Porsche Automobil Holding SE
XETRA:PAH3
Balance Sheet
Balance Sheet Decomposition
Porsche Automobil Holding SE
Current Assets | 545m |
Cash & Short-Term Investments | 226m |
Receivables | 316m |
Other Current Assets | 3m |
Non-Current Assets | 59.8B |
Long-Term Investments | 59.8B |
PP&E | 1m |
Other Non-Current Assets | -1m |
Current Liabilities | 1.1B |
Accounts Payable | 1m |
Accrued Liabilities | 1m |
Other Current Liabilities | 1.1B |
Non-Current Liabilities | 6.1B |
Long-Term Debt | 5.9B |
Other Non-Current Liabilities | 237m |
Balance Sheet
Porsche Automobil Holding SE
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
2 912
|
983
|
712
|
648
|
664
|
630
|
353
|
259
|
271
|
86
|
|
Cash Equivalents |
2 912
|
983
|
712
|
648
|
664
|
630
|
353
|
259
|
271
|
86
|
|
Short-Term Investments |
4
|
1 593
|
1 298
|
955
|
288
|
250
|
245
|
344
|
371
|
360
|
|
Total Receivables |
146
|
174
|
5
|
1
|
31
|
23
|
64
|
25
|
0
|
316
|
|
Accounts Receivables |
0
|
0
|
0
|
0
|
25
|
21
|
28
|
22
|
0
|
0
|
|
Other Receivables |
0
|
0
|
0
|
0
|
6
|
2
|
36
|
3
|
0
|
0
|
|
Inventory |
0
|
0
|
0
|
0
|
3
|
3
|
4
|
5
|
0
|
0
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
5
|
10
|
18
|
4
|
318
|
314
|
|
Total Current Assets |
3 062
|
2 750
|
2 015
|
1 604
|
991
|
916
|
684
|
637
|
960
|
1 076
|
|
PP&E Net |
0
|
0
|
0
|
0
|
7
|
7
|
37
|
34
|
0
|
1
|
|
PP&E Gross |
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
|
Accumulated Depreciation |
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
120
|
255
|
94
|
80
|
0
|
0
|
|
Goodwill |
0
|
0
|
0
|
0
|
213
|
0
|
147
|
147
|
0
|
0
|
|
Note Receivable |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
|
Long-Term Investments |
28 222
|
27 405
|
25 574
|
26 760
|
30 242
|
32 528
|
34 625
|
35 347
|
41 572
|
57 710
|
|
Other Long-Term Assets |
1
|
2
|
2
|
1
|
2
|
2
|
4
|
4
|
1
|
1
|
|
Other Assets |
0
|
0
|
0
|
0
|
213
|
0
|
147
|
147
|
0
|
0
|
|
Total Assets |
31 285
N/A
|
30 157
-4%
|
27 591
-9%
|
28 365
+3%
|
31 576
+11%
|
33 708
+7%
|
35 592
+6%
|
36 250
+2%
|
42 533
+17%
|
58 786
+38%
|
|
Liabilities | |||||||||||
Accounts Payable |
10
|
3
|
1
|
2
|
5
|
3
|
4
|
5
|
2
|
4
|
|
Accrued Liabilities |
6
|
7
|
4
|
4
|
5
|
0
|
7
|
8
|
6
|
6
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
11
|
0
|
300
|
1
|
1
|
5
|
14
|
0
|
3 941
|
|
Other Current Liabilities |
433
|
578
|
150
|
89
|
119
|
129
|
86
|
78
|
141
|
40
|
|
Total Current Liabilities |
449
|
599
|
155
|
395
|
130
|
133
|
102
|
105
|
149
|
3 991
|
|
Long-Term Debt |
300
|
300
|
300
|
0
|
12
|
12
|
35
|
23
|
0
|
3 152
|
|
Deferred Income Tax |
36
|
36
|
22
|
28
|
83
|
93
|
100
|
100
|
116
|
172
|
|
Minority Interest |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
|
Other Liabilities |
30
|
35
|
37
|
48
|
59
|
54
|
71
|
76
|
72
|
54
|
|
Total Liabilities |
815
N/A
|
970
+19%
|
514
-47%
|
471
-8%
|
285
-39%
|
293
+3%
|
309
+5%
|
305
-1%
|
338
+11%
|
7 369
+2 080%
|
|
Equity | |||||||||||
Common Stock |
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
|
Retained Earnings |
30 164
|
28 881
|
26 771
|
27 588
|
32 536
|
35 485
|
39 376
|
41 214
|
45 103
|
45 747
|
|
Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 884
|
|
Other Equity |
0
|
0
|
0
|
0
|
1 551
|
2 376
|
4 399
|
5 575
|
3 214
|
480
|
|
Total Equity |
30 470
N/A
|
29 187
-4%
|
27 077
-7%
|
27 894
+3%
|
31 291
+12%
|
33 415
+7%
|
35 283
+6%
|
35 945
+2%
|
42 195
+17%
|
51 417
+22%
|
|
Total Liabilities & Equity |
31 285
N/A
|
30 157
-4%
|
27 591
-9%
|
28 365
+3%
|
31 576
+11%
|
33 708
+7%
|
35 592
+6%
|
36 250
+2%
|
42 533
+17%
|
58 786
+38%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|
306
|