Ottakringer Getraenke AG
VSE:OTS
Balance Sheet
Balance Sheet Decomposition
Ottakringer Getraenke AG
Ottakringer Getraenke AG
Balance Sheet
Ottakringer Getraenke AG
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
29
|
5
|
4
|
5
|
2
|
1
|
1
|
0
|
0
|
0
|
|
| Cash Equivalents |
29
|
5
|
4
|
5
|
2
|
1
|
1
|
0
|
0
|
0
|
|
| Total Receivables |
29
|
32
|
30
|
29
|
30
|
30
|
31
|
17
|
25
|
26
|
|
| Accounts Receivables |
29
|
31
|
30
|
29
|
30
|
30
|
29
|
15
|
22
|
25
|
|
| Other Receivables |
0
|
0
|
0
|
1
|
0
|
0
|
2
|
2
|
2
|
1
|
|
| Inventory |
13
|
14
|
14
|
15
|
16
|
16
|
18
|
16
|
17
|
21
|
|
| Other Current Assets |
5
|
8
|
6
|
5
|
7
|
6
|
5
|
10
|
7
|
8
|
|
| Total Current Assets |
76
|
58
|
54
|
54
|
55
|
54
|
55
|
43
|
48
|
55
|
|
| PP&E Net |
80
|
89
|
89
|
84
|
87
|
105
|
117
|
119
|
125
|
128
|
|
| PP&E Gross |
80
|
89
|
89
|
84
|
87
|
105
|
117
|
119
|
125
|
128
|
|
| Accumulated Depreciation |
150
|
156
|
163
|
165
|
162
|
166
|
171
|
177
|
182
|
188
|
|
| Intangible Assets |
15
|
14
|
15
|
15
|
14
|
14
|
14
|
12
|
12
|
13
|
|
| Goodwill |
2
|
2
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
7
|
9
|
|
| Long-Term Investments |
22
|
22
|
22
|
24
|
20
|
19
|
19
|
17
|
7
|
8
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
|
| Other Assets |
2
|
2
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
|
| Total Assets |
195
N/A
|
185
-5%
|
183
-1%
|
183
0%
|
181
-1%
|
196
+8%
|
215
+10%
|
201
-7%
|
204
+2%
|
218
+6%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
14
|
14
|
12
|
14
|
16
|
20
|
18
|
9
|
13
|
20
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
20
|
22
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
24
|
33
|
40
|
26
|
23
|
|
| Current Portion of Long-Term Debt |
13
|
6
|
8
|
3
|
1
|
2
|
3
|
8
|
8
|
3
|
|
| Other Current Liabilities |
33
|
39
|
39
|
38
|
38
|
37
|
36
|
29
|
30
|
32
|
|
| Total Current Liabilities |
59
|
59
|
58
|
55
|
55
|
82
|
90
|
104
|
97
|
99
|
|
| Long-Term Debt |
22
|
22
|
17
|
16
|
11
|
19
|
25
|
19
|
29
|
38
|
|
| Deferred Income Tax |
3
|
4
|
3
|
3
|
2
|
1
|
1
|
1
|
0
|
0
|
|
| Minority Interest |
2
|
2
|
3
|
3
|
8
|
8
|
8
|
0
|
0
|
0
|
|
| Other Liabilities |
10
|
9
|
10
|
13
|
10
|
9
|
9
|
9
|
10
|
11
|
|
| Total Liabilities |
97
N/A
|
96
-1%
|
91
-5%
|
89
-2%
|
86
-4%
|
120
+40%
|
134
+12%
|
133
0%
|
136
+2%
|
148
+9%
|
|
| Equity | |||||||||||
| Common Stock |
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
|
| Retained Earnings |
40
|
40
|
44
|
45
|
48
|
49
|
54
|
40
|
41
|
42
|
|
| Additional Paid In Capital |
39
|
26
|
26
|
26
|
25
|
25
|
25
|
25
|
25
|
25
|
|
| Unrealized Security Profit/Loss |
0
|
3
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
17
|
17
|
17
|
17
|
17
|
|
| Other Equity |
1
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
|
| Total Equity |
98
N/A
|
89
-10%
|
92
+4%
|
94
+1%
|
95
+2%
|
77
-20%
|
82
+6%
|
68
-17%
|
69
+1%
|
70
+2%
|
|
| Total Liabilities & Equity |
195
N/A
|
185
-5%
|
183
-1%
|
183
0%
|
181
-1%
|
196
+8%
|
215
+10%
|
201
-7%
|
204
+2%
|
218
+6%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|