SCG Packaging PCL
SET:SCGP
Balance Sheet
Balance Sheet Decomposition
SCG Packaging PCL
SCG Packaging PCL
Balance Sheet
SCG Packaging PCL
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1 518
|
1 384
|
2 095
|
4 394
|
31 256
|
7 310
|
9 966
|
9 889
|
9 849
|
6 464
|
|
| Cash |
0
|
0
|
0
|
2 850
|
29 011
|
3 668
|
9 176
|
6 678
|
5 477
|
5 069
|
|
| Cash Equivalents |
1 518
|
1 384
|
2 095
|
1 544
|
2 245
|
3 642
|
790
|
3 210
|
4 372
|
1 394
|
|
| Short-Term Investments |
48
|
247
|
803
|
566
|
1 630
|
12 912
|
2 378
|
7 292
|
2 433
|
4 441
|
|
| Total Receivables |
12 055
|
13 873
|
14 056
|
15 203
|
16 334
|
24 910
|
23 254
|
22 648
|
23 551
|
22 152
|
|
| Accounts Receivables |
10 467
|
12 288
|
12 535
|
13 629
|
14 412
|
22 413
|
20 451
|
19 982
|
23 551
|
22 152
|
|
| Other Receivables |
1 589
|
1 585
|
1 520
|
1 573
|
1 922
|
2 497
|
2 803
|
2 666
|
0
|
0
|
|
| Inventory |
10 592
|
13 417
|
12 894
|
13 276
|
12 760
|
23 308
|
23 281
|
19 253
|
19 027
|
17 356
|
|
| Other Current Assets |
361
|
396
|
226
|
1 945
|
939
|
746
|
1 275
|
1 191
|
443
|
354
|
|
| Total Current Assets |
24 574
|
29 317
|
30 074
|
35 383
|
62 919
|
69 186
|
60 154
|
60 272
|
55 304
|
50 766
|
|
| PP&E Net |
56 017
|
57 143
|
58 379
|
82 864
|
87 271
|
97 181
|
94 585
|
94 279
|
91 014
|
85 325
|
|
| PP&E Gross |
56 017
|
57 143
|
58 379
|
82 864
|
87 271
|
97 181
|
94 585
|
94 279
|
91 014
|
85 325
|
|
| Accumulated Depreciation |
79 740
|
81 737
|
85 150
|
97 662
|
103 696
|
116 962
|
117 342
|
123 216
|
128 641
|
132 566
|
|
| Intangible Assets |
284
|
276
|
308
|
814
|
813
|
7 750
|
10 574
|
10 051
|
9 098
|
8 325
|
|
| Goodwill |
1 979
|
1 995
|
2 290
|
17 612
|
18 624
|
29 483
|
28 233
|
29 374
|
28 242
|
26 434
|
|
| Note Receivable |
825
|
918
|
769
|
981
|
603
|
741
|
741
|
1 419
|
1 229
|
1 047
|
|
| Long-Term Investments |
982
|
883
|
932
|
974
|
973
|
1 011
|
1 176
|
1 177
|
1 193
|
2 458
|
|
| Other Long-Term Assets |
708
|
780
|
496
|
885
|
1 226
|
1 471
|
1 815
|
1 988
|
2 500
|
2 174
|
|
| Other Assets |
1 979
|
1 995
|
2 290
|
17 612
|
18 624
|
29 483
|
28 233
|
29 374
|
28 242
|
26 434
|
|
| Total Assets |
85 369
N/A
|
91 312
+7%
|
93 246
+2%
|
139 513
+50%
|
172 429
+24%
|
206 824
+20%
|
197 280
-5%
|
198 561
+1%
|
188 580
-5%
|
176 531
-6%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
7 614
|
7 177
|
6 821
|
7 457
|
7 703
|
15 261
|
14 282
|
14 808
|
15 678
|
14 707
|
|
| Short-Term Debt |
17 332
|
20 576
|
27 728
|
40 959
|
15 080
|
30 547
|
16 155
|
15 337
|
24 493
|
24 387
|
|
| Current Portion of Long-Term Debt |
2 204
|
2 450
|
166
|
2 271
|
16 729
|
2 342
|
2 158
|
12 660
|
12 139
|
7 004
|
|
| Other Current Liabilities |
621
|
2 245
|
2 476
|
3 327
|
3 725
|
3 826
|
884
|
23 586
|
4 293
|
1 333
|
|
| Total Current Liabilities |
27 771
|
32 449
|
37 191
|
54 014
|
43 237
|
51 977
|
33 479
|
66 390
|
56 603
|
47 432
|
|
| Long-Term Debt |
3 227
|
1 328
|
602
|
16 354
|
13 118
|
23 882
|
31 856
|
21 117
|
28 245
|
31 512
|
|
| Deferred Income Tax |
245
|
270
|
217
|
2 874
|
2 404
|
4 491
|
5 323
|
4 886
|
4 014
|
3 512
|
|
| Minority Interest |
12 349
|
12 759
|
12 819
|
19 864
|
21 103
|
25 463
|
25 766
|
25 127
|
18 608
|
15 713
|
|
| Other Liabilities |
1 375
|
1 615
|
1 976
|
3 456
|
3 829
|
4 174
|
3 656
|
3 718
|
4 431
|
3 960
|
|
| Total Liabilities |
44 967
N/A
|
48 421
+8%
|
52 806
+9%
|
96 561
+83%
|
83 691
-13%
|
109 987
+31%
|
100 079
-9%
|
121 238
+21%
|
111 901
-8%
|
102 128
-9%
|
|
| Equity | |||||||||||
| Common Stock |
1 563
|
1 563
|
1 563
|
3 126
|
4 293
|
4 293
|
4 293
|
4 293
|
4 293
|
4 293
|
|
| Retained Earnings |
38 662
|
42 289
|
40 305
|
42 151
|
47 177
|
51 114
|
54 277
|
57 001
|
40 272
|
40 172
|
|
| Additional Paid In Capital |
1 935
|
1 935
|
1 935
|
1 935
|
40 860
|
40 860
|
40 860
|
40 860
|
40 860
|
40 860
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
6
|
3
|
3
|
2
|
3
|
|
| Other Equity |
1 757
|
2 895
|
3 362
|
4 260
|
3 592
|
576
|
2 227
|
24 828
|
8 744
|
10 919
|
|
| Total Equity |
40 402
N/A
|
42 891
+6%
|
40 441
-6%
|
42 952
+6%
|
88 738
+107%
|
96 837
+9%
|
97 200
+0%
|
77 322
-20%
|
76 678
-1%
|
74 402
-3%
|
|
| Total Liabilities & Equity |
85 369
N/A
|
91 312
+7%
|
93 246
+2%
|
139 513
+50%
|
172 429
+24%
|
206 824
+20%
|
197 280
-5%
|
198 561
+1%
|
188 580
-5%
|
176 531
-6%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
3 126
|
3 126
|
3 126
|
3 126
|
4 293
|
4 293
|
4 293
|
4 293
|
4 293
|
4 293
|
|