Novozymes A/S
CSE:NZYM B
Balance Sheet
Balance Sheet Decomposition
Novozymes A/S
Current Assets | 9.5B |
Cash & Short-Term Investments | 1.2B |
Receivables | 4.3B |
Other Current Assets | 4B |
Non-Current Assets | 18.9B |
Long-Term Investments | 267m |
PP&E | 12.3B |
Intangibles | 4.5B |
Other Non-Current Assets | 1.8B |
Current Liabilities | 7.3B |
Accounts Payable | 1.6B |
Other Current Liabilities | 5.6B |
Non-Current Liabilities | 7.2B |
Long-Term Debt | 4.6B |
Other Non-Current Liabilities | 2.6B |
Balance Sheet
Novozymes A/S
Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash & Cash Equivalents |
839
|
812
|
632
|
723
|
711
|
1 181
|
963
|
1 041
|
1 116
|
|
Cash Equivalents |
839
|
812
|
632
|
723
|
711
|
1 181
|
963
|
1 041
|
1 116
|
|
Short-Term Investments |
20
|
4
|
16
|
14
|
15
|
119
|
75
|
80
|
40
|
|
Total Receivables |
3 008
|
3 089
|
2 903
|
3 278
|
3 649
|
3 227
|
3 793
|
4 317
|
4 347
|
|
Accounts Receivables |
2 515
|
2 613
|
2 509
|
2 885
|
3 107
|
2 555
|
2 988
|
3 605
|
3 772
|
|
Other Receivables |
493
|
476
|
394
|
393
|
542
|
672
|
805
|
712
|
575
|
|
Inventory |
2 281
|
2 488
|
2 586
|
2 820
|
2 613
|
2 361
|
2 992
|
3 803
|
3 627
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
62
|
23
|
0
|
0
|
332
|
|
Total Current Assets |
6 148
|
6 393
|
6 137
|
6 835
|
7 050
|
6 911
|
7 823
|
9 241
|
9 462
|
|
PP&E Net |
8 162
|
8 641
|
8 926
|
9 698
|
10 212
|
9 612
|
10 185
|
12 074
|
12 325
|
|
PP&E Gross |
8 162
|
8 641
|
8 926
|
9 698
|
10 212
|
9 612
|
10 185
|
12 074
|
12 325
|
|
Accumulated Depreciation |
8 832
|
9 469
|
9 624
|
10 335
|
11 052
|
11 437
|
12 896
|
13 776
|
13 894
|
|
Intangible Assets |
1 536
|
1 578
|
1 324
|
1 044
|
961
|
1 456
|
3 004
|
2 691
|
2 557
|
|
Goodwill |
1 140
|
1 159
|
1 108
|
1 086
|
965
|
1 098
|
2 020
|
2 007
|
1 975
|
|
Note Receivable |
116
|
57
|
35
|
34
|
29
|
40
|
39
|
32
|
43
|
|
Long-Term Investments |
230
|
224
|
88
|
62
|
59
|
54
|
59
|
315
|
267
|
|
Other Long-Term Assets |
459
|
607
|
755
|
938
|
1 161
|
1 339
|
1 637
|
1 623
|
1 762
|
|
Other Assets |
1 140
|
1 159
|
1 108
|
1 086
|
965
|
1 098
|
2 020
|
2 007
|
1 975
|
|
Total Assets |
17 791
N/A
|
18 659
+5%
|
18 373
-2%
|
19 697
+7%
|
20 437
+4%
|
20 510
+0%
|
24 767
+21%
|
27 983
+13%
|
28 391
+1%
|
|
Liabilities | ||||||||||
Accounts Payable |
1 189
|
1 194
|
1 341
|
1 418
|
1 117
|
1 100
|
1 490
|
1 869
|
1 616
|
|
Accrued Liabilities |
753
|
712
|
671
|
723
|
748
|
583
|
685
|
693
|
820
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
74
|
89
|
971
|
1 789
|
1 543
|
1 242
|
2 151
|
2 941
|
3 172
|
|
Other Current Liabilities |
1 284
|
1 567
|
1 594
|
1 595
|
1 327
|
1 236
|
1 347
|
1 460
|
1 654
|
|
Total Current Liabilities |
3 300
|
3 562
|
4 577
|
5 525
|
4 735
|
4 161
|
5 673
|
6 963
|
7 262
|
|
Long-Term Debt |
1 202
|
1 714
|
1 303
|
1 469
|
3 159
|
3 630
|
4 037
|
3 907
|
4 561
|
|
Deferred Income Tax |
715
|
854
|
721
|
892
|
879
|
1 204
|
1 337
|
1 653
|
1 965
|
|
Minority Interest |
13
|
13
|
13
|
13
|
12
|
11
|
379
|
391
|
373
|
|
Other Liabilities |
981
|
784
|
505
|
373
|
184
|
271
|
1 514
|
1 232
|
252
|
|
Total Liabilities |
6 211
N/A
|
6 927
+12%
|
7 119
+3%
|
8 272
+16%
|
8 969
+8%
|
9 277
+3%
|
12 940
+39%
|
14 146
+9%
|
14 413
+2%
|
|
Equity | ||||||||||
Common Stock |
626
|
620
|
610
|
594
|
582
|
570
|
564
|
562
|
562
|
|
Retained Earnings |
10 396
|
10 483
|
10 861
|
10 943
|
10 810
|
11 263
|
11 303
|
13 062
|
13 755
|
|
Other Equity |
558
|
629
|
217
|
112
|
76
|
600
|
40
|
213
|
339
|
|
Total Equity |
11 580
N/A
|
11 732
+1%
|
11 254
-4%
|
11 425
+2%
|
11 468
+0%
|
11 233
-2%
|
11 827
+5%
|
13 837
+17%
|
13 978
+1%
|
|
Total Liabilities & Equity |
17 791
N/A
|
18 659
+5%
|
18 373
-2%
|
19 697
+7%
|
20 437
+4%
|
20 510
+0%
|
24 767
+21%
|
27 983
+13%
|
28 391
+1%
|
|
Shares Outstanding | ||||||||||
Common Shares Outstanding |
303
|
298
|
293
|
288
|
281
|
279
|
277
|
277
|
277
|