Saf-Holland Se
XETRA:SFQ
Balance Sheet
Balance Sheet Decomposition
Saf-Holland Se
Current Assets | 837.3m |
Cash & Short-Term Investments | 247.5m |
Receivables | 225.6m |
Other Current Assets | 364.2m |
Non-Current Assets | 814.4m |
Long-Term Investments | 11.7m |
PP&E | 334m |
Intangibles | 427.2m |
Other Non-Current Assets | 41.5m |
Current Liabilities | 370.9m |
Accounts Payable | 228.6m |
Other Current Liabilities | 142.3m |
Non-Current Liabilities | 807.7m |
Long-Term Debt | 669.5m |
Other Non-Current Liabilities | 138.2m |
Balance Sheet
Saf-Holland Se
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
44
|
146
|
344
|
279
|
155
|
131
|
171
|
165
|
243
|
246
|
|
Cash |
44
|
146
|
344
|
279
|
155
|
131
|
169
|
164
|
237
|
240
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
7
|
6
|
|
Short-Term Investments |
0
|
118
|
1
|
58
|
2
|
3
|
2
|
2
|
5
|
1
|
|
Total Receivables |
110
|
121
|
122
|
140
|
153
|
139
|
109
|
157
|
161
|
248
|
|
Accounts Receivables |
103
|
117
|
117
|
136
|
139
|
126
|
95
|
136
|
145
|
220
|
|
Other Receivables |
7
|
4
|
6
|
5
|
14
|
13
|
14
|
21
|
16
|
29
|
|
Inventory |
122
|
118
|
129
|
134
|
179
|
168
|
126
|
194
|
202
|
307
|
|
Other Current Assets |
5
|
6
|
9
|
9
|
16
|
17
|
16
|
13
|
15
|
35
|
|
Total Current Assets |
281
|
508
|
607
|
620
|
505
|
458
|
425
|
532
|
626
|
837
|
|
PP&E Net |
117
|
128
|
144
|
138
|
163
|
217
|
207
|
201
|
206
|
334
|
|
PP&E Gross |
117
|
128
|
144
|
138
|
163
|
217
|
207
|
201
|
206
|
334
|
|
Accumulated Depreciation |
104
|
115
|
133
|
136
|
151
|
174
|
188
|
229
|
254
|
282
|
|
Intangible Assets |
142
|
145
|
150
|
140
|
181
|
179
|
163
|
157
|
148
|
298
|
|
Goodwill |
50
|
53
|
57
|
54
|
84
|
79
|
77
|
79
|
80
|
129
|
|
Note Receivable |
3
|
3
|
3
|
2
|
2
|
2
|
2
|
6
|
6
|
15
|
|
Long-Term Investments |
12
|
15
|
17
|
17
|
18
|
18
|
17
|
16
|
416
|
12
|
|
Other Long-Term Assets |
40
|
36
|
37
|
27
|
23
|
26
|
30
|
23
|
16
|
27
|
|
Other Assets |
50
|
53
|
57
|
54
|
84
|
79
|
77
|
79
|
80
|
129
|
|
Total Assets |
645
N/A
|
889
+38%
|
1 014
+14%
|
998
-2%
|
977
-2%
|
979
+0%
|
920
-6%
|
1 014
+10%
|
1 498
+48%
|
1 652
+10%
|
|
Liabilities | |||||||||||
Accounts Payable |
94
|
90
|
107
|
114
|
129
|
110
|
107
|
146
|
159
|
229
|
|
Accrued Liabilities |
15
|
17
|
17
|
17
|
23
|
25
|
24
|
23
|
27
|
38
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
4
|
4
|
8
|
81
|
4
|
162
|
9
|
25
|
109
|
27
|
|
Other Current Liabilities |
19
|
14
|
22
|
22
|
18
|
39
|
31
|
31
|
43
|
77
|
|
Total Current Liabilities |
132
|
125
|
154
|
235
|
175
|
335
|
171
|
225
|
339
|
371
|
|
Long-Term Debt |
180
|
381
|
436
|
361
|
364
|
221
|
358
|
338
|
645
|
670
|
|
Deferred Income Tax |
40
|
48
|
56
|
41
|
50
|
53
|
48
|
47
|
45
|
71
|
|
Minority Interest |
2
|
2
|
4
|
2
|
11
|
13
|
3
|
1
|
1
|
3
|
|
Other Liabilities |
45
|
47
|
64
|
60
|
55
|
52
|
43
|
33
|
29
|
64
|
|
Total Liabilities |
399
N/A
|
603
+51%
|
714
+18%
|
699
-2%
|
656
-6%
|
674
+3%
|
623
-8%
|
644
+3%
|
1 058
+64%
|
1 179
+11%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
45
|
45
|
45
|
45
|
|
Retained Earnings |
268
|
305
|
314
|
338
|
356
|
330
|
309
|
348
|
394
|
445
|
|
Other Equity |
22
|
20
|
15
|
39
|
35
|
25
|
56
|
24
|
1
|
17
|
|
Total Equity |
247
N/A
|
286
+16%
|
300
+5%
|
299
-1%
|
321
+8%
|
305
-5%
|
298
-2%
|
370
+24%
|
441
+19%
|
473
+7%
|
|
Total Liabilities & Equity |
645
N/A
|
889
+38%
|
1 014
+14%
|
998
-2%
|
977
-2%
|
979
+0%
|
920
-6%
|
1 014
+10%
|
1 498
+48%
|
1 652
+10%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|