Faurecia SE
OTC:FURCF
Balance Sheet
Balance Sheet Decomposition
Faurecia SE
Current Assets | 14.6B |
Cash & Short-Term Investments | 4.2B |
Receivables | 7.5B |
Other Current Assets | 2.9B |
Non-Current Assets | 17.6B |
Long-Term Investments | 608.6m |
PP&E | 6.2B |
Intangibles | 9.9B |
Other Non-Current Assets | 889.5m |
Current Liabilities | 14.8B |
Accounts Payable | 9.2B |
Accrued Liabilities | 1.1B |
Short-Term Debt | 922.1m |
Other Current Liabilities | 3.6B |
Non-Current Liabilities | 12.9B |
Long-Term Debt | 10.1B |
Other Non-Current Liabilities | 2.8B |
Balance Sheet
Faurecia SE
Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|
Assets | ||||
Cash & Cash Equivalents |
2 249
|
2 196
|
3 748
|
|
Cash |
2 249
|
2 196
|
3 748
|
|
Cash Equivalents |
0
|
0
|
0
|
|
Short-Term Investments |
845
|
2 721
|
471
|
|
Total Receivables |
3 970
|
4 389
|
6 306
|
|
Accounts Receivables |
3 485
|
3 742
|
5 342
|
|
Other Receivables |
485
|
647
|
965
|
|
Inventory |
1 431
|
1 658
|
2 924
|
|
Other Current Assets |
735
|
921
|
1 182
|
|
Total Current Assets |
9 230
|
11 885
|
14 631
|
|
PP&E Net |
3 727
|
3 753
|
6 239
|
|
PP&E Gross |
3 727
|
3 753
|
6 239
|
|
Accumulated Depreciation |
4 332
|
4 473
|
9 212
|
|
Intangible Assets |
2 668
|
2 800
|
4 590
|
|
Goodwill |
2 196
|
2 236
|
5 260
|
|
Note Receivable |
38
|
24
|
12
|
|
Long-Term Investments |
298
|
313
|
609
|
|
Other Long-Term Assets |
546
|
663
|
878
|
|
Other Assets |
2 196
|
2 236
|
5 260
|
|
Total Assets |
18 703
N/A
|
21 675
+16%
|
32 218
+49%
|
|
Liabilities | ||||
Accounts Payable |
6 016
|
6 693
|
9 181
|
|
Accrued Liabilities |
772
|
779
|
1 104
|
|
Short-Term Debt |
964
|
895
|
922
|
|
Current Portion of Long-Term Debt |
234
|
322
|
1 101
|
|
Other Current Liabilities |
1 373
|
1 507
|
2 501
|
|
Total Current Liabilities |
9 359
|
10 196
|
14 810
|
|
Long-Term Debt |
5 007
|
7 164
|
10 095
|
|
Deferred Income Tax |
82
|
44
|
390
|
|
Minority Interest |
331
|
386
|
1 691
|
|
Other Liabilities |
527
|
456
|
684
|
|
Total Liabilities |
15 307
N/A
|
18 246
+19%
|
27 670
+52%
|
|
Equity | ||||
Common Stock |
966
|
966
|
1 380
|
|
Retained Earnings |
2 070
|
2 001
|
1 805
|
|
Additional Paid In Capital |
633
|
605
|
1 409
|
|
Treasury Stock |
19
|
4
|
5
|
|
Other Equity |
255
|
140
|
41
|
|
Total Equity |
3 396
N/A
|
3 429
+1%
|
4 548
+33%
|
|
Total Liabilities & Equity |
18 703
N/A
|
21 675
+16%
|
32 218
+49%
|
|
Shares Outstanding | ||||
Common Shares Outstanding |
152
|
152
|
197
|