Delivery Hero SE
LSE:0RTC
Balance Sheet
Balance Sheet Decomposition
Delivery Hero SE
Delivery Hero SE
Balance Sheet
Delivery Hero SE
| 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 |
9
|
33
|
160
|
231
|
627
|
364
|
699
|
2 922
|
2 447
|
2 418
|
1 659
|
0
|
|
| Cash |
9
|
33
|
160
|
231
|
627
|
364
|
699
|
2 922
|
2 447
|
2 418
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 659
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
42
|
23
|
5
|
0
|
5
|
0
|
|
| Total Receivables |
11
|
13
|
24
|
54
|
89
|
87
|
134
|
146
|
451
|
677
|
722
|
680
|
|
| Accounts Receivables |
9
|
11
|
23
|
53
|
89
|
85
|
129
|
138
|
432
|
655
|
705
|
0
|
|
| Other Receivables |
3
|
2
|
1
|
1
|
0
|
2
|
5
|
7
|
20
|
22
|
16
|
0
|
|
| Inventory |
0
|
1
|
1
|
1
|
2
|
3
|
8
|
36
|
80
|
141
|
144
|
175
|
|
| Other Current Assets |
2
|
0
|
9
|
12
|
46
|
421
|
66
|
212
|
613
|
293
|
305
|
308
|
|
| Total Current Assets |
23
|
48
|
193
|
297
|
765
|
876
|
950
|
3 339
|
3 595
|
3 529
|
2 835
|
5 196
|
|
| PP&E Net |
1
|
3
|
8
|
16
|
23
|
39
|
193
|
343
|
681
|
805
|
747
|
771
|
|
| PP&E Gross |
1
|
3
|
8
|
16
|
23
|
39
|
193
|
343
|
681
|
805
|
747
|
0
|
|
| Accumulated Depreciation |
1
|
3
|
6
|
11
|
14
|
19
|
67
|
129
|
329
|
557
|
687
|
0
|
|
| Intangible Assets |
5
|
224
|
642
|
603
|
509
|
308
|
280
|
271
|
1 101
|
1 256
|
970
|
863
|
|
| Goodwill |
81
|
241
|
520
|
702
|
714
|
570
|
767
|
1 106
|
5 895
|
6 629
|
5 485
|
5 133
|
|
| Note Receivable |
0
|
0
|
1
|
3
|
2
|
3
|
1
|
10
|
6
|
2
|
3
|
0
|
|
| Long-Term Investments |
2
|
1
|
16
|
7
|
36
|
209
|
470
|
679
|
1 362
|
566
|
390
|
406
|
|
| Other Long-Term Assets |
0
|
1
|
10
|
4
|
0
|
0
|
13
|
19
|
17
|
74
|
58
|
30
|
|
| Other Assets |
81
|
241
|
520
|
702
|
714
|
570
|
767
|
1 106
|
5 895
|
6 629
|
5 485
|
5 133
|
|
| Total Assets |
112
N/A
|
518
+362%
|
1 389
+168%
|
1 632
+17%
|
2 048
+25%
|
2 005
-2%
|
2 673
+33%
|
5 767
+116%
|
12 657
+119%
|
12 860
+2%
|
10 488
-18%
|
12 420
+18%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
33
|
46
|
111
|
128
|
29
|
29
|
63
|
97
|
237
|
321
|
294
|
447
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
44
|
41
|
56
|
98
|
144
|
129
|
131
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
1
|
1
|
30
|
56
|
95
|
128
|
406
|
184
|
|
| Other Current Liabilities |
9
|
17
|
70
|
109
|
192
|
253
|
483
|
791
|
1 324
|
1 810
|
2 116
|
2 970
|
|
| Total Current Liabilities |
42
|
64
|
181
|
237
|
222
|
327
|
618
|
999
|
1 755
|
2 402
|
2 944
|
3 733
|
|
| Long-Term Debt |
0
|
0
|
0
|
116
|
2
|
1
|
90
|
3 076
|
4 423
|
5 485
|
5 157
|
5 400
|
|
| Deferred Income Tax |
0
|
56
|
139
|
108
|
82
|
42
|
36
|
26
|
267
|
288
|
262
|
235
|
|
| Minority Interest |
0
|
1
|
6
|
10
|
2
|
2
|
2
|
4
|
16
|
54
|
4
|
120
|
|
| Other Liabilities |
30
|
129
|
305
|
278
|
21
|
20
|
60
|
505
|
769
|
893
|
475
|
341
|
|
| Total Liabilities |
73
N/A
|
248
+243%
|
617
+149%
|
730
+18%
|
329
-55%
|
388
+18%
|
801
+107%
|
4 610
+475%
|
7 229
+57%
|
9 122
+26%
|
8 834
-3%
|
9 828
+11%
|
|
| Equity | |||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
183
|
186
|
189
|
199
|
251
|
265
|
271
|
287
|
|
| Retained Earnings |
70
|
156
|
400
|
588
|
933
|
1 065
|
749
|
2 159
|
4 111
|
6 394
|
8 811
|
10 078
|
|
| Additional Paid In Capital |
108
|
423
|
1 204
|
1 583
|
2 661
|
2 688
|
2 746
|
3 485
|
8 902
|
9 763
|
10 262
|
12 514
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
1
|
0
|
|
| Other Equity |
1
|
2
|
32
|
94
|
192
|
192
|
314
|
369
|
394
|
112
|
67
|
130
|
|
| Total Equity |
40
N/A
|
269
+582%
|
772
+187%
|
902
+17%
|
1 719
+91%
|
1 617
-6%
|
1 872
+16%
|
1 157
-38%
|
5 428
+369%
|
3 738
-31%
|
1 654
-56%
|
2 592
+57%
|
|
| Total Liabilities & Equity |
112
N/A
|
518
+362%
|
1 389
+168%
|
1 632
+17%
|
2 048
+25%
|
2 005
-2%
|
2 673
+33%
|
5 767
+116%
|
12 657
+119%
|
12 860
+2%
|
10 488
-18%
|
12 420
+18%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
172
|
172
|
172
|
172
|
182
|
186
|
189
|
199
|
243
|
257
|
270
|
287
|
|