Scout24 SE
XETRA:G24
Balance Sheet
Balance Sheet Decomposition
Scout24 SE
Current Assets | 168.1m |
Cash & Short-Term Investments | 43m |
Receivables | 36.2m |
Other Current Assets | 88.8m |
Non-Current Assets | 1.8B |
Long-Term Investments | 14.6m |
PP&E | 57.8m |
Intangibles | 1.7B |
Other Non-Current Assets | 4k |
Current Liabilities | 283.1m |
Accounts Payable | 13.7m |
Other Current Liabilities | 269.3m |
Non-Current Liabilities | 336.9m |
Long-Term Debt | 55.5m |
Other Non-Current Liabilities | 281.3m |
Balance Sheet
Scout24 SE
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash & Cash Equivalents |
21
|
71
|
43
|
57
|
59
|
66
|
178
|
120
|
39
|
|
Cash |
21
|
71
|
43
|
57
|
59
|
66
|
178
|
120
|
39
|
|
Short-Term Investments |
2
|
0
|
0
|
1
|
2
|
1
|
1 565
|
467
|
2
|
|
Total Receivables |
36
|
38
|
45
|
50
|
65
|
32
|
21
|
25
|
32
|
|
Accounts Receivables |
35
|
38
|
43
|
47
|
59
|
31
|
21
|
23
|
31
|
|
Other Receivables |
0
|
0
|
1
|
3
|
6
|
1
|
0
|
1
|
2
|
|
Other Current Assets |
9
|
9
|
8
|
7
|
10
|
642
|
6
|
8
|
10
|
|
Total Current Assets |
68
|
118
|
96
|
115
|
137
|
740
|
1 769
|
619
|
83
|
|
PP&E Net |
17
|
13
|
10
|
8
|
43
|
31
|
72
|
67
|
60
|
|
PP&E Gross |
17
|
13
|
10
|
8
|
43
|
31
|
72
|
67
|
60
|
|
Accumulated Depreciation |
0
|
9
|
15
|
19
|
31
|
28
|
26
|
36
|
46
|
|
Intangible Assets |
1 277
|
1 243
|
1 201
|
1 173
|
1 169
|
964
|
953
|
940
|
940
|
|
Goodwill |
783
|
787
|
816
|
837
|
1 071
|
693
|
713
|
782
|
785
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
|
Long-Term Investments |
42
|
2
|
2
|
2
|
43
|
3
|
13
|
5
|
4
|
|
Other Long-Term Assets |
8
|
10
|
5
|
5
|
1
|
0
|
1
|
0
|
0
|
|
Other Assets |
783
|
787
|
816
|
837
|
1 071
|
693
|
713
|
782
|
785
|
|
Total Assets |
2 195
N/A
|
2 173
-1%
|
2 131
-2%
|
2 140
+0%
|
2 464
+15%
|
2 431
-1%
|
3 520
+45%
|
2 421
-31%
|
1 881
-22%
|
|
Liabilities | ||||||||||
Accounts Payable |
32
|
26
|
28
|
22
|
38
|
18
|
13
|
17
|
18
|
|
Accrued Liabilities |
0
|
23
|
22
|
25
|
20
|
16
|
12
|
14
|
17
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
3
|
4
|
69
|
1
|
0
|
|
Current Portion of Long-Term Debt |
2
|
6
|
32
|
80
|
28
|
27
|
9
|
67
|
111
|
|
Other Current Liabilities |
36
|
33
|
30
|
32
|
48
|
146
|
39
|
41
|
32
|
|
Total Current Liabilities |
90
|
87
|
112
|
159
|
138
|
211
|
143
|
141
|
178
|
|
Long-Term Debt |
634
|
766
|
642
|
536
|
778
|
821
|
253
|
191
|
51
|
|
Deferred Income Tax |
403
|
393
|
379
|
371
|
357
|
296
|
288
|
281
|
278
|
|
Minority Interest |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
8
|
6
|
8
|
9
|
18
|
49
|
24
|
36
|
25
|
|
Total Liabilities |
1 136
N/A
|
1 253
+10%
|
1 140
-9%
|
1 075
-6%
|
1 292
+20%
|
1 377
+7%
|
707
-49%
|
648
-8%
|
532
-18%
|
|
Equity | ||||||||||
Common Stock |
2
|
108
|
108
|
108
|
108
|
108
|
106
|
84
|
80
|
|
Retained Earnings |
1 057
|
813
|
456
|
535
|
641
|
905
|
3 051
|
1 567
|
1 426
|
|
Additional Paid In Capital |
0
|
0
|
428
|
423
|
424
|
171
|
173
|
195
|
199
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
130
|
516
|
72
|
357
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
1 059
N/A
|
921
-13%
|
991
+8%
|
1 065
+8%
|
1 173
+10%
|
1 054
-10%
|
2 814
+167%
|
1 774
-37%
|
1 348
-24%
|
|
Total Liabilities & Equity |
2 195
N/A
|
2 173
-1%
|
2 131
-2%
|
2 140
+0%
|
2 464
+15%
|
2 431
-1%
|
3 520
+45%
|
2 421
-31%
|
1 881
-22%
|
|
Shares Outstanding | ||||||||||
Common Shares Outstanding |
1
|
108
|
108
|
108
|
108
|
105
|
98
|
82
|
74
|
|
Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|