
|
51
|
53
|
60
|
55
|
59
|
57
|
52
|
94
|
103
|
92
|
118
|
86
|
|
| Accounts Receivables |
46
|
42
|
55
|
47
|
49
|
50
|
46
|
43
|
44
|
45
|
45
|
50
|
51
|
53
|
60
|
55
|
59
|
57
|
43
|
83
|
88
|
92
|
103
|
86
|
|
| Other Receivables |
2
|
3
|
5
|
7
|
9
|
9
|
16
|
9
|
8
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
11
|
14
|
0
|
15
|
0
|
|
| Inventory |
20
|
18
|
24
|
25
|
26
|
30
|
29
|
18
|
19
|
21
|
23
|
21
|
22
|
23
|
25
|
31
|
34
|
31
|
30
|
60
|
75
|
71
|
63
|
56
|
|
| Other Current Assets |
2
|
2
|
3
|
2
|
2
|
10
|
8
|
9
|
3
|
4
|
22
|
29
|
32
|
31
|
31
|
16
|
15
|
12
|
4
|
8
|
10
|
21
|
13
|
29
|
|
| Total Current Assets |
109
|
121
|
132
|
106
|
96
|
110
|
109
|
90
|
105
|
109
|
111
|
130
|
148
|
168
|
192
|
200
|
211
|
221
|
220
|
292
|
319
|
299
|
276
|
236
|
|
| PP&E Net |
10
|
9
|
10
|
10
|
14
|
15
|
14
|
12
|
11
|
12
|
13
|
13
|
16
|
20
|
21
|
24
|
26
|
46
|
40
|
57
|
56
|
52
|
52
|
42
|
|
| PP&E Gross |
10
|
9
|
10
|
10
|
14
|
15
|
14
|
12
|
11
|
12
|
0
|
13
|
16
|
20
|
21
|
24
|
26
|
46
|
40
|
57
|
56
|
0
|
52
|
0
|
|
| Accumulated Depreciation |
28
|
29
|
30
|
28
|
29
|
30
|
32
|
34
|
36
|
37
|
0
|
34
|
36
|
37
|
38
|
37
|
38
|
44
|
51
|
61
|
71
|
0
|
91
|
0
|
|
| Intangible Assets |
4
|
3
|
2
|
4
|
6
|
6
|
6
|
6
|
5
|
5
|
4
|
4
|
4
|
5
|
4
|
3
|
4
|
4
|
5
|
138
|
137
|
129
|
188
|
156
|
|
| Goodwill |
12
|
9
|
41
|
38
|
37
|
36
|
37
|
36
|
31
|
31
|
31
|
30
|
32
|
33
|
33
|
32
|
39
|
47
|
47
|
275
|
293
|
297
|
369
|
345
|
|
| Long-Term Investments |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
|
| Other Long-Term Assets |
5
|
5
|
8
|
10
|
9
|
9
|
12
|
16
|
13
|
10
|
9
|
7
|
8
|
9
|
9
|
25
|
24
|
26
|
29
|
34
|
31
|
32
|
26
|
36
|
|
| Other Assets |
12
|
9
|
41
|
38
|
37
|
36
|
37
|
36
|
31
|
31
|
31
|
30
|
32
|
33
|
33
|
32
|
39
|
47
|
47
|
275
|
293
|
297
|
369
|
345
|
|
| Total Assets |
142
N/A
|
149
+5%
|
195
+31%
|
170
-13%
|
164
-4%
|
179
+9%
|
180
+1%
|
161
-10%
|
167
+4%
|
168
+1%
|
170
+1%
|
187
+10%
|
211
+13%
|
236
+12%
|
262
+11%
|
285
+9%
|
304
+7%
|
344
+13%
|
341
-1%
|
796
+134%
|
835
+5%
|
809
-3%
|
916
+13%
|
819
-11%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
36
|
35
|
46
|
41
|
52
|
52
|
22
|
15
|
16
|
20
|
44
|
19
|
21
|
24
|
22
|
25
|
23
|
24
|
22
|
46
|
45
|
88
|
40
|
92
|
|
| Accrued Liabilities |
21
|
20
|
0
|
0
|
0
|
0
|
21
|
22
|
23
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
13
|
17
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
2
|
13
|
13
|
1
|
0
|
0
|
8
|
5
|
1
|
6
|
1
|
0
|
0
|
0
|
0
|
0
|
6
|
5
|
30
|
31
|
31
|
26
|
25
|
|
| Other Current Liabilities |
5
|
5
|
31
|
43
|
34
|
35
|
38
|
39
|
50
|
47
|
47
|
75
|
87
|
90
|
99
|
99
|
100
|
102
|
96
|
154
|
162
|
111
|
218
|
168
|
|
| Total Current Liabilities |
63
|
62
|
91
|
97
|
87
|
100
|
98
|
91
|
93
|
88
|
97
|
95
|
108
|
114
|
121
|
124
|
123
|
132
|
124
|
230
|
239
|
230
|
284
|
285
|
|
| Long-Term Debt |
3
|
1
|
14
|
1
|
1
|
49
|
49
|
42
|
28
|
17
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
10
|
144
|
123
|
99
|
109
|
87
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
19
|
15
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
8
|
21
|
15
|
|
| Other Liabilities |
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
7
|
7
|
8
|
8
|
9
|
10
|
10
|
15
|
14
|
21
|
20
|
60
|
129
|
73
|
|
| Total Liabilities |
69
N/A
|
66
-4%
|
108
+63%
|
103
-5%
|
91
-11%
|
152
+67%
|
151
-1%
|
137
-9%
|
125
-8%
|
110
-12%
|
105
-4%
|
103
-2%
|
116
+13%
|
123
+6%
|
130
+6%
|
134
+3%
|
133
0%
|
161
+21%
|
149
-7%
|
398
+167%
|
385
-3%
|
399
+4%
|
562
+41%
|
474
-16%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
55
|
56
|
57
|
55
|
54
|
43
|
28
|
28
|
28
|
28
|
29
|
30
|
30
|
31
|
31
|
32
|
32
|
32
|
33
|
38
|
38
|
38
|
38
|
38
|
|
| Retained Earnings |
26
|
33
|
37
|
19
|
27
|
8
|
9
|
6
|
23
|
38
|
43
|
58
|
65
|
82
|
99
|
118
|
135
|
145
|
152
|
209
|
242
|
215
|
138
|
165
|
|
| Additional Paid In Capital |
8
|
9
|
11
|
6
|
4
|
1
|
1
|
1
|
1
|
2
|
3
|
5
|
7
|
9
|
11
|
12
|
14
|
16
|
19
|
140
|
140
|
141
|
143
|
145
|
|
| Treasury Stock |
11
|
9
|
10
|
6
|
4
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Other Equity |
5
|
7
|
8
|
7
|
8
|
9
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
8
|
9
|
10
|
10
|
9
|
11
|
12
|
30
|
17
|
35
|
1
|
|
| Total Equity |
73
N/A
|
83
+13%
|
86
+4%
|
67
-22%
|
72
+8%
|
26
-64%
|
29
+9%
|
25
-14%
|
42
+70%
|
59
+40%
|
65
+11%
|
84
+29%
|
94
+12%
|
113
+20%
|
133
+17%
|
151
+14%
|
170
+13%
|
183
+7%
|
192
+5%
|
398
+107%
|
450
+13%
|
410
-9%
|
353
-14%
|
345
-2%
|
|
| Total Liabilities & Equity |
142
N/A
|
149
+5%
|
195
+31%
|
170
-13%
|
164
-4%
|
179
+9%
|
180
+1%
|
161
-10%
|
167
+4%
|
168
+1%
|
170
+1%
|
187
+10%
|
211
+13%
|
236
+12%
|
262
+11%
|
285
+9%
|
304
+7%
|
344
+13%
|
341
-1%
|
796
+134%
|
835
+5%
|
809
-3%
|
916
+13%
|
819
-11%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
37
|
36
|
36
|
35
|
35
|
28
|
28
|
28
|
28
|
29
|
29
|
30
|
30
|
31
|
31
|
32
|
32
|
32
|
32
|
38
|
38
|
38
|
38
|
38
|
|