PVA TePla AG
XETRA:TPE
Balance Sheet
Balance Sheet Decomposition
PVA TePla AG
Current Assets | 223.2m |
Cash & Short-Term Investments | 20.1m |
Receivables | 94.6m |
Other Current Assets | 108.5m |
Non-Current Assets | 82.2m |
Long-Term Investments | 9m |
PP&E | 44.6m |
Intangibles | 18.5m |
Other Non-Current Assets | 10.1m |
Current Liabilities | 138.1m |
Accounts Payable | 18.8m |
Accrued Liabilities | 7.7m |
Other Current Liabilities | 111.5m |
Non-Current Liabilities | 39.9m |
Long-Term Debt | 12.8m |
Other Non-Current Liabilities | 27.1m |
Balance Sheet
PVA TePla AG
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
6
|
6
|
3
|
33
|
40
|
26
|
30
|
58
|
27
|
20
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
26
|
30
|
58
|
27
|
20
|
|
Cash Equivalents |
6
|
6
|
3
|
33
|
40
|
0
|
0
|
0
|
0
|
0
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
17
|
18
|
26
|
18
|
27
|
34
|
30
|
45
|
97
|
95
|
|
Accounts Receivables |
8
|
9
|
13
|
11
|
22
|
24
|
22
|
38
|
70
|
87
|
|
Other Receivables |
9
|
9
|
13
|
7
|
5
|
10
|
8
|
7
|
28
|
8
|
|
Inventory |
21
|
18
|
21
|
16
|
41
|
65
|
68
|
59
|
75
|
95
|
|
Other Current Assets |
2
|
2
|
2
|
4
|
7
|
4
|
3
|
6
|
18
|
14
|
|
Total Current Assets |
46
|
44
|
52
|
71
|
115
|
129
|
130
|
169
|
218
|
223
|
|
PP&E Net |
30
|
31
|
29
|
29
|
30
|
32
|
31
|
31
|
37
|
45
|
|
PP&E Gross |
30
|
31
|
29
|
29
|
30
|
32
|
31
|
31
|
37
|
45
|
|
Accumulated Depreciation |
17
|
16
|
18
|
20
|
21
|
24
|
27
|
30
|
34
|
39
|
|
Intangible Assets |
1
|
1
|
1
|
1
|
3
|
4
|
3
|
2
|
7
|
5
|
|
Goodwill |
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
14
|
14
|
|
Long-Term Investments |
0
|
0
|
0
|
2
|
0
|
3
|
0
|
26
|
9
|
9
|
|
Other Long-Term Assets |
4
|
4
|
5
|
8
|
7
|
5
|
5
|
4
|
7
|
10
|
|
Other Assets |
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
14
|
14
|
|
Total Assets |
89
N/A
|
88
-1%
|
95
+7%
|
119
+26%
|
162
+36%
|
181
+12%
|
177
-2%
|
240
+36%
|
290
+21%
|
305
+5%
|
|
Liabilities | |||||||||||
Accounts Payable |
2
|
3
|
5
|
4
|
6
|
11
|
8
|
11
|
18
|
19
|
|
Accrued Liabilities |
4
|
5
|
5
|
5
|
7
|
4
|
5
|
6
|
7
|
8
|
|
Short-Term Debt |
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
7
|
1
|
8
|
1
|
1
|
1
|
1
|
1
|
1
|
5
|
|
Other Current Liabilities |
16
|
16
|
15
|
45
|
78
|
84
|
71
|
116
|
134
|
107
|
|
Total Current Liabilities |
28
|
29
|
33
|
54
|
90
|
100
|
85
|
134
|
161
|
138
|
|
Long-Term Debt |
6
|
5
|
4
|
3
|
2
|
3
|
2
|
1
|
3
|
13
|
|
Deferred Income Tax |
1
|
2
|
3
|
1
|
3
|
3
|
4
|
5
|
8
|
13
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
15
|
14
|
15
|
15
|
16
|
17
|
18
|
17
|
14
|
14
|
|
Total Liabilities |
50
N/A
|
50
+0%
|
54
+8%
|
74
+36%
|
111
+51%
|
124
+11%
|
108
-13%
|
157
+46%
|
186
+18%
|
178
-4%
|
|
Equity | |||||||||||
Common Stock |
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
|
Retained Earnings |
21
|
19
|
22
|
28
|
33
|
41
|
54
|
66
|
83
|
108
|
|
Other Equity |
4
|
3
|
4
|
4
|
4
|
5
|
6
|
5
|
1
|
2
|
|
Total Equity |
39
N/A
|
38
-2%
|
40
+6%
|
45
+12%
|
51
+13%
|
57
+13%
|
69
+21%
|
83
+19%
|
104
+26%
|
127
+22%
|
|
Total Liabilities & Equity |
89
N/A
|
88
-1%
|
95
+7%
|
119
+26%
|
162
+36%
|
181
+12%
|
177
-2%
|
240
+36%
|
290
+21%
|
305
+5%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|