Nagarro SE
XETRA:NA9
Balance Sheet
Balance Sheet Decomposition
Nagarro SE
Current Assets | 354m |
Cash & Short-Term Investments | 124.2m |
Receivables | 216.3m |
Other Current Assets | 13.5m |
Non-Current Assets | 325.9m |
Long-Term Investments | 3.3m |
PP&E | 60.6m |
Intangibles | 247.3m |
Other Non-Current Assets | 14.6m |
Current Liabilities | 168.3m |
Accounts Payable | 17.9m |
Accrued Liabilities | 1.9m |
Other Current Liabilities | 148.5m |
Non-Current Liabilities | 330.4m |
Long-Term Debt | 297.2m |
Other Non-Current Liabilities | 33.2m |
Balance Sheet
Nagarro SE
Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Cash & Cash Equivalents |
17
|
28
|
44
|
108
|
107
|
110
|
110
|
|
Cash |
17
|
28
|
44
|
108
|
107
|
110
|
110
|
|
Short-Term Investments |
2
|
2
|
2
|
2
|
3
|
6
|
14
|
|
Total Receivables |
57
|
88
|
102
|
92
|
138
|
191
|
216
|
|
Accounts Receivables |
50
|
81
|
93
|
85
|
125
|
173
|
201
|
|
Other Receivables |
7
|
8
|
9
|
7
|
13
|
18
|
15
|
|
Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Assets |
5
|
9
|
10
|
8
|
12
|
15
|
14
|
|
Total Current Assets |
81
|
127
|
157
|
210
|
260
|
323
|
354
|
|
PP&E Net |
32
|
54
|
62
|
58
|
70
|
64
|
61
|
|
PP&E Gross |
32
|
54
|
62
|
58
|
70
|
64
|
61
|
|
Accumulated Depreciation |
12
|
19
|
31
|
38
|
56
|
73
|
83
|
|
Intangible Assets |
6
|
10
|
9
|
11
|
15
|
14
|
27
|
|
Goodwill |
39
|
97
|
102
|
96
|
163
|
203
|
221
|
|
Long-Term Investments |
4
|
3
|
3
|
3
|
4
|
4
|
3
|
|
Other Long-Term Assets |
4
|
5
|
9
|
8
|
12
|
12
|
15
|
|
Other Assets |
39
|
97
|
102
|
96
|
163
|
203
|
221
|
|
Total Assets |
166
N/A
|
297
+79%
|
342
+15%
|
387
+13%
|
525
+36%
|
619
+18%
|
680
+10%
|
|
Liabilities | ||||||||
Accounts Payable |
15
|
17
|
16
|
22
|
18
|
15
|
18
|
|
Accrued Liabilities |
2
|
3
|
3
|
4
|
9
|
12
|
12
|
|
Short-Term Debt |
45
|
52
|
117
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
9
|
15
|
17
|
26
|
43
|
33
|
26
|
|
Other Current Liabilities |
32
|
48
|
63
|
64
|
93
|
119
|
112
|
|
Total Current Liabilities |
103
|
135
|
216
|
116
|
163
|
179
|
168
|
|
Long-Term Debt |
25
|
41
|
47
|
211
|
229
|
239
|
297
|
|
Deferred Income Tax |
1
|
2
|
2
|
3
|
4
|
4
|
8
|
|
Minority Interest |
5
|
14
|
10
|
3
|
0
|
0
|
0
|
|
Other Liabilities |
3
|
30
|
17
|
10
|
31
|
31
|
25
|
|
Total Liabilities |
138
N/A
|
223
+61%
|
292
+31%
|
343
+18%
|
428
+25%
|
453
+6%
|
499
+10%
|
|
Equity | ||||||||
Common Stock |
0
|
0
|
0
|
11
|
14
|
14
|
14
|
|
Retained Earnings |
0
|
0
|
0
|
299
|
341
|
422
|
478
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
10
|
40
|
|
Other Equity |
28
|
75
|
50
|
266
|
258
|
261
|
271
|
|
Total Equity |
28
N/A
|
75
+166%
|
50
-33%
|
44
-13%
|
97
+121%
|
166
+71%
|
181
+9%
|
|
Total Liabilities & Equity |
166
N/A
|
297
+79%
|
342
+15%
|
387
+13%
|
525
+36%
|
619
+18%
|
680
+10%
|
|
Shares Outstanding | ||||||||
Common Shares Outstanding |
11
|
11
|
11
|
11
|
14
|
14
|
13
|