Stabilus SE
XETRA:STM
Balance Sheet
Balance Sheet Decomposition
Stabilus SE
Current Assets | 600.1m |
Cash & Short-Term Investments | 193.7m |
Receivables | 212.7m |
Other Current Assets | 193.6m |
Non-Current Assets | 734.3m |
Long-Term Investments | 6.5m |
PP&E | 247.2m |
Intangibles | 466.6m |
Other Non-Current Assets | 14.1m |
Current Liabilities | 226.9m |
Accounts Payable | 124.3m |
Accrued Liabilities | 30.5m |
Other Current Liabilities | 72.1m |
Non-Current Liabilities | 423.6m |
Long-Term Debt | 297.9m |
Other Non-Current Liabilities | 125.8m |
Balance Sheet
Stabilus SE
Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
33
|
39
|
75
|
68
|
139
|
139
|
162
|
193
|
168
|
193
|
|
Cash |
33
|
39
|
75
|
68
|
0
|
139
|
162
|
193
|
168
|
193
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
139
|
0
|
0
|
0
|
0
|
0
|
|
Short-Term Investments |
0
|
0
|
3
|
5
|
5
|
5
|
7
|
1
|
1
|
1
|
|
Total Receivables |
0
|
0
|
104
|
115
|
135
|
139
|
130
|
155
|
213
|
213
|
|
Accounts Receivables |
0
|
0
|
98
|
105
|
130
|
130
|
117
|
137
|
198
|
198
|
|
Other Receivables |
0
|
0
|
7
|
9
|
5
|
9
|
13
|
18
|
15
|
15
|
|
Inventory |
0
|
0
|
75
|
85
|
100
|
100
|
97
|
137
|
167
|
177
|
|
Other Current Assets |
1
|
1
|
8
|
9
|
14
|
10
|
9
|
12
|
16
|
16
|
|
Total Current Assets |
1
|
1
|
266
|
282
|
393
|
393
|
405
|
497
|
565
|
600
|
|
PP&E Net |
0
|
0
|
168
|
170
|
200
|
200
|
230
|
223
|
229
|
247
|
|
PP&E Gross |
0
|
0
|
168
|
170
|
0
|
200
|
230
|
223
|
229
|
247
|
|
Accumulated Depreciation |
88
|
111
|
134
|
149
|
0
|
194
|
214
|
245
|
297
|
485
|
|
Intangible Assets |
0
|
0
|
296
|
269
|
276
|
276
|
229
|
223
|
217
|
230
|
|
Goodwill |
0
|
0
|
197
|
194
|
215
|
215
|
208
|
208
|
217
|
237
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
6
|
|
Other Long-Term Assets |
0
|
0
|
11
|
15
|
15
|
15
|
11
|
16
|
16
|
14
|
|
Other Assets |
0
|
0
|
197
|
194
|
215
|
215
|
208
|
208
|
217
|
237
|
|
Total Assets |
0
N/A
|
0
N/A
|
937
N/A
|
930
-1%
|
1 099
+18%
|
1 099
N/A
|
1 084
-1%
|
1 167
+8%
|
1 267
+9%
|
1 334
+5%
|
|
Liabilities | |||||||||||
Accounts Payable |
0
|
0
|
80
|
79
|
91
|
91
|
71
|
90
|
114
|
124
|
|
Accrued Liabilities |
0
|
0
|
23
|
22
|
10
|
23
|
24
|
29
|
32
|
31
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
5
|
10
|
3
|
3
|
41
|
9
|
10
|
15
|
|
Other Current Liabilities |
0
|
0
|
43
|
52
|
67
|
54
|
53
|
65
|
66
|
57
|
|
Total Current Liabilities |
0
|
0
|
152
|
163
|
171
|
171
|
188
|
193
|
222
|
227
|
|
Long-Term Debt |
0
|
0
|
398
|
314
|
309
|
309
|
321
|
323
|
281
|
298
|
|
Deferred Income Tax |
0
|
0
|
61
|
60
|
56
|
56
|
44
|
48
|
54
|
45
|
|
Minority Interest |
0
|
0
|
0
|
0
|
9
|
9
|
8
|
5
|
4
|
28
|
|
Other Liabilities |
0
|
0
|
63
|
57
|
63
|
63
|
61
|
58
|
40
|
53
|
|
Total Liabilities |
0
N/A
|
0
N/A
|
675
N/A
|
594
-12%
|
609
+3%
|
609
N/A
|
622
+2%
|
627
+1%
|
601
-4%
|
651
+8%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
25
|
|
Retained Earnings |
0
|
0
|
263
|
336
|
490
|
490
|
461
|
539
|
641
|
659
|
|
Total Equity |
0
N/A
|
0
N/A
|
263
N/A
|
336
+28%
|
490
+46%
|
490
N/A
|
462
-6%
|
539
+17%
|
666
+23%
|
684
+3%
|
|
Total Liabilities & Equity |
0
N/A
|
0
N/A
|
937
N/A
|
930
-1%
|
1 099
+18%
|
1 099
N/A
|
1 084
-1%
|
1 167
+8%
|
1 267
+9%
|
1 334
+5%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
0
|
0
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|