AXA SA
PAR:CS
Balance Sheet
Balance Sheet Decomposition
AXA SA
AXA SA
Balance Sheet
AXA SA
| 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 |
17 646
|
17 592
|
19 428
|
22 494
|
21 402
|
21 169
|
18 684
|
32 227
|
19 565
|
22 095
|
31 072
|
30 546
|
21 455
|
22 048
|
26 275
|
26 314
|
23 898
|
31 329
|
21 948
|
28 237
|
25 051
|
26 167
|
24 972
|
18 988
|
|
| Cash Equivalents |
17 646
|
17 592
|
19 428
|
22 494
|
21 402
|
21 169
|
18 684
|
32 227
|
19 565
|
22 095
|
31 072
|
30 546
|
21 455
|
22 048
|
26 275
|
26 314
|
23 898
|
31 329
|
21 948
|
28 237
|
25 051
|
26 167
|
24 972
|
18 988
|
|
| Total Receivables |
11 433
|
11 366
|
12 790
|
21 071
|
27 176
|
32 982
|
32 918
|
32 135
|
10 877
|
13 917
|
16 325
|
15 318
|
12 926
|
13 501
|
14 263
|
17 417
|
12 868
|
14 746
|
10 329
|
9 707
|
8 991
|
9 770
|
11 882
|
9 899
|
|
| Insurance Receivable |
15 571
|
14 003
|
11 680
|
10 301
|
10 601
|
12 678
|
13 053
|
13 771
|
13 803
|
14 476
|
14 017
|
15 714
|
14 806
|
15 559
|
17 444
|
17 418
|
17 373
|
27 203
|
29 161
|
27 953
|
28 424
|
0
|
0
|
0
|
|
| Deferred Policy Acquisition Cost |
14 656
|
14 189
|
13 807
|
15 442
|
17 390
|
20 926
|
21 130
|
23 161
|
22 406
|
19 871
|
21 698
|
21 732
|
21 727
|
23 416
|
26 392
|
26 341
|
24 772
|
28 502
|
18 204
|
17 779
|
18 744
|
0
|
0
|
0
|
|
| Other Current Assets |
13 106
|
12 599
|
9 163
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
24 539
|
23 965
|
21 953
|
21 071
|
27 176
|
32 982
|
32 918
|
32 135
|
10 877
|
13 917
|
16 325
|
15 318
|
12 926
|
13 501
|
14 263
|
17 417
|
12 868
|
14 746
|
10 329
|
9 707
|
8 991
|
9 770
|
11 882
|
9 899
|
|
| PP&E Net |
0
|
0
|
0
|
1 290
|
1 247
|
1 727
|
1 470
|
1 496
|
1 458
|
1 517
|
1 410
|
1 457
|
1 259
|
1 322
|
1 432
|
1 513
|
1 380
|
1 599
|
2 872
|
2 649
|
2 443
|
2 231
|
2 095
|
2 212
|
|
| Intangible Assets |
396
|
701
|
556
|
597
|
1 074
|
2 350
|
3 288
|
3 156
|
3 143
|
3 648
|
3 382
|
3 349
|
3 159
|
3 149
|
3 277
|
3 267
|
3 170
|
5 041
|
4 872
|
4 432
|
4 297
|
4 720
|
4 630
|
4 423
|
|
| Goodwill |
15 879
|
14 407
|
12 874
|
12 204
|
13 559
|
16 101
|
16 308
|
16 998
|
16 469
|
16 741
|
15 855
|
15 754
|
14 819
|
16 053
|
17 062
|
16 684
|
15 391
|
16 771
|
17 776
|
16 583
|
17 167
|
17 754
|
17 855
|
18 141
|
|
| Note Receivable |
0
|
0
|
0
|
412
|
806
|
989
|
1 314
|
2 524
|
1 789
|
1 851
|
2 347
|
1 855
|
1 885
|
1 511
|
866
|
1 071
|
1 266
|
962
|
949
|
845
|
908
|
930
|
721
|
822
|
|
| Long-Term Investments |
260 133
|
250 933
|
250 521
|
293 529
|
328 081
|
423 102
|
416 225
|
397 997
|
436 310
|
458 601
|
472 476
|
495 176
|
481 007
|
540 946
|
560 654
|
589 960
|
576 071
|
591 317
|
542 892
|
557 868
|
537 249
|
441 322
|
459 235
|
467 379
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
3 793
|
3 859
|
6 531
|
3 831
|
5 811
|
15 268
|
27 218
|
3 692
|
3 241
|
2 404
|
2 587
|
5 071
|
2 517
|
5 856
|
27 299
|
36 244
|
33 765
|
8 933
|
17 424
|
3 464
|
7 904
|
|
| Other Assets |
152 658
|
123 275
|
131 287
|
134 749
|
164 337
|
205 157
|
211 014
|
161 281
|
183 632
|
165 594
|
160 783
|
173 474
|
194 813
|
216 030
|
231 396
|
206 965
|
203 474
|
202 697
|
113 407
|
121 354
|
140 451
|
134 321
|
136 974
|
142 135
|
|
| Total Assets |
485 599
N/A
|
444 658
-8%
|
449 232
+1%
|
503 678
+12%
|
575 973
+14%
|
727 611
+26%
|
722 927
-1%
|
673 559
-7%
|
708 251
+5%
|
728 788
+3%
|
727 202
0%
|
761 862
+5%
|
755 441
-1%
|
840 069
+11%
|
887 070
+6%
|
892 783
+1%
|
870 128
-3%
|
930 695
+7%
|
780 878
-16%
|
804 589
+3%
|
775 491
-4%
|
636 885
-18%
|
644 385
+1%
|
653 762
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Insurance Policy Liabilities |
124 111
|
98 310
|
109 381
|
409 152
|
465 305
|
583 405
|
578 788
|
541 412
|
585 945
|
584 741
|
602 556
|
622 146
|
625 903
|
683 733
|
727 365
|
727 585
|
706 548
|
729 888
|
592 343
|
613 879
|
624 220
|
497 946
|
518 667
|
521 063
|
|
| Accrued Liabilities |
2 464
|
2 564
|
2 784
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 229
|
679
|
1 516
|
1 181
|
0
|
0
|
1 274
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 123
|
2 785
|
3 287
|
3 775
|
2 326
|
196
|
18
|
94
|
83
|
0
|
192
|
29
|
|
| Other Current Liabilities |
26 541
|
26 312
|
27 290
|
21 023
|
21 876
|
27 758
|
27 367
|
29 696
|
29 598
|
35 384
|
41 489
|
34 664
|
36 343
|
39 018
|
34 301
|
32 799
|
33 921
|
36 995
|
15 817
|
16 372
|
15 568
|
13 469
|
11 883
|
11 384
|
|
| Total Current Liabilities |
29 005
|
28 876
|
30 074
|
21 023
|
21 876
|
27 758
|
27 367
|
29 696
|
29 598
|
35 384
|
41 489
|
34 664
|
41 466
|
41 803
|
37 588
|
36 574
|
36 247
|
38 420
|
16 514
|
17 982
|
16 832
|
13 469
|
12 075
|
12 687
|
|
| Long-Term Debt |
21 616
|
18 000
|
17 460
|
7 961
|
7 907
|
9 346
|
10 856
|
14 514
|
10 210
|
10 453
|
10 421
|
15 172
|
7 485
|
7 438
|
7 738
|
8 453
|
9 514
|
24 990
|
24 823
|
20 834
|
21 245
|
24 186
|
24 495
|
24 568
|
|
| Deferred Income Tax |
4 420
|
4 592
|
1 954
|
6 786
|
7 338
|
6 861
|
5 534
|
3 609
|
4 934
|
3 451
|
3 794
|
5 175
|
4 223
|
5 741
|
5 156
|
6 187
|
5 784
|
4 621
|
5 843
|
6 470
|
5 334
|
911
|
1 728
|
1 976
|
|
| Minority Interest |
3 409
|
2 812
|
2 469
|
2 311
|
2 763
|
2 940
|
3 272
|
3 058
|
3 693
|
4 167
|
2 367
|
2 355
|
2 520
|
2 815
|
4 166
|
5 283
|
5 656
|
10 824
|
4 730
|
4 565
|
4 094
|
3 018
|
2 819
|
2 535
|
|
| Other Liabilities |
278 257
|
268 355
|
264 496
|
24 873
|
34 260
|
50 073
|
51 467
|
43 831
|
27 644
|
42 843
|
20 159
|
28 744
|
20 920
|
33 320
|
36 582
|
38 104
|
36 768
|
59 524
|
66 728
|
69 248
|
32 631
|
51 284
|
35 214
|
40 990
|
|
| Total Liabilities |
460 818
N/A
|
420 945
-9%
|
425 834
+1%
|
472 106
+11%
|
539 449
+14%
|
680 383
+26%
|
677 284
0%
|
636 120
-6%
|
662 024
+4%
|
681 039
+3%
|
680 786
0%
|
708 256
+4%
|
702 517
-1%
|
774 850
+10%
|
818 595
+6%
|
822 186
+0%
|
800 517
-3%
|
868 267
+8%
|
710 981
-18%
|
732 978
+3%
|
704 356
-4%
|
590 814
-16%
|
594 806
+1%
|
603 819
+2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3 971
|
4 035
|
4 072
|
19 385
|
18 120
|
22 670
|
21 366
|
22 077
|
24 339
|
0
|
5 398
|
5 470
|
5 537
|
5 593
|
5 557
|
5 554
|
5 554
|
5 553
|
5 537
|
5 538
|
5 545
|
23 317
|
22 130
|
20 275
|
|
| Retained Earnings |
7 182
|
5 851
|
5 345
|
3 793
|
4 318
|
5 085
|
5 666
|
923
|
3 606
|
47 747
|
23 230
|
30 640
|
31 215
|
40 837
|
41 635
|
44 098
|
48 083
|
38 112
|
45 260
|
49 261
|
31 324
|
30 102
|
33 143
|
36 482
|
|
| Additional Paid In Capital |
13 627
|
13 824
|
13 984
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20 471
|
20 749
|
21 170
|
21 515
|
21 094
|
20 983
|
20 904
|
21 894
|
21 706
|
21 735
|
21 803
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17 491
|
17 680
|
7 128
|
9 637
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
385
|
364
|
188
|
164
|
209
|
297
|
1 060
|
1 038
|
752
|
744
|
1 630
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
8 393
|
14 087
|
19 471
|
18 609
|
14 440
|
18 285
|
0
|
2 298
|
2 889
|
4 810
|
2 562
|
398
|
259
|
3 870
|
2 093
|
1 854
|
4 179
|
3 398
|
10 332
|
1 434
|
2 823
|
|
| Total Equity |
24 780
N/A
|
23 710
-4%
|
23 401
-1%
|
31 571
+35%
|
36 525
+16%
|
47 226
+29%
|
45 641
-3%
|
37 440
-18%
|
46 230
+23%
|
47 747
+3%
|
46 416
-3%
|
53 606
+15%
|
52 924
-1%
|
65 219
+23%
|
68 475
+5%
|
70 597
+3%
|
69 611
-1%
|
62 428
-10%
|
69 897
+12%
|
71 611
+2%
|
71 135
-1%
|
46 071
-35%
|
49 579
+8%
|
49 943
+1%
|
|
| Total Liabilities & Equity |
485 598
N/A
|
444 655
-8%
|
449 235
+1%
|
503 677
+12%
|
575 974
+14%
|
727 609
+26%
|
722 925
-1%
|
673 560
-7%
|
708 254
+5%
|
728 786
+3%
|
727 202
0%
|
761 862
+5%
|
755 441
-1%
|
840 069
+11%
|
887 070
+6%
|
892 783
+1%
|
870 128
-3%
|
930 695
+7%
|
780 878
-16%
|
804 589
+3%
|
775 491
-4%
|
636 885
-18%
|
644 385
+1%
|
653 762
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 810
|
1 839
|
1 855
|
1 953
|
1 879
|
2 112
|
2 099
|
2 133
|
2 264
|
2 294
|
2 340
|
2 372
|
2 414
|
2 442
|
2 424
|
2 419
|
2 383
|
2 383
|
2 387
|
2 386
|
2 356
|
2 265
|
2 226
|
2 175
|
|