Roche Bobois SA
PAR:RBO
Balance Sheet
Balance Sheet Decomposition
Roche Bobois SA
Roche Bobois SA
Balance Sheet
Roche Bobois SA
| 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 |
13
|
15
|
21
|
29
|
16
|
31
|
73
|
84
|
76
|
66
|
55
|
|
| Cash |
12
|
14
|
21
|
29
|
15
|
31
|
73
|
84
|
76
|
65
|
55
|
|
| Cash Equivalents |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
25
|
26
|
23
|
23
|
23
|
21
|
20
|
20
|
24
|
26
|
30
|
|
| Accounts Receivables |
18
|
19
|
16
|
17
|
17
|
16
|
16
|
16
|
17
|
17
|
21
|
|
| Other Receivables |
7
|
8
|
6
|
6
|
6
|
5
|
5
|
5
|
6
|
9
|
9
|
|
| Inventory |
53
|
53
|
57
|
59
|
63
|
67
|
67
|
77
|
92
|
94
|
101
|
|
| Other Current Assets |
5
|
8
|
6
|
6
|
7
|
5
|
4
|
5
|
6
|
7
|
11
|
|
| Total Current Assets |
97
|
102
|
107
|
117
|
109
|
124
|
165
|
186
|
197
|
192
|
197
|
|
| PP&E Net |
31
|
31
|
33
|
34
|
35
|
146
|
165
|
192
|
190
|
218
|
230
|
|
| Intangible Assets |
3
|
3
|
3
|
3
|
3
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Goodwill |
5
|
5
|
5
|
5
|
5
|
6
|
14
|
14
|
23
|
29
|
43
|
|
| Long-Term Investments |
4
|
4
|
4
|
4
|
4
|
4
|
6
|
4
|
5
|
6
|
6
|
|
| Other Long-Term Assets |
6
|
5
|
6
|
6
|
5
|
6
|
6
|
6
|
6
|
7
|
9
|
|
| Other Assets |
5
|
5
|
5
|
5
|
5
|
6
|
14
|
14
|
23
|
29
|
43
|
|
| Total Assets |
146
N/A
|
151
+3%
|
158
+5%
|
170
+7%
|
161
-5%
|
287
+78%
|
356
+24%
|
403
+13%
|
421
+4%
|
451
+7%
|
485
+7%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
26
|
26
|
28
|
27
|
27
|
30
|
31
|
32
|
39
|
37
|
41
|
|
| Accrued Liabilities |
11
|
10
|
10
|
12
|
9
|
10
|
11
|
15
|
15
|
15
|
17
|
|
| Short-Term Debt |
4
|
3
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
7
|
7
|
10
|
11
|
6
|
32
|
67
|
28
|
29
|
59
|
59
|
|
| Other Current Liabilities |
35
|
35
|
39
|
42
|
43
|
53
|
62
|
95
|
102
|
84
|
89
|
|
| Total Current Liabilities |
83
|
81
|
89
|
93
|
87
|
125
|
172
|
171
|
185
|
195
|
206
|
|
| Long-Term Debt |
19
|
14
|
5
|
7
|
13
|
97
|
112
|
144
|
137
|
146
|
166
|
|
| Deferred Income Tax |
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
|
| Other Liabilities |
2
|
2
|
5
|
7
|
7
|
6
|
4
|
5
|
4
|
5
|
15
|
|
| Total Liabilities |
105
N/A
|
98
-7%
|
98
+0%
|
109
+11%
|
109
+0%
|
230
+111%
|
292
+27%
|
322
+10%
|
328
+2%
|
348
+6%
|
390
+12%
|
|
| Equity | ||||||||||||
| Common Stock |
49
|
49
|
49
|
49
|
49
|
49
|
49
|
50
|
50
|
50
|
51
|
|
| Retained Earnings |
9
|
1
|
9
|
12
|
3
|
7
|
16
|
32
|
42
|
52
|
43
|
|
| Other Equity |
0
|
2
|
2
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
|
| Total Equity |
40
N/A
|
52
+30%
|
60
+15%
|
61
+2%
|
52
-14%
|
57
+9%
|
65
+14%
|
82
+26%
|
93
+14%
|
103
+11%
|
94
-8%
|
|
| Total Liabilities & Equity |
146
N/A
|
151
+3%
|
158
+5%
|
170
+7%
|
161
-5%
|
287
+78%
|
356
+24%
|
403
+13%
|
421
+4%
|
451
+7%
|
485
+7%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|