Deutsche EuroShop AG
F:DEQ
Balance Sheet
Balance Sheet Decomposition
Deutsche EuroShop AG
Deutsche EuroShop AG
Balance Sheet
Deutsche EuroShop 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 |
196
|
154
|
67
|
86
|
175
|
96
|
109
|
42
|
82
|
66
|
64
|
168
|
41
|
58
|
71
|
64
|
107
|
116
|
148
|
266
|
329
|
40
|
336
|
212
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
20
|
14
|
19
|
134
|
16
|
43
|
62
|
58
|
101
|
111
|
148
|
266
|
0
|
0
|
286
|
115
|
|
| Cash Equivalents |
196
|
154
|
67
|
86
|
175
|
96
|
109
|
6
|
62
|
52
|
46
|
34
|
24
|
15
|
9
|
6
|
6
|
6
|
0
|
0
|
329
|
40
|
50
|
97
|
|
| Short-Term Investments |
6
|
0
|
22
|
64
|
22
|
1
|
4
|
2
|
2
|
0
|
0
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
5
|
19
|
23
|
2
|
2
|
5
|
3
|
3
|
3
|
6
|
6
|
5
|
6
|
5
|
6
|
7
|
9
|
10
|
11
|
22
|
25
|
20
|
18
|
19
|
|
| Accounts Receivables |
5
|
19
|
23
|
2
|
2
|
5
|
3
|
3
|
3
|
4
|
6
|
5
|
6
|
5
|
6
|
7
|
5
|
7
|
7
|
20
|
23
|
17
|
13
|
15
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
3
|
3
|
2
|
2
|
3
|
5
|
4
|
|
| Other Current Assets |
22
|
13
|
16
|
15
|
17
|
42
|
21
|
7
|
6
|
163
|
15
|
7
|
6
|
9
|
7
|
7
|
7
|
7
|
11
|
16
|
24
|
28
|
14
|
13
|
|
| Total Current Assets |
229
|
186
|
127
|
167
|
217
|
143
|
137
|
53
|
92
|
234
|
85
|
184
|
56
|
72
|
83
|
78
|
122
|
134
|
170
|
304
|
378
|
383
|
368
|
244
|
|
| PP&E Net |
574
|
671
|
692
|
183
|
72
|
155
|
144
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| PP&E Gross |
574
|
671
|
692
|
183
|
72
|
155
|
144
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
12
|
33
|
55
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Intangible Assets |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
54
|
54
|
54
|
52
|
52
|
52
|
52
|
52
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
130
|
143
|
160
|
1 020
|
1 255
|
1 481
|
1 691
|
1 932
|
2 019
|
2 729
|
3 139
|
3 365
|
3 339
|
3 420
|
3 768
|
4 036
|
4 451
|
4 423
|
4 334
|
3 882
|
3 849
|
3 773
|
4 040
|
4 068
|
|
| Other Long-Term Assets |
0
|
0
|
2
|
0
|
0
|
17
|
4
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
54
|
54
|
54
|
52
|
52
|
52
|
52
|
52
|
|
| Total Assets |
933
N/A
|
1 000
+7%
|
981
-2%
|
1 370
+40%
|
1 544
+13%
|
1 796
+16%
|
1 976
+10%
|
2 007
+2%
|
2 112
+5%
|
2 964
+40%
|
3 225
+9%
|
3 549
+10%
|
3 395
-4%
|
3 492
+3%
|
3 852
+10%
|
4 114
+7%
|
4 627
+12%
|
4 610
0%
|
4 559
-1%
|
4 237
-7%
|
4 279
+1%
|
4 208
-2%
|
4 460
+6%
|
4 364
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
9
|
8
|
2
|
4
|
7
|
7
|
9
|
3
|
1
|
6
|
3
|
2
|
3
|
1
|
1
|
1
|
2
|
4
|
6
|
3
|
5
|
8
|
11
|
12
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
5
|
5
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3
|
4
|
5
|
7
|
51
|
29
|
47
|
21
|
13
|
61
|
136
|
194
|
97
|
55
|
48
|
203
|
29
|
26
|
79
|
182
|
237
|
14
|
12
|
13
|
|
| Other Current Liabilities |
3
|
3
|
7
|
5
|
13
|
30
|
33
|
26
|
24
|
14
|
23
|
46
|
23
|
23
|
21
|
18
|
26
|
24
|
26
|
26
|
36
|
37
|
54
|
40
|
|
| Total Current Liabilities |
14
|
15
|
13
|
15
|
70
|
65
|
88
|
53
|
41
|
86
|
167
|
248
|
123
|
80
|
69
|
223
|
57
|
54
|
111
|
211
|
279
|
59
|
76
|
67
|
|
| Long-Term Debt |
295
|
405
|
404
|
598
|
614
|
752
|
849
|
879
|
921
|
1 227
|
1 336
|
1 463
|
1 390
|
1 375
|
1 360
|
1 243
|
1 518
|
1 496
|
1 434
|
1 360
|
1 265
|
1 466
|
1 666
|
1 797
|
|
| Deferred Income Tax |
8
|
15
|
22
|
55
|
70
|
81
|
64
|
82
|
86
|
101
|
211
|
181
|
199
|
227
|
310
|
359
|
440
|
453
|
379
|
325
|
333
|
334
|
332
|
351
|
|
| Minority Interest |
5
|
3
|
7
|
49
|
63
|
102
|
113
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
19
|
9
|
6
|
18
|
3
|
0
|
1
|
132
|
143
|
300
|
319
|
335
|
255
|
286
|
345
|
374
|
375
|
378
|
385
|
338
|
339
|
313
|
266
|
265
|
|
| Total Liabilities |
341
N/A
|
441
+29%
|
452
+2%
|
735
+63%
|
819
+11%
|
1 000
+22%
|
1 116
+12%
|
1 146
+3%
|
1 191
+4%
|
1 714
+44%
|
2 032
+19%
|
2 227
+10%
|
1 966
-12%
|
1 968
+0%
|
2 084
+6%
|
2 198
+5%
|
2 390
+9%
|
2 380
0%
|
2 309
-3%
|
2 234
-3%
|
2 216
-1%
|
2 172
-2%
|
2 341
+8%
|
2 480
+6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
20
|
20
|
20
|
20
|
22
|
22
|
34
|
34
|
38
|
52
|
52
|
54
|
54
|
54
|
54
|
54
|
62
|
62
|
62
|
62
|
62
|
62
|
76
|
76
|
|
| Retained Earnings |
572
|
539
|
509
|
615
|
703
|
774
|
826
|
826
|
884
|
1 198
|
1 141
|
1 268
|
1 398
|
1 508
|
1 747
|
1 896
|
2 204
|
2 194
|
2 213
|
1 962
|
2 019
|
1 484
|
1 255
|
1 017
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
495
|
794
|
794
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
38
|
33
|
34
|
29
|
26
|
26
|
20
|
18
|
4
|
5
|
3
|
|
| Total Equity |
592
N/A
|
559
-6%
|
529
-5%
|
635
+20%
|
725
+14%
|
796
+10%
|
861
+8%
|
861
0%
|
921
+7%
|
1 250
+36%
|
1 193
-5%
|
1 322
+11%
|
1 429
+8%
|
1 524
+7%
|
1 768
+16%
|
1 916
+8%
|
2 237
+17%
|
2 230
0%
|
2 250
+1%
|
2 003
-11%
|
2 063
+3%
|
2 036
-1%
|
2 120
+4%
|
1 885
-11%
|
|
| Total Liabilities & Equity |
933
N/A
|
1 000
+7%
|
981
-2%
|
1 370
+40%
|
1 544
+13%
|
1 796
+16%
|
1 976
+10%
|
2 007
+2%
|
2 112
+5%
|
2 964
+40%
|
3 225
+9%
|
3 549
+10%
|
3 395
-4%
|
3 492
+3%
|
3 852
+10%
|
4 114
+7%
|
4 627
+12%
|
4 610
0%
|
4 559
-1%
|
4 237
-7%
|
4 279
+1%
|
4 208
-2%
|
4 460
+6%
|
4 364
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
33
|
33
|
33
|
33
|
36
|
36
|
36
|
36
|
40
|
52
|
52
|
54
|
54
|
54
|
54
|
54
|
62
|
62
|
62
|
62
|
62
|
77
|
76
|
76
|
|