Veolia Environnement SA
PAR:VIE
Balance Sheet
Balance Sheet Decomposition
Veolia Environnement SA
Veolia Environnement SA
Balance Sheet
Veolia Environnement 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 |
2 089
|
2 382
|
2 538
|
4 660
|
2 336
|
2 658
|
3 116
|
3 850
|
5 614
|
4 755
|
5 025
|
4 998
|
4 282
|
3 149
|
4 176
|
5 521
|
6 264
|
4 557
|
5 843
|
5 840
|
10 519
|
9 012
|
8 696
|
9 601
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
1 264
|
1 450
|
0
|
1 310
|
0
|
0
|
618
|
498
|
821
|
921
|
865
|
873
|
1 030
|
1 450
|
1 417
|
1 476
|
2 819
|
2 081
|
2 120
|
|
| Cash Equivalents |
2 089
|
2 382
|
2 538
|
4 660
|
2 336
|
1 394
|
1 666
|
3 850
|
4 304
|
4 755
|
5 025
|
4 381
|
3 785
|
2 328
|
3 255
|
4 657
|
5 391
|
3 526
|
4 394
|
4 423
|
9 043
|
6 194
|
6 615
|
7 481
|
|
| Short-Term Investments |
1 310
|
748
|
1 661
|
655
|
490
|
598
|
685
|
774
|
594
|
478
|
1 144
|
1 656
|
739
|
330
|
378
|
426
|
602
|
532
|
825
|
1 246
|
1 440
|
1 851
|
2 090
|
2 163
|
|
| Total Receivables |
8 150
|
8 787
|
8 360
|
9 261
|
10 083
|
10 969
|
12 459
|
13 093
|
12 241
|
9 888
|
8 837
|
8 574
|
7 128
|
8 650
|
8 797
|
8 686
|
8 490
|
9 010
|
9 342
|
9 106
|
10 226
|
15 079
|
14 702
|
14 381
|
|
| Accounts Receivables |
8 150
|
8 787
|
8 360
|
9 261
|
10 083
|
8 491
|
9 304
|
9 702
|
9 078
|
9 888
|
8 837
|
6 129
|
5 361
|
6 583
|
6 488
|
6 528
|
6 120
|
6 511
|
6 850
|
6 783
|
7 458
|
10 328
|
10 355
|
9 597
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
2 478
|
3 156
|
3 391
|
3 163
|
0
|
0
|
2 445
|
1 767
|
2 067
|
2 309
|
2 158
|
2 369
|
2 499
|
2 492
|
2 323
|
2 768
|
4 751
|
4 347
|
4 784
|
|
| Inventory |
1 544
|
1 175
|
1 068
|
562
|
635
|
732
|
839
|
1 013
|
978
|
725
|
665
|
615
|
443
|
730
|
758
|
720
|
722
|
818
|
792
|
798
|
816
|
1 486
|
1 550
|
1 497
|
|
| Other Current Assets |
3 916
|
2 359
|
2 073
|
30
|
0
|
0
|
114
|
346
|
768
|
735
|
510
|
1 321
|
4 069
|
447
|
249
|
132
|
557
|
411
|
125
|
630
|
444
|
1 285
|
859
|
167
|
|
| Total Current Assets |
17 009
|
15 450
|
15 700
|
15 169
|
13 545
|
14 956
|
17 214
|
19 075
|
20 196
|
16 581
|
16 180
|
17 164
|
16 661
|
13 306
|
14 358
|
15 486
|
16 634
|
15 327
|
16 926
|
17 620
|
23 444
|
28 714
|
27 897
|
27 809
|
|
| PP&E Net |
14 191
|
14 541
|
14 419
|
6 137
|
6 886
|
7 986
|
9 197
|
9 423
|
9 379
|
8 110
|
6 497
|
4 706
|
4 172
|
6 638
|
6 820
|
7 177
|
7 294
|
9 555
|
9 344
|
9 746
|
10 264
|
18 566
|
18 987
|
19 752
|
|
| PP&E Gross |
14 191
|
14 541
|
14 419
|
0
|
6 886
|
0
|
9 197
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 177
|
0
|
0
|
9 344
|
9 746
|
10 264
|
18 566
|
18 987
|
19 752
|
|
| Accumulated Depreciation |
8 809
|
9 602
|
10 303
|
0
|
8 087
|
0
|
9 677
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 641
|
0
|
0
|
13 505
|
13 823
|
14 400
|
15 866
|
16 801
|
17 677
|
|
| Intangible Assets |
4 477
|
3 905
|
2 749
|
1 059
|
3 373
|
3 725
|
4 825
|
5 173
|
5 063
|
3 171
|
3 234
|
3 299
|
3 225
|
3 741
|
4 837
|
4 788
|
4 492
|
4 584
|
4 890
|
4 916
|
5 035
|
8 434
|
8 500
|
8 085
|
|
| Goodwill |
6 796
|
6 153
|
4 238
|
4 384
|
4 752
|
5 705
|
6 913
|
6 723
|
6 625
|
5 586
|
4 796
|
3 912
|
3 486
|
4 499
|
4 620
|
4 850
|
4 916
|
5 108
|
5 128
|
5 889
|
6 201
|
11 638
|
11 556
|
11 783
|
|
| Long-Term Investments |
1 937
|
1 970
|
1 814
|
600
|
6 440
|
6 194
|
6 567
|
6 631
|
6 472
|
8 152
|
8 549
|
8 097
|
7 521
|
5 302
|
5 163
|
4 394
|
3 950
|
3 646
|
3 738
|
6 102
|
6 986
|
3 774
|
3 534
|
3 505
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
8 476
|
1 385
|
1 557
|
1 592
|
2 061
|
2 020
|
2 210
|
1 810
|
1 299
|
1 143
|
1 239
|
1 305
|
1 254
|
992
|
1 075
|
992
|
1 090
|
1 148
|
2 179
|
2 092
|
2 025
|
|
| Other Assets |
6 796
|
6 153
|
4 238
|
4 384
|
4 752
|
5 705
|
6 913
|
6 723
|
6 625
|
5 586
|
4 796
|
3 912
|
3 486
|
4 499
|
4 620
|
4 850
|
4 916
|
5 108
|
5 128
|
5 889
|
6 201
|
11 638
|
11 556
|
11 783
|
|
| Total Assets |
44 409
N/A
|
42 018
-5%
|
38 920
-7%
|
35 826
-8%
|
36 381
+2%
|
40 124
+10%
|
46 307
+15%
|
49 086
+6%
|
49 755
+1%
|
43 809
-12%
|
41 067
-6%
|
38 477
-6%
|
36 208
-6%
|
34 725
-4%
|
37 103
+7%
|
37 949
+2%
|
38 279
+1%
|
39 294
+3%
|
41 019
+4%
|
45 364
+11%
|
53 077
+17%
|
73 304
+38%
|
72 566
-1%
|
72 959
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
6 439
|
6 308
|
6 242
|
4 760
|
10 370
|
11 269
|
5 344
|
5 635
|
5 312
|
11 188
|
9 898
|
3 998
|
8 210
|
4 219
|
4 345
|
4 328
|
4 219
|
4 748
|
5 036
|
4 505
|
5 457
|
8 081
|
7 960
|
7 674
|
|
| Accrued Liabilities |
5 717
|
4 360
|
4 415
|
4 816
|
0
|
0
|
1 407
|
1 590
|
1 507
|
0
|
0
|
1 239
|
0
|
983
|
928
|
970
|
1 004
|
1 159
|
1 237
|
1 241
|
1 295
|
2 041
|
2 084
|
2 179
|
|
| Short-Term Debt |
0
|
0
|
0
|
420
|
507
|
456
|
459
|
466
|
455
|
340
|
391
|
253
|
221
|
216
|
319
|
247
|
209
|
216
|
302
|
218
|
242
|
214
|
379
|
197
|
|
| Current Portion of Long-Term Debt |
4 890
|
3 796
|
3 827
|
5 426
|
2 138
|
2 904
|
3 805
|
3 220
|
2 983
|
2 371
|
3 753
|
3 606
|
2 951
|
3 003
|
4 000
|
4 760
|
4 607
|
5 019
|
5 909
|
7 600
|
9 035
|
7 018
|
7 662
|
9 281
|
|
| Other Current Liabilities |
784
|
941
|
807
|
728
|
754
|
885
|
7 055
|
7 365
|
7 401
|
1 058
|
857
|
5 762
|
2 780
|
5 292
|
5 583
|
5 699
|
5 848
|
5 827
|
6 364
|
6 887
|
7 788
|
11 851
|
11 929
|
11 339
|
|
| Total Current Liabilities |
17 829
|
15 404
|
15 291
|
16 150
|
13 769
|
15 514
|
18 071
|
18 274
|
17 658
|
14 956
|
14 898
|
14 858
|
14 161
|
13 714
|
15 175
|
16 004
|
15 886
|
16 968
|
18 849
|
20 450
|
23 817
|
29 204
|
30 014
|
30 670
|
|
| Long-Term Debt |
13 134
|
12 913
|
12 586
|
12 157
|
13 723
|
14 002
|
13 948
|
17 064
|
17 647
|
15 345
|
14 213
|
12 131
|
9 730
|
8 325
|
8 022
|
8 344
|
9 457
|
11 074
|
10 785
|
12 133
|
11 761
|
21 348
|
20 310
|
19 804
|
|
| Deferred Income Tax |
0
|
0
|
0
|
934
|
1 205
|
1 505
|
1 795
|
1 936
|
1 951
|
1 699
|
1 465
|
1 010
|
807
|
1 135
|
1 117
|
1 080
|
1 281
|
1 350
|
984
|
1 101
|
1 196
|
2 640
|
2 575
|
2 606
|
|
| Minority Interest |
2 531
|
2 585
|
2 680
|
1 726
|
1 888
|
2 193
|
2 578
|
2 531
|
2 670
|
1 805
|
1 533
|
1 391
|
1 472
|
1 167
|
1 130
|
1 127
|
1 154
|
1 152
|
1 145
|
1 099
|
1 252
|
2 612
|
2 391
|
2 391
|
|
| Other Liabilities |
5 175
|
4 787
|
4 788
|
1 637
|
2 006
|
2 550
|
2 303
|
2 320
|
2 430
|
2 205
|
1 951
|
1 980
|
1 851
|
2 071
|
3 659
|
3 645
|
3 020
|
2 881
|
3 323
|
3 341
|
3 534
|
5 245
|
4 965
|
4 573
|
|
| Total Liabilities |
38 669
N/A
|
35 689
-8%
|
35 346
-1%
|
32 603
-8%
|
32 591
0%
|
35 763
+10%
|
38 694
+8%
|
42 125
+9%
|
42 357
+1%
|
36 010
-15%
|
34 060
-5%
|
31 371
-8%
|
28 020
-11%
|
26 412
-6%
|
29 103
+10%
|
30 200
+4%
|
30 799
+2%
|
33 425
+9%
|
35 085
+5%
|
38 125
+9%
|
41 559
+9%
|
61 049
+47%
|
60 255
-1%
|
60 044
0%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4 673
|
5 404
|
2 002
|
2 032
|
2 039
|
2 063
|
2 359
|
2 363
|
2 468
|
2 496
|
2 598
|
2 610
|
2 744
|
2 812
|
2 817
|
2 817
|
2 817
|
2 828
|
2 836
|
2 893
|
3 499
|
3 573
|
3 627
|
3 703
|
|
| Retained Earnings |
1 203
|
1 994
|
4 749
|
5 277
|
4 748
|
4 344
|
3 925
|
4 599
|
4 504
|
4 211
|
4 909
|
3 690
|
3 490
|
2 824
|
3 171
|
3 235
|
3 231
|
3 550
|
3 508
|
3 658
|
3 414
|
4 083
|
3 925
|
3 721
|
|
| Additional Paid In Capital |
2 270
|
2 919
|
6 322
|
6 468
|
6 499
|
6 641
|
9 180
|
9 198
|
9 433
|
9 515
|
9 796
|
8 466
|
7 851
|
7 166
|
7 166
|
7 161
|
7 161
|
7 183
|
7 198
|
7 292
|
9 310
|
9 470
|
9 631
|
9 902
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
67
|
60
|
34
|
60
|
16
|
43
|
56
|
63
|
57
|
418
|
354
|
286
|
306
|
337
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
443
|
443
|
443
|
437
|
437
|
458
|
434
|
444
|
442
|
451
|
430
|
436
|
375
|
383
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
222
|
1 559
|
1 656
|
1 641
|
1 506
|
1 224
|
85
|
93
|
1 582
|
2 200
|
3 444
|
3 047
|
3 077
|
|
| Total Equity |
5 740
N/A
|
6 330
+10%
|
3 575
-44%
|
3 223
-10%
|
3 790
+18%
|
4 361
+15%
|
7 613
+75%
|
6 961
-9%
|
7 397
+6%
|
7 800
+5%
|
7 008
-10%
|
7 106
+1%
|
8 187
+15%
|
8 312
+2%
|
8 000
-4%
|
7 749
-3%
|
7 480
-3%
|
5 870
-22%
|
5 934
+1%
|
7 239
+22%
|
11 518
+59%
|
12 255
+6%
|
12 311
+0%
|
12 915
+5%
|
|
| Total Liabilities & Equity |
44 409
N/A
|
42 018
-5%
|
38 920
-7%
|
35 826
-8%
|
36 381
+2%
|
40 124
+10%
|
46 307
+15%
|
49 086
+6%
|
49 755
+1%
|
43 809
-12%
|
41 067
-6%
|
38 477
-6%
|
36 208
-6%
|
34 725
-4%
|
37 103
+7%
|
37 949
+2%
|
38 279
+1%
|
39 294
+3%
|
41 019
+4%
|
45 364
+11%
|
53 077
+17%
|
73 304
+38%
|
72 566
-1%
|
72 959
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
396
|
459
|
449
|
446
|
435
|
443
|
509
|
510
|
497
|
503
|
524
|
527
|
555
|
569
|
570
|
569
|
570
|
574
|
575
|
587
|
687
|
702
|
704
|
715
|
|