Adler Group SA
XETRA:ADJ
Balance Sheet
Balance Sheet Decomposition
Adler Group SA
Current Assets | 1.1B |
Cash & Short-Term Investments | 377.4m |
Receivables | 188.2m |
Other Current Assets | 578.5m |
Non-Current Assets | 6.6B |
Long-Term Investments | 5B |
PP&E | 46.6m |
Intangibles | 239k |
Other Non-Current Assets | 1.5B |
Current Liabilities | 799.3m |
Accounts Payable | 65.2m |
Accrued Liabilities | 16.8m |
Other Current Liabilities | 717.4m |
Non-Current Liabilities | 7.1B |
Long-Term Debt | 5.8B |
Other Non-Current Liabilities | 1.4B |
Balance Sheet
Adler Group 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 |
10
|
69
|
183
|
122
|
28
|
388
|
376
|
556
|
387
|
377
|
|
Cash Equivalents |
10
|
69
|
183
|
122
|
28
|
388
|
376
|
556
|
387
|
377
|
|
Short-Term Investments |
0
|
65
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
2
|
8
|
8
|
15
|
15
|
19
|
816
|
864
|
262
|
188
|
|
Accounts Receivables |
2
|
6
|
7
|
10
|
13
|
16
|
359
|
449
|
160
|
90
|
|
Other Receivables |
0
|
1
|
1
|
4
|
1
|
4
|
457
|
415
|
102
|
98
|
|
Inventory |
0
|
45
|
40
|
43
|
35
|
26
|
1 559
|
1 093
|
679
|
515
|
|
Other Current Assets |
57
|
21
|
35
|
25
|
27
|
31
|
72
|
53
|
64
|
63
|
|
Total Current Assets |
69
|
208
|
266
|
204
|
104
|
464
|
2 822
|
2 566
|
1 391
|
1 144
|
|
PP&E Net |
0
|
2
|
2
|
3
|
3
|
12
|
55
|
45
|
37
|
47
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
3
|
1
|
0
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
1 205
|
91
|
0
|
0
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
8
|
13
|
22
|
56
|
|
Long-Term Investments |
612
|
1 459
|
2 283
|
3 277
|
4 051
|
3 909
|
10 514
|
7 240
|
6 558
|
5 042
|
|
Other Long-Term Assets |
119
|
2
|
12
|
34
|
12
|
11
|
303
|
3 079
|
1 700
|
1 429
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1 205
|
91
|
0
|
0
|
|
Total Assets |
801
N/A
|
1 670
+109%
|
2 562
+53%
|
3 518
+37%
|
4 170
+19%
|
4 396
+5%
|
14 912
+239%
|
13 036
-13%
|
9 710
-26%
|
7 717
-21%
|
|
Liabilities | |||||||||||
Accounts Payable |
3
|
8
|
4
|
5
|
18
|
22
|
122
|
76
|
78
|
65
|
|
Accrued Liabilities |
1
|
3
|
4
|
6
|
6
|
17
|
169
|
139
|
72
|
17
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
46
|
38
|
27
|
73
|
17
|
38
|
1 931
|
643
|
911
|
296
|
|
Other Current Liabilities |
9
|
17
|
27
|
38
|
33
|
34
|
632
|
460
|
432
|
421
|
|
Total Current Liabilities |
59
|
67
|
62
|
123
|
75
|
112
|
2 854
|
1 319
|
1 493
|
799
|
|
Long-Term Debt |
387
|
751
|
877
|
1 350
|
1 592
|
1 294
|
6 113
|
6 377
|
5 084
|
5 788
|
|
Deferred Income Tax |
26
|
49
|
118
|
183
|
249
|
239
|
944
|
760
|
526
|
347
|
|
Minority Interest |
1
|
9
|
25
|
36
|
47
|
52
|
774
|
703
|
496
|
271
|
|
Other Liabilities |
197
|
9
|
19
|
30
|
57
|
53
|
101
|
887
|
694
|
740
|
|
Total Liabilities |
671
N/A
|
885
+32%
|
1 100
+24%
|
1 723
+57%
|
2 019
+17%
|
1 750
-13%
|
10 786
+516%
|
10 046
-7%
|
8 292
-17%
|
7 946
-4%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
98
|
247
|
628
|
966
|
1 327
|
1 895
|
2 087
|
928
|
622
|
2 278
|
|
Additional Paid In Capital |
14
|
207
|
500
|
499
|
499
|
501
|
1 892
|
1 845
|
1 845
|
1 874
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
68
|
114
|
123
|
134
|
146
|
|
Other Equity |
18
|
332
|
334
|
331
|
325
|
318
|
261
|
341
|
327
|
321
|
|
Total Equity |
130
N/A
|
786
+504%
|
1 462
+86%
|
1 795
+23%
|
2 151
+20%
|
2 647
+23%
|
4 126
+56%
|
2 990
-28%
|
1 417
-53%
|
229
N/A
|
|
Total Liabilities & Equity |
801
N/A
|
1 670
+109%
|
2 562
+53%
|
3 518
+37%
|
4 170
+19%
|
4 396
+5%
|
14 912
+239%
|
13 036
-13%
|
9 710
-26%
|
7 717
-21%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
25
|
40
|
50
|
50
|
50
|
50
|
118
|
118
|
118
|
152
|