KWS SAAT SE & Co KgaA
XETRA:KWS
Balance Sheet
Balance Sheet Decomposition
KWS SAAT SE & Co KgaA
Current Assets | 1.6B |
Cash & Short-Term Investments | 323.6m |
Receivables | 447.4m |
Other Current Assets | 804.7m |
Non-Current Assets | 1.4B |
Long-Term Investments | 123.5m |
PP&E | 651m |
Intangibles | 435.7m |
Other Non-Current Assets | 154.7m |
Current Liabilities | 1.2B |
Accounts Payable | 216.5m |
Other Current Liabilities | 946m |
Non-Current Liabilities | 643.5m |
Long-Term Debt | 489.6m |
Other Non-Current Liabilities | 153.9m |
Balance Sheet
KWS SAAT SE & Co KgaA
Jun-2012 | Jun-2013 | Jun-2014 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
143
|
102
|
78
|
133
|
182
|
174
|
140
|
91
|
223
|
204
|
|
Cash |
0
|
0
|
0
|
0
|
182
|
174
|
140
|
91
|
0
|
0
|
|
Cash Equivalents |
143
|
102
|
78
|
133
|
0
|
0
|
0
|
0
|
223
|
204
|
|
Short-Term Investments |
42
|
101
|
93
|
76
|
50
|
71
|
507
|
92
|
41
|
55
|
|
Total Receivables |
354
|
419
|
407
|
349
|
363
|
367
|
486
|
519
|
541
|
643
|
|
Accounts Receivables |
309
|
360
|
362
|
294
|
303
|
310
|
405
|
435
|
450
|
519
|
|
Other Receivables |
44
|
59
|
46
|
55
|
60
|
57
|
81
|
83
|
92
|
124
|
|
Inventory |
140
|
145
|
193
|
198
|
208
|
195
|
193
|
230
|
272
|
364
|
|
Other Current Assets |
5
|
6
|
15
|
12
|
12
|
19
|
21
|
30
|
34
|
64
|
|
Total Current Assets |
682
|
771
|
786
|
769
|
815
|
826
|
1 347
|
961
|
1 111
|
1 329
|
|
PP&E Net |
262
|
288
|
322
|
379
|
389
|
402
|
445
|
541
|
550
|
610
|
|
PP&E Gross |
262
|
288
|
322
|
379
|
389
|
402
|
445
|
541
|
550
|
610
|
|
Accumulated Depreciation |
231
|
249
|
271
|
279
|
295
|
318
|
339
|
362
|
403
|
464
|
|
Intangible Assets |
62
|
52
|
47
|
66
|
59
|
60
|
66
|
368
|
354
|
333
|
|
Goodwill |
50
|
50
|
53
|
29
|
28
|
25
|
26
|
117
|
123
|
123
|
|
Note Receivable |
6
|
6
|
4
|
3
|
2
|
1
|
1
|
9
|
8
|
15
|
|
Long-Term Investments |
5
|
10
|
3
|
150
|
155
|
154
|
159
|
168
|
183
|
197
|
|
Other Long-Term Assets |
26
|
37
|
48
|
41
|
47
|
49
|
71
|
71
|
48
|
45
|
|
Other Assets |
50
|
50
|
53
|
29
|
28
|
25
|
26
|
117
|
123
|
123
|
|
Total Assets |
1 092
N/A
|
1 213
+11%
|
1 263
+4%
|
1 437
+14%
|
1 495
+4%
|
1 518
+2%
|
2 115
+39%
|
2 235
+6%
|
2 377
+6%
|
2 652
+12%
|
|
Liabilities | |||||||||||
Accounts Payable |
74
|
83
|
81
|
75
|
75
|
76
|
88
|
110
|
154
|
202
|
|
Short-Term Debt |
29
|
6
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
23
|
27
|
42
|
23
|
39
|
61
|
474
|
105
|
104
|
119
|
|
Other Current Liabilities |
202
|
224
|
236
|
177
|
185
|
165
|
223
|
231
|
227
|
271
|
|
Total Current Liabilities |
328
|
340
|
371
|
275
|
299
|
302
|
785
|
446
|
484
|
592
|
|
Long-Term Debt |
23
|
99
|
114
|
229
|
201
|
169
|
182
|
562
|
639
|
651
|
|
Deferred Income Tax |
36
|
30
|
26
|
9
|
13
|
19
|
16
|
92
|
66
|
64
|
|
Minority Interest |
25
|
32
|
8
|
2
|
3
|
3
|
3
|
0
|
0
|
0
|
|
Other Liabilities |
102
|
78
|
114
|
155
|
145
|
146
|
167
|
142
|
134
|
99
|
|
Total Liabilities |
514
N/A
|
578
+13%
|
633
+10%
|
671
+6%
|
661
-2%
|
639
-3%
|
1 154
+81%
|
1 241
+8%
|
1 323
+7%
|
1 406
+6%
|
|
Equity | |||||||||||
Common Stock |
20
|
20
|
20
|
20
|
20
|
20
|
99
|
99
|
99
|
99
|
|
Retained Earnings |
1
|
610
|
604
|
740
|
873
|
951
|
848
|
1 033
|
1 129
|
1 238
|
|
Additional Paid In Capital |
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
5
|
5
|
|
Other Equity |
553
|
0
|
0
|
0
|
64
|
98
|
8
|
145
|
185
|
102
|
|
Total Equity |
579
N/A
|
635
+10%
|
630
-1%
|
766
+22%
|
834
+9%
|
879
+5%
|
961
+9%
|
994
+3%
|
1 054
+6%
|
1 246
+18%
|
|
Total Liabilities & Equity |
1 092
N/A
|
1 213
+11%
|
1 263
+4%
|
1 437
+14%
|
1 495
+4%
|
1 518
+2%
|
2 115
+39%
|
2 235
+6%
|
2 377
+6%
|
2 652
+12%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|