Europcar Mobility Group SA
F:E7CD
Balance Sheet
Balance Sheet Decomposition
Europcar Mobility Group SA
Europcar Mobility Group SA
Balance Sheet
Europcar Mobility Group SA
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
135
|
196
|
144
|
146
|
154
|
481
|
716
|
1 054
|
729
|
598
|
|
| Cash |
135
|
196
|
144
|
146
|
154
|
241
|
358
|
527
|
365
|
299
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
241
|
358
|
527
|
365
|
299
|
|
| Short-Term Investments |
37
|
49
|
0
|
37
|
43
|
33
|
11
|
15
|
23
|
20
|
|
| Total Receivables |
2 095
|
2 261
|
0
|
2 598
|
2 763
|
3 539
|
3 661
|
4 677
|
3 092
|
3 946
|
|
| Accounts Receivables |
2 078
|
2 227
|
0
|
2 565
|
2 693
|
3 496
|
3 623
|
4 643
|
3 063
|
3 919
|
|
| Other Receivables |
18
|
33
|
0
|
34
|
70
|
43
|
38
|
34
|
29
|
27
|
|
| Inventory |
19
|
16
|
0
|
15
|
17
|
24
|
27
|
30
|
16
|
20
|
|
| Other Current Assets |
118
|
108
|
32
|
130
|
138
|
105
|
137
|
138
|
103
|
154
|
|
| Total Current Assets |
2 403
|
2 583
|
0
|
2 926
|
3 115
|
3 942
|
4 194
|
5 386
|
3 598
|
4 438
|
|
| PP&E Net |
94
|
88
|
0
|
89
|
84
|
115
|
159
|
518
|
413
|
401
|
|
| PP&E Gross |
94
|
88
|
0
|
89
|
84
|
0
|
159
|
518
|
413
|
401
|
|
| Accumulated Depreciation |
155
|
170
|
186
|
193
|
201
|
0
|
247
|
371
|
447
|
492
|
|
| Intangible Assets |
761
|
722
|
0
|
713
|
715
|
838
|
986
|
1 060
|
1 056
|
1 059
|
|
| Long-Term Investments |
45
|
56
|
0
|
79
|
76
|
63
|
45
|
42
|
27
|
19
|
|
| Other Long-Term Assets |
33
|
47
|
0
|
56
|
65
|
60
|
81
|
152
|
204
|
220
|
|
| Other Assets |
441
|
449
|
0
|
457
|
459
|
1 125
|
1 030
|
1 137
|
998
|
1 008
|
|
| Total Assets |
3 776
N/A
|
3 946
+5%
|
0
N/A
|
4 321
N/A
|
4 515
+4%
|
6 142
+36%
|
6 495
+6%
|
8 295
+28%
|
6 296
-24%
|
7 145
+13%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
869
|
942
|
0
|
993
|
991
|
1 209
|
1 154
|
1 341
|
949
|
881
|
|
| Accrued Liabilities |
70
|
114
|
0
|
109
|
142
|
3
|
88
|
115
|
165
|
85
|
|
| Short-Term Debt |
994
|
1 123
|
0
|
1 176
|
1 117
|
0
|
1 999
|
3 176
|
2 174
|
2 344
|
|
| Current Portion of Long-Term Debt |
1
|
1
|
0
|
76
|
97
|
1 950
|
2 007
|
221
|
214
|
246
|
|
| Other Current Liabilities |
210
|
258
|
0
|
275
|
260
|
254
|
244
|
46
|
46
|
36
|
|
| Total Current Liabilities |
2 144
|
2 437
|
0
|
2 629
|
2 607
|
3 417
|
3 484
|
4 900
|
3 548
|
3 593
|
|
| Long-Term Debt |
1 075
|
1 074
|
0
|
801
|
953
|
1 570
|
1 741
|
2 105
|
2 105
|
1 546
|
|
| Deferred Income Tax |
141
|
131
|
0
|
131
|
108
|
137
|
174
|
222
|
215
|
213
|
|
| Minority Interest |
4
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Liabilities |
181
|
146
|
0
|
197
|
215
|
180
|
206
|
231
|
238
|
182
|
|
| Total Liabilities |
3 545
N/A
|
3 789
+7%
|
0
N/A
|
3 759
N/A
|
3 884
+3%
|
5 305
+37%
|
5 605
+6%
|
7 459
+33%
|
6 107
-18%
|
5 534
-9%
|
|
| Equity | |||||||||||
| Common Stock |
782
|
446
|
0
|
143
|
143
|
161
|
161
|
164
|
164
|
50
|
|
| Retained Earnings |
558
|
742
|
0
|
349
|
160
|
70
|
36
|
29
|
675
|
472
|
|
| Additional Paid In Capital |
7
|
453
|
0
|
767
|
648
|
746
|
692
|
701
|
701
|
2 033
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
837
|
190
|
0
|
|
| Total Equity |
231
N/A
|
157
-32%
|
0
N/A
|
561
N/A
|
631
+12%
|
837
+33%
|
889
+6%
|
836
-6%
|
190
-77%
|
1 611
+749%
|
|
| Total Liabilities & Equity |
3 776
N/A
|
3 946
+5%
|
0
N/A
|
4 321
N/A
|
4 515
+4%
|
6 142
+36%
|
6 495
+6%
|
8 295
+28%
|
6 296
-24%
|
7 145
+13%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
103
|
103
|
0
|
258
|
257
|
160
|
157
|
279
|
280
|
5 000
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|