Phoenix Solar AG
XHAM:PS4
Balance Sheet
Balance Sheet Decomposition
Phoenix Solar AG
Phoenix Solar AG
Balance Sheet
Phoenix Solar AG
| Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
6
|
9
|
10
|
3
|
5
|
9
|
|
| Cash |
6
|
0
|
10
|
3
|
5
|
9
|
|
| Cash Equivalents |
0
|
9
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
9
|
22
|
9
|
2
|
2
|
1
|
|
| Total Receivables |
47
|
29
|
25
|
19
|
22
|
24
|
|
| Accounts Receivables |
32
|
26
|
13
|
10
|
10
|
7
|
|
| Other Receivables |
15
|
3
|
11
|
8
|
12
|
16
|
|
| Inventory |
56
|
12
|
3
|
2
|
2
|
1
|
|
| Other Current Assets |
14
|
0
|
3
|
2
|
6
|
1
|
|
| Total Current Assets |
132
|
72
|
49
|
27
|
36
|
37
|
|
| PP&E Net |
3
|
16
|
15
|
15
|
14
|
6
|
|
| PP&E Gross |
3
|
0
|
0
|
15
|
14
|
6
|
|
| Accumulated Depreciation |
3
|
0
|
0
|
6
|
6
|
7
|
|
| Intangible Assets |
5
|
1
|
1
|
0
|
0
|
0
|
|
| Goodwill |
1
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Long-Term Assets |
2
|
2
|
1
|
1
|
2
|
2
|
|
| Other Assets |
1
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
144
N/A
|
93
-36%
|
68
-27%
|
45
-33%
|
53
+18%
|
47
-13%
|
|
| Liabilities | |||||||
| Accounts Payable |
25
|
18
|
5
|
2
|
9
|
18
|
|
| Accrued Liabilities |
10
|
0
|
0
|
1
|
1
|
1
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
29
|
49
|
7
|
2
|
2
|
2
|
|
| Other Current Liabilities |
23
|
7
|
7
|
2
|
9
|
2
|
|
| Total Current Liabilities |
87
|
74
|
19
|
8
|
21
|
22
|
|
| Long-Term Debt |
0
|
0
|
40
|
39
|
39
|
35
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
1
|
0
|
1
|
2
|
1
|
1
|
|
| Other Liabilities |
2
|
2
|
1
|
1
|
1
|
1
|
|
| Total Liabilities |
90
N/A
|
76
-16%
|
62
-18%
|
48
-22%
|
62
+27%
|
59
-4%
|
|
| Equity | |||||||
| Common Stock |
7
|
7
|
7
|
7
|
7
|
7
|
|
| Additional Paid In Capital |
65
|
65
|
65
|
65
|
65
|
65
|
|
| Other Equity |
18
|
55
|
66
|
75
|
80
|
85
|
|
| Total Equity |
54
N/A
|
17
-69%
|
6
-65%
|
3
N/A
|
8
-157%
|
13
-54%
|
|
| Total Liabilities & Equity |
144
N/A
|
93
-36%
|
68
-27%
|
45
-33%
|
53
+18%
|
47
-13%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
7
|
7
|
7
|
7
|
7
|
7
|
|