Volkswagen AG
DUS:VOW
Balance Sheet
Balance Sheet Decomposition
Volkswagen AG
Volkswagen AG
Balance Sheet
Volkswagen AG
| Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
4 285
|
2 987
|
7 536
|
10 221
|
7 963
|
9 367
|
10 112
|
9 474
|
20 539
|
18 670
|
18 291
|
18 488
|
23 178
|
19 123
|
20 871
|
19 265
|
18 457
|
28 938
|
25 923
|
33 909
|
39 723
|
29 172
|
43 449
|
40 296
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 018
|
20 506
|
18 625
|
18 057
|
18 017
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
4 285
|
2 987
|
7 536
|
10 221
|
7 963
|
9 367
|
10 112
|
456
|
33
|
45
|
234
|
471
|
23 178
|
19 123
|
20 871
|
19 265
|
18 457
|
28 938
|
25 923
|
33 909
|
39 723
|
29 172
|
43 449
|
40 296
|
|
| Short-Term Investments |
3 610
|
3 192
|
3 148
|
2 933
|
4 017
|
5 091
|
6 615
|
3 770
|
3 330
|
5 501
|
6 146
|
7 433
|
15 083
|
18 554
|
25 050
|
29 364
|
27 937
|
28 666
|
28 985
|
34 396
|
35 116
|
37 206
|
43 725
|
45 975
|
|
| Total Receivables |
45 166
|
47 314
|
27 977
|
30 328
|
33 223
|
34 308
|
37 758
|
38 510
|
36 656
|
40 954
|
51 385
|
55 371
|
55 278
|
61 960
|
64 416
|
68 116
|
73 187
|
80 186
|
85 018
|
82 816
|
81 110
|
104 775
|
98 678
|
102 240
|
|
| Accounts Receivables |
5 141
|
5 747
|
5 497
|
5 357
|
5 638
|
5 049
|
5 691
|
9 082
|
7 146
|
8 415
|
12 465
|
12 876
|
11 133
|
11 472
|
11 132
|
12 187
|
13 357
|
17 888
|
17 941
|
16 243
|
15 521
|
18 534
|
21 849
|
21 130
|
|
| Other Receivables |
40 025
|
41 567
|
22 480
|
24 971
|
27 585
|
29 259
|
32 067
|
29 428
|
29 510
|
32 539
|
38 920
|
42 495
|
44 145
|
50 488
|
53 284
|
55 929
|
59 830
|
62 298
|
67 077
|
66 573
|
65 589
|
86 241
|
76 829
|
81 110
|
|
| Inventory |
9 945
|
10 677
|
11 670
|
11 440
|
12 643
|
12 463
|
14 031
|
17 816
|
14 123
|
17 631
|
27 550
|
28 674
|
28 653
|
31 466
|
35 048
|
38 978
|
40 415
|
45 745
|
46 742
|
43 823
|
43 725
|
52 274
|
53 601
|
56 720
|
|
| Other Current Assets |
1 804
|
1 718
|
452
|
469
|
0
|
0
|
0
|
6 593
|
3 128
|
3 180
|
2 268
|
3 095
|
0
|
1
|
2
|
1
|
116
|
1
|
795
|
0
|
673
|
732
|
191
|
0
|
|
| Total Current Assets |
64 810
|
65 888
|
50 783
|
55 391
|
57 846
|
61 229
|
68 516
|
76 163
|
77 776
|
85 936
|
105 640
|
113 061
|
122 192
|
131 102
|
145 387
|
155 722
|
160 112
|
183 536
|
187 463
|
194 944
|
200 347
|
224 159
|
239 644
|
245 231
|
|
| PP&E Net |
21 735
|
22 842
|
23 852
|
23 795
|
22 884
|
20 340
|
19 338
|
32 855
|
34 565
|
37 482
|
48 317
|
59 265
|
64 648
|
73 754
|
83 344
|
92 472
|
94 497
|
101 175
|
115 090
|
114 570
|
123 394
|
123 270
|
130 974
|
144 645
|
|
| PP&E Gross |
21 735
|
22 842
|
23 852
|
23 795
|
22 884
|
20 340
|
19 338
|
32 855
|
34 565
|
37 482
|
48 317
|
59 265
|
64 648
|
73 754
|
83 344
|
92 472
|
94 497
|
101 175
|
115 090
|
114 570
|
123 394
|
123 270
|
130 974
|
144 645
|
|
| Accumulated Depreciation |
35 563
|
37 086
|
39 947
|
43 967
|
47 988
|
51 168
|
54 590
|
59 586
|
64 373
|
68 929
|
72 685
|
76 634
|
74 503
|
80 721
|
86 661
|
94 456
|
100 328
|
107 675
|
132 437
|
139 686
|
151 933
|
163 574
|
168 741
|
176 882
|
|
| Intangible Assets |
6 142
|
7 444
|
6 954
|
7 265
|
7 430
|
6 998
|
6 629
|
9 520
|
9 978
|
9 694
|
17 841
|
35 224
|
35 513
|
36 358
|
37 501
|
39 041
|
39 977
|
41 296
|
42 967
|
44 650
|
51 515
|
57 039
|
62 817
|
66 956
|
|
| Goodwill |
454
|
292
|
191
|
225
|
238
|
195
|
201
|
2 771
|
2 929
|
3 410
|
4 334
|
23 935
|
23 730
|
23 577
|
23 646
|
23 558
|
23 442
|
23 317
|
23 247
|
23 318
|
26 174
|
26 202
|
26 292
|
26 377
|
|
| Note Receivable |
0
|
0
|
22 234
|
25 060
|
27 228
|
29 478
|
30 890
|
36 005
|
37 606
|
37 170
|
44 659
|
52 008
|
53 287
|
59 999
|
64 920
|
70 803
|
75 908
|
81 776
|
90 036
|
85 808
|
88 484
|
86 944
|
97 613
|
104 364
|
|
| Long-Term Investments |
3 999
|
3 985
|
4 099
|
4 696
|
4 701
|
7 439
|
8 495
|
7 261
|
11 310
|
16 019
|
26 645
|
18 236
|
19 342
|
20 540
|
19 112
|
18 380
|
18 446
|
16 925
|
16 162
|
20 337
|
25 302
|
46 399
|
29 059
|
28 751
|
|
| Other Long-Term Assets |
7 284
|
8 445
|
10 033
|
11 171
|
12 754
|
10 924
|
11 288
|
3 344
|
3 013
|
9 682
|
6 333
|
7 915
|
5 621
|
5 879
|
8 025
|
9 756
|
9 811
|
10 131
|
13 106
|
13 487
|
13 393
|
0
|
13 939
|
16 581
|
|
| Other Assets |
454
|
292
|
191
|
225
|
238
|
195
|
201
|
2 771
|
2 929
|
3 410
|
4 334
|
23 935
|
23 730
|
23 577
|
23 646
|
23 558
|
23 442
|
23 317
|
23 247
|
23 318
|
26 174
|
26 202
|
26 292
|
26 377
|
|
| Total Assets |
104 424
N/A
|
108 896
+4%
|
118 146
+8%
|
127 603
+8%
|
133 081
+4%
|
136 603
+3%
|
145 357
+6%
|
167 919
+16%
|
177 177
+6%
|
199 393
+13%
|
253 769
+27%
|
309 644
+22%
|
324 333
+5%
|
351 209
+8%
|
381 935
+9%
|
409 732
+7%
|
422 193
+3%
|
458 156
+9%
|
488 071
+7%
|
497 114
+2%
|
528 609
+6%
|
564 013
+7%
|
600 338
+6%
|
632 905
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
7 055
|
7 236
|
7 822
|
7 434
|
8 476
|
8 190
|
9 099
|
9 842
|
10 546
|
12 841
|
16 325
|
17 268
|
18 024
|
19 530
|
20 460
|
22 794
|
23 046
|
23 607
|
22 745
|
22 677
|
23 624
|
28 738
|
30 901
|
29 772
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 456
|
2 497
|
3 402
|
4 956
|
4 840
|
0
|
0
|
668
|
581
|
570
|
661
|
691
|
97
|
638
|
0
|
1 256
|
1 407
|
|
| Short-Term Debt |
0
|
26 113
|
28 922
|
28 885
|
23 115
|
22 515
|
21 713
|
28 966
|
29 766
|
158
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
7 877
|
7 508
|
6 964
|
7 157
|
10 840
|
39 694
|
49 090
|
54 060
|
59 987
|
65 564
|
72 313
|
88 461
|
81 844
|
89 757
|
86 483
|
87 854
|
76 640
|
82 572
|
109 188
|
117 020
|
|
| Other Current Liabilities |
36 316
|
6 188
|
11 269
|
12 373
|
13 841
|
15 272
|
18 292
|
16 381
|
15 885
|
20 804
|
30 865
|
29 344
|
40 614
|
45 612
|
55 048
|
65 679
|
54 929
|
53 943
|
58 005
|
54 782
|
63 491
|
71 413
|
64 529
|
68 840
|
|
| Total Current Liabilities |
43 371
|
39 537
|
48 013
|
48 692
|
53 309
|
53 485
|
56 068
|
64 802
|
69 534
|
76 899
|
101 236
|
105 512
|
118 625
|
130 706
|
148 489
|
177 515
|
160 389
|
167 968
|
167 924
|
165 410
|
164 393
|
182 723
|
205 874
|
217 039
|
|
| Long-Term Debt |
12 750
|
19 488
|
25 936
|
32 376
|
31 014
|
28 734
|
29 315
|
33 257
|
36 993
|
37 159
|
44 442
|
63 603
|
61 517
|
68 416
|
73 292
|
66 358
|
81 628
|
101 126
|
111 927
|
112 900
|
130 743
|
121 060
|
121 073
|
137 061
|
|
| Deferred Income Tax |
2 299
|
2 558
|
2 154
|
2 254
|
1 622
|
2 154
|
2 637
|
3 654
|
2 224
|
1 669
|
4 055
|
9 050
|
7 894
|
4 774
|
4 433
|
4 745
|
5 636
|
5 030
|
5 007
|
4 890
|
5 131
|
0
|
9 781
|
10 900
|
|
| Minority Interest |
53
|
57
|
104
|
47
|
47
|
55
|
63
|
2 377
|
2 149
|
2 734
|
5 815
|
4 310
|
2 304
|
198
|
210
|
221
|
229
|
225
|
1 870
|
1 734
|
1 705
|
12 950
|
14 218
|
14 437
|
|
| Other Liabilities |
21 956
|
22 622
|
18 180
|
21 600
|
23 489
|
25 271
|
25 399
|
28 818
|
30 998
|
34 954
|
40 684
|
49 653
|
46 260
|
57 124
|
67 451
|
68 204
|
65 463
|
66 690
|
79 562
|
85 131
|
82 188
|
81 903
|
73 698
|
71 174
|
|
| Total Liabilities |
80 429
N/A
|
84 262
+5%
|
94 387
+12%
|
104 969
+11%
|
109 481
+4%
|
109 699
+0%
|
113 482
+3%
|
132 908
+17%
|
141 898
+7%
|
153 415
+8%
|
196 232
+28%
|
232 128
+18%
|
236 600
+2%
|
261 218
+10%
|
293 875
+13%
|
317 043
+8%
|
313 345
-1%
|
341 039
+9%
|
366 290
+7%
|
370 065
+1%
|
384 160
+4%
|
398 636
+4%
|
424 644
+7%
|
450 611
+6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 087
|
1 089
|
1 089
|
1 089
|
1 093
|
1 004
|
1 015
|
1 024
|
1 025
|
1 191
|
1 191
|
1 191
|
1 191
|
1 218
|
1 283
|
1 283
|
1 283
|
1 283
|
1 283
|
1 283
|
1 283
|
1 283
|
1 283
|
1 283
|
|
| Retained Earnings |
21 030
|
22 884
|
18 219
|
17 094
|
17 994
|
20 958
|
25 718
|
28 636
|
29 923
|
35 565
|
48 788
|
64 994
|
72 341
|
71 304
|
69 038
|
70 447
|
81 368
|
91 105
|
96 929
|
100 772
|
117 342
|
137 267
|
147 830
|
155 130
|
|
| Additional Paid In Capital |
4 415
|
4 451
|
4 451
|
4 451
|
4 513
|
4 942
|
5 142
|
5 351
|
5 356
|
9 326
|
9 329
|
11 509
|
12 658
|
14 509
|
14 551
|
14 551
|
14 551
|
14 551
|
14 551
|
14 551
|
14 551
|
14 551
|
14 551
|
14 551
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
495
|
1 411
|
526
|
415
|
257
|
2
|
60
|
189
|
186
|
135
|
490
|
603
|
|
| Treasury Stock |
2 285
|
2 285
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
252
|
1 505
|
0
|
0
|
0
|
0
|
0
|
0
|
1 023
|
104
|
1 769
|
179
|
1 048
|
1 549
|
2 662
|
5 993
|
11 389
|
10 180
|
8 958
|
10 632
|
11 087
|
12 411
|
12 520
|
11 933
|
|
| Total Equity |
23 995
N/A
|
24 634
+3%
|
23 759
-4%
|
22 634
-5%
|
23 600
+4%
|
26 904
+14%
|
31 875
+18%
|
35 011
+10%
|
35 281
+1%
|
45 978
+30%
|
57 539
+25%
|
77 515
+35%
|
87 733
+13%
|
89 991
+3%
|
88 060
-2%
|
92 689
+5%
|
108 848
+17%
|
117 117
+8%
|
121 781
+4%
|
127 049
+4%
|
144 449
+14%
|
165 377
+14%
|
175 694
+6%
|
182 294
+4%
|
|
| Total Liabilities & Equity |
104 424
N/A
|
108 896
+4%
|
118 146
+8%
|
127 603
+8%
|
133 081
+4%
|
136 603
+3%
|
145 357
+6%
|
167 919
+16%
|
177 179
+6%
|
199 393
+13%
|
253 771
+27%
|
309 643
+22%
|
324 333
+5%
|
351 209
+8%
|
381 935
+9%
|
409 732
+7%
|
422 193
+3%
|
458 156
+9%
|
488 071
+7%
|
497 114
+2%
|
528 609
+6%
|
564 013
+7%
|
600 338
+6%
|
632 905
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
278
|
279
|
279
|
279
|
280
|
287
|
291
|
295
|
295
|
295
|
295
|
295
|
295
|
295
|
295
|
295
|
295
|
295
|
295
|
295
|
295
|
295
|
295
|
501
|
|
| Preferred Shares Outstanding |
106
|
106
|
106
|
106
|
106
|
106
|
106
|
106
|
106
|
170
|
170
|
170
|
170
|
181
|
206
|
206
|
206
|
206
|
206
|
206
|
206
|
206
|
206
|
0
|
|