Vonovia SE
XETRA:VNA
Balance Sheet
Balance Sheet Decomposition
Vonovia SE
Current Assets | 7.5B |
Cash & Short-Term Investments | 2B |
Receivables | 722.5m |
Other Current Assets | 4.8B |
Non-Current Assets | 84.3B |
Long-Term Investments | 82B |
PP&E | 652.5m |
Intangibles | 1.4B |
Other Non-Current Assets | 277.6m |
Current Liabilities | 4.9B |
Accounts Payable | 446.9m |
Other Current Liabilities | 4.4B |
Non-Current Liabilities | 61.1B |
Long-Term Debt | 40.4B |
Other Non-Current Liabilities | 20.8B |
Balance Sheet
Vonovia 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 |
1 532
|
3 024
|
1 489
|
230
|
491
|
403
|
453
|
1 315
|
1 198
|
959
|
|
Cash Equivalents |
1 532
|
3 024
|
1 489
|
230
|
491
|
403
|
453
|
1 315
|
1 198
|
959
|
|
Short-Term Investments |
2
|
2
|
153
|
1
|
1
|
1
|
0
|
1 063
|
768
|
1 008
|
|
Total Receivables |
79
|
391
|
221
|
301
|
680
|
305
|
327
|
671
|
599
|
835
|
|
Accounts Receivables |
65
|
352
|
164
|
235
|
493
|
206
|
269
|
450
|
330
|
593
|
|
Other Receivables |
14
|
39
|
57
|
66
|
187
|
100
|
58
|
221
|
269
|
241
|
|
Inventory |
2
|
4
|
5
|
6
|
316
|
367
|
579
|
688
|
2 303
|
1 977
|
|
Other Current Assets |
164
|
860
|
194
|
260
|
261
|
355
|
426
|
3 039
|
483
|
2 096
|
|
Total Current Assets |
1 779
|
4 281
|
2 062
|
797
|
1 748
|
1 431
|
1 785
|
6 776
|
5 352
|
6 875
|
|
PP&E Net |
29
|
71
|
116
|
178
|
250
|
359
|
388
|
654
|
673
|
655
|
|
PP&E Gross |
0
|
71
|
116
|
178
|
250
|
359
|
388
|
654
|
673
|
655
|
|
Accumulated Depreciation |
0
|
40
|
38
|
47
|
70
|
116
|
163
|
294
|
355
|
401
|
|
Intangible Assets |
109
|
9
|
24
|
24
|
101
|
111
|
117
|
239
|
130
|
32
|
|
Goodwill |
0
|
2 715
|
2 719
|
2 614
|
2 842
|
1 393
|
1 495
|
2 484
|
1 530
|
1 392
|
|
Note Receivable |
38
|
40
|
38
|
38
|
44
|
45
|
45
|
569
|
175
|
227
|
|
Long-Term Investments |
12 742
|
23 613
|
27 529
|
33 843
|
44 336
|
53 023
|
58 443
|
94 973
|
93 110
|
82 508
|
|
Other Long-Term Assets |
62
|
231
|
35
|
24
|
66
|
114
|
145
|
219
|
420
|
308
|
|
Other Assets |
0
|
2 715
|
2 719
|
2 614
|
2 842
|
1 393
|
1 495
|
2 484
|
1 530
|
1 392
|
|
Total Assets |
14 759
N/A
|
30 959
+110%
|
32 522
+5%
|
37 516
+15%
|
49 388
+32%
|
56 476
+14%
|
62 417
+11%
|
105 914
+70%
|
101 390
-4%
|
91 996
-9%
|
|
Liabilities | |||||||||||
Accounts Payable |
52
|
92
|
139
|
131
|
239
|
219
|
230
|
444
|
563
|
486
|
|
Accrued Liabilities |
0
|
77
|
73
|
77
|
120
|
100
|
115
|
173
|
210
|
231
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
4
|
916
|
1 660
|
1 529
|
2 583
|
2 305
|
1 622
|
6 729
|
3 621
|
3 074
|
|
Other Current Liabilities |
448
|
603
|
534
|
504
|
1 203
|
966
|
949
|
1 716
|
1 081
|
1 348
|
|
Total Current Liabilities |
504
|
1 687
|
2 405
|
2 240
|
4 146
|
3 590
|
2 916
|
9 062
|
5 476
|
5 139
|
|
Long-Term Debt |
6 628
|
14 046
|
11 738
|
12 554
|
17 532
|
21 641
|
22 842
|
40 807
|
41 911
|
40 266
|
|
Deferred Income Tax |
1 133
|
2 528
|
3 770
|
5 323
|
7 232
|
9 288
|
10 960
|
18 694
|
18 612
|
15 713
|
|
Minority Interest |
74
|
291
|
429
|
634
|
807
|
835
|
713
|
3 467
|
3 327
|
4 430
|
|
Other Liabilities |
486
|
784
|
712
|
684
|
790
|
812
|
841
|
988
|
732
|
766
|
|
Total Liabilities |
8 825
N/A
|
19 337
+119%
|
19 053
-1%
|
21 434
+12%
|
30 506
+42%
|
36 166
+19%
|
38 272
+6%
|
73 018
+91%
|
70 058
-4%
|
66 313
-5%
|
|
Equity | |||||||||||
Common Stock |
272
|
466
|
466
|
485
|
518
|
542
|
566
|
777
|
796
|
815
|
|
Retained Earnings |
2 643
|
4 310
|
6 665
|
8 472
|
9 942
|
10 534
|
13 368
|
16 536
|
25 605
|
22 505
|
|
Additional Paid In Capital |
2 076
|
5 893
|
5 335
|
5 966
|
7 183
|
8 240
|
9 038
|
15 458
|
5 152
|
2 681
|
|
Unrealized Security Profit/Loss |
0
|
0
|
95
|
226
|
285
|
41
|
50
|
81
|
64
|
28
|
|
Other Equity |
943
|
953
|
908
|
934
|
954
|
952
|
1 124
|
46
|
285
|
347
|
|
Total Equity |
5 934
N/A
|
11 622
+96%
|
13 469
+16%
|
16 082
+19%
|
18 882
+17%
|
20 310
+8%
|
24 146
+19%
|
32 897
+36%
|
31 332
-5%
|
25 683
-18%
|
|
Total Liabilities & Equity |
14 759
N/A
|
30 959
+110%
|
32 522
+5%
|
37 516
+15%
|
49 388
+32%
|
56 476
+14%
|
62 417
+11%
|
105 914
+70%
|
101 390
-4%
|
91 996
-9%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
285
|
963
|
963
|
1 003
|
1 071
|
1 121
|
1 170
|
1 553
|
1 592
|
1 629
|