Compagnie Générale des Établissements Michelin Société en commandite par actions (EPA:ML)

EPA:ML Balance Sheet

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	3,936	2,515	2,584	4,482	4,747
Short-Term Investments	290	285	285	435	285
Trading Asset Securities	-	1	1	-	-
Cash & Short-Term Investments	4,226	2,801	2,870	4,917	5,032
Cash Growth	50.88%	-2.40%	-41.63%	-2.28%	205.71%
Accounts Receivable	3,595	3,850	4,205	3,576	3,117
Other Receivables	542	539	494	317	240
Receivables	4,349	4,581	4,913	4,074	3,449
Inventory	5,699	5,447	6,318	5,115	3,959
Other Current Assets	1,065	840	973	818	642
Total Current Assets	15,339	13,669	15,074	14,924	13,082
Property, Plant & Equipment	13,982	13,342	13,146	12,265	11,904
Long-Term Investments	1,504	1,533	1,739	1,631	1,170
Goodwill	2,829	2,982	2,430	2,286	2,136
Other Intangible Assets	2,120	1,794	1,803	1,811	1,980
Long-Term Deferred Tax Assets	1,081	932	630	751	729
Other Long-Term Assets	141	403	295	489	342
Total Assets	37,352	35,195	35,346	34,544	31,637
Accounts Payable	3,775	3,605	4,011	3,787	2,728
Accrued Expenses	1,502	1,624	1,356	1,465	1,083
Short-Term Debt	297	295	649	258	940
Current Portion of Long-Term Debt	1,078	296	1,177	1,424	606
Current Portion of Leases	258	241	233	229	222
Current Income Taxes Payable	247	193	195	238	186
Other Current Liabilities	1,553	1,490	1,417	1,457	1,371
Total Current Liabilities	8,710	7,744	9,038	8,858	7,136
Long-Term Debt	4,934	4,672	4,705	5,360	6,169
Long-Term Leases	872	738	690	731	801
Long-Term Deferred Tax Liabilities	544	497	541	503	425
Other Long-Term Liabilities	928	860	695	759	775
Total Liabilities	18,718	17,237	18,230	19,573	19,006
Common Stock	353	357	357	357	357
Additional Paid-In Capital	2,326	2,702	2,702	2,746	2,746
Retained Earnings	16,021	15,244	14,146	12,397	10,681
Comprehensive Income & Other	-75	-348	-95	-526	-1,151
Total Common Equity	18,625	17,955	17,110	14,974	12,633
Minority Interest	9	3	6	-3	-2
Shareholders' Equity	18,634	17,958	17,116	14,971	12,631
Total Liabilities & Equity	37,352	35,195	35,346	34,544	31,637
Total Debt	7,439	6,242	7,454	8,002	8,738
Net Cash (Debt)	-3,213	-3,441	-4,584	-3,085	-3,706
Net Cash Per Share	-4.48	-4.78	-6.39	-4.29	-5.17
Filing Date Shares Outstanding	705.75	714.96	714.12	714.12	713.36
Total Common Shares Outstanding	705.75	714.96	714.12	714.12	713.36
Working Capital	6,629	5,925	6,036	6,066	5,946
Book Value Per Share	26.39	25.11	23.96	20.97	17.71
Tangible Book Value	13,676	13,179	12,877	10,877	8,517
Tangible Book Value Per Share	19.38	18.43	18.03	15.23	11.94
Land	8,059	7,672	7,577	7,067	6,706
Machinery	27,111	25,436	24,804	22,976	21,703

Updated Feb 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.