Grifols SA
MAD:GRF
Balance Sheet
Balance Sheet Decomposition
Grifols SA
Current Assets | 6.5B |
Cash & Short-Term Investments | 669.8m |
Receivables | 815m |
Other Current Assets | 5B |
Non-Current Assets | 15B |
Long-Term Investments | 711.6m |
PP&E | 4.2B |
Intangibles | 9.6B |
Other Non-Current Assets | 450.8m |
Current Liabilities | 2.3B |
Accounts Payable | 813.1m |
Other Current Liabilities | 1.5B |
Non-Current Liabilities | 13.3B |
Long-Term Debt | 9.2B |
Other Non-Current Liabilities | 4.1B |
Balance Sheet
Grifols SA
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1 079
|
1 143
|
895
|
887
|
1 034
|
742
|
580
|
655
|
548
|
530
|
|
Cash |
790
|
738
|
425
|
231
|
592
|
742
|
445
|
655
|
548
|
523
|
|
Cash Equivalents |
289
|
404
|
470
|
655
|
442
|
0
|
135
|
0
|
0
|
7
|
|
Short-Term Investments |
1
|
1
|
3
|
11
|
54
|
1 729
|
11
|
2 030
|
44
|
140
|
|
Total Receivables |
608
|
477
|
527
|
375
|
368
|
470
|
504
|
495
|
755
|
811
|
|
Accounts Receivables |
501
|
362
|
414
|
286
|
269
|
370
|
383
|
434
|
644
|
693
|
|
Other Receivables |
108
|
115
|
113
|
89
|
99
|
100
|
121
|
61
|
111
|
118
|
|
Inventory |
1 194
|
1 431
|
1 643
|
1 629
|
1 949
|
2 343
|
2 002
|
2 259
|
3 201
|
3 459
|
|
Other Current Assets |
31
|
37
|
55
|
44
|
78
|
79
|
68
|
70
|
106
|
1 512
|
|
Total Current Assets |
2 913
|
3 089
|
3 123
|
2 945
|
3 483
|
5 362
|
3 165
|
5 510
|
4 654
|
6 452
|
|
PP&E Net |
1 148
|
1 644
|
1 810
|
1 760
|
1 952
|
2 863
|
3 003
|
3 343
|
4 168
|
4 192
|
|
PP&E Gross |
1 148
|
1 644
|
1 810
|
1 760
|
1 952
|
2 863
|
3 003
|
3 343
|
4 168
|
4 192
|
|
Accumulated Depreciation |
517
|
664
|
809
|
880
|
1 105
|
1 344
|
1 470
|
1 784
|
2 083
|
2 276
|
|
Intangible Assets |
1 068
|
1 162
|
1 195
|
1 269
|
1 386
|
1 434
|
1 558
|
1 637
|
2 949
|
2 832
|
|
Goodwill |
3 175
|
3 532
|
3 644
|
4 590
|
5 209
|
5 507
|
5 332
|
6 229
|
7 012
|
6 802
|
|
Long-Term Investments |
63
|
107
|
291
|
289
|
335
|
253
|
2 067
|
2 362
|
2 576
|
712
|
|
Other Long-Term Assets |
82
|
67
|
67
|
66
|
113
|
123
|
150
|
153
|
175
|
451
|
|
Other Assets |
3 175
|
3 532
|
3 644
|
4 590
|
5 209
|
5 507
|
5 332
|
6 229
|
7 012
|
6 802
|
|
Total Assets |
8 450
N/A
|
9 602
+14%
|
10 130
+5%
|
10 920
+8%
|
12 477
+14%
|
15 543
+25%
|
15 275
-2%
|
19 234
+26%
|
21 534
+12%
|
21 441
0%
|
|
Liabilities | |||||||||||
Accounts Payable |
440
|
410
|
461
|
423
|
562
|
582
|
602
|
629
|
732
|
813
|
|
Accrued Liabilities |
126
|
124
|
133
|
130
|
153
|
175
|
122
|
176
|
200
|
238
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
163
|
186
|
204
|
133
|
261
|
320
|
373
|
2 484
|
769
|
981
|
|
Other Current Liabilities |
351
|
332
|
274
|
292
|
281
|
290
|
238
|
185
|
255
|
284
|
|
Total Current Liabilities |
1 080
|
1 053
|
1 072
|
978
|
1 257
|
1 367
|
1 335
|
3 474
|
1 956
|
2 316
|
|
Long-Term Debt |
4 120
|
4 572
|
4 681
|
5 878
|
6 021
|
6 090
|
6 885
|
7 179
|
9 957
|
10 034
|
|
Deferred Income Tax |
539
|
632
|
601
|
389
|
404
|
464
|
557
|
634
|
1 035
|
989
|
|
Minority Interest |
5
|
5
|
6
|
5
|
471
|
2 024
|
1 612
|
1 793
|
2 328
|
2 145
|
|
Other Liabilities |
48
|
44
|
48
|
41
|
98
|
777
|
222
|
629
|
129
|
131
|
|
Total Liabilities |
5 792
N/A
|
6 306
+9%
|
6 408
+2%
|
7 291
+14%
|
8 251
+13%
|
10 720
+30%
|
10 166
-5%
|
13 710
+35%
|
15 404
+12%
|
15 614
+1%
|
|
Equity | |||||||||||
Common Stock |
120
|
120
|
120
|
120
|
120
|
120
|
120
|
120
|
120
|
120
|
|
Retained Earnings |
1 473
|
1 784
|
2 117
|
2 567
|
2 902
|
3 498
|
4 395
|
4 322
|
4 535
|
4 542
|
|
Additional Paid In Capital |
911
|
911
|
911
|
911
|
911
|
911
|
911
|
911
|
911
|
911
|
|
Unrealized Security Profit/Loss |
0
|
0
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
2
|
|
Treasury Stock |
69
|
59
|
69
|
62
|
55
|
50
|
44
|
164
|
162
|
153
|
|
Other Equity |
224
|
541
|
648
|
89
|
349
|
343
|
274
|
335
|
727
|
406
|
|
Total Equity |
2 658
N/A
|
3 296
+24%
|
3 721
+13%
|
3 629
-2%
|
4 226
+16%
|
4 822
+14%
|
5 108
+6%
|
5 524
+8%
|
6 130
+11%
|
5 827
-5%
|
|
Total Liabilities & Equity |
8 450
N/A
|
9 602
+14%
|
10 130
+5%
|
10 920
+8%
|
12 477
+14%
|
15 543
+25%
|
15 275
-2%
|
19 234
+26%
|
21 534
+12%
|
21 441
0%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
684
|
684
|
683
|
683
|
680
|
680
|
685
|
679
|
678
|
679
|