S&T AG
XETRA:SANT
Balance Sheet
Balance Sheet Decomposition
S&T AG
Current Assets | 782.5m |
Cash & Short-Term Investments | 237.4m |
Receivables | 326m |
Other Current Assets | 219.1m |
Non-Current Assets | 513.2m |
Long-Term Investments | 12.6m |
PP&E | 125.6m |
Intangibles | 104.3m |
Other Non-Current Assets | 270.8m |
Current Liabilities | 530.8m |
Accounts Payable | 215.9m |
Other Current Liabilities | 314.9m |
Non-Current Liabilities | 335.9m |
Long-Term Debt | 277.2m |
Other Non-Current Liabilities | 58.8m |
Balance Sheet
S&T AG
Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
30
|
43
|
40
|
60
|
126
|
217
|
344
|
312
|
282
|
593
|
|
Cash |
30
|
0
|
0
|
60
|
126
|
217
|
172
|
312
|
282
|
297
|
|
Cash Equivalents |
0
|
43
|
40
|
0
|
0
|
0
|
172
|
0
|
0
|
297
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
4
|
12
|
|
Total Receivables |
90
|
78
|
103
|
92
|
185
|
188
|
225
|
260
|
253
|
291
|
|
Accounts Receivables |
82
|
72
|
96
|
86
|
169
|
172
|
207
|
239
|
228
|
265
|
|
Other Receivables |
8
|
7
|
7
|
5
|
16
|
16
|
18
|
21
|
25
|
26
|
|
Inventory |
23
|
23
|
30
|
29
|
85
|
104
|
131
|
147
|
160
|
187
|
|
Other Current Assets |
7
|
9
|
15
|
31
|
25
|
28
|
28
|
39
|
43
|
47
|
|
Total Current Assets |
151
|
153
|
187
|
212
|
421
|
537
|
555
|
769
|
741
|
833
|
|
PP&E Net |
10
|
9
|
11
|
15
|
28
|
32
|
37
|
100
|
135
|
133
|
|
PP&E Gross |
10
|
9
|
11
|
15
|
28
|
32
|
37
|
100
|
135
|
133
|
|
Accumulated Depreciation |
5
|
8
|
9
|
10
|
13
|
19
|
26
|
45
|
66
|
93
|
|
Intangible Assets |
12
|
15
|
17
|
17
|
86
|
85
|
88
|
100
|
103
|
104
|
|
Note Receivable |
0
|
0
|
0
|
3
|
0
|
0
|
6
|
10
|
12
|
12
|
|
Long-Term Investments |
4
|
3
|
4
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
Other Long-Term Assets |
10
|
11
|
14
|
16
|
26
|
41
|
42
|
51
|
56
|
61
|
|
Other Assets |
28
|
29
|
41
|
56
|
97
|
105
|
120
|
194
|
199
|
208
|
|
Total Assets |
214
N/A
|
220
+3%
|
273
+24%
|
319
+17%
|
669
+110%
|
805
+20%
|
848
+5%
|
1 226
+45%
|
1 247
+2%
|
1 352
+8%
|
|
Liabilities | |||||||||||
Accounts Payable |
54
|
47
|
74
|
70
|
134
|
155
|
177
|
205
|
210
|
270
|
|
Accrued Liabilities |
13
|
11
|
13
|
19
|
31
|
45
|
26
|
34
|
37
|
40
|
|
Short-Term Debt |
37
|
1
|
14
|
16
|
16
|
13
|
11
|
42
|
23
|
46
|
|
Current Portion of Long-Term Debt |
1
|
27
|
1
|
7
|
4
|
34
|
28
|
44
|
43
|
49
|
|
Other Current Liabilities |
30
|
28
|
38
|
55
|
110
|
92
|
106
|
184
|
171
|
176
|
|
Total Current Liabilities |
134
|
114
|
140
|
167
|
295
|
338
|
349
|
509
|
483
|
581
|
|
Long-Term Debt |
7
|
24
|
26
|
28
|
74
|
69
|
79
|
267
|
264
|
277
|
|
Deferred Income Tax |
1
|
1
|
2
|
1
|
5
|
9
|
13
|
13
|
13
|
13
|
|
Minority Interest |
2
|
2
|
3
|
2
|
87
|
27
|
11
|
12
|
5
|
5
|
|
Other Liabilities |
8
|
10
|
16
|
20
|
53
|
56
|
40
|
51
|
77
|
57
|
|
Total Liabilities |
152
N/A
|
151
-1%
|
186
+23%
|
219
+18%
|
515
+135%
|
500
-3%
|
492
-2%
|
853
+73%
|
843
-1%
|
934
+11%
|
|
Equity | |||||||||||
Common Stock |
39
|
39
|
43
|
44
|
49
|
63
|
66
|
66
|
66
|
66
|
|
Retained Earnings |
23
|
30
|
44
|
56
|
105
|
242
|
290
|
321
|
364
|
399
|
|
Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
177
|
0
|
0
|
0
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
26
|
47
|
|
Other Equity |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
62
N/A
|
69
+12%
|
87
+26%
|
100
+15%
|
154
+54%
|
305
+98%
|
356
+17%
|
373
+5%
|
404
+8%
|
419
+4%
|
|
Total Liabilities & Equity |
214
N/A
|
220
+3%
|
273
+24%
|
319
+17%
|
669
+110%
|
805
+20%
|
848
+5%
|
1 226
+45%
|
1 247
+2%
|
1 352
+8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
39
|
39
|
43
|
44
|
49
|
63
|
66
|
65
|
65
|
64
|