Metro AG (ETR:B4B3)

Metro AG Balance Sheet

Financials in millions EUR. Fiscal year is October - September.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020
Cash & Equivalents	1,010	794	591	825	1,474	1,525
Short-Term Investments	-	22	21	19	13	19
Cash & Short-Term Investments	1,010	816	612	844	1,487	1,544
Cash Growth	60.06%	33.33%	-27.49%	-43.24%	-3.69%	202.15%
Accounts Receivable	742	688	674	601	543	471
Other Receivables	93	278	307	299	502	649
Receivables	835	966	981	900	1,045	1,120
Inventory	2,478	2,258	2,242	2,455	1,964	1,860
Prepaid Expenses	-	-	-	-	59	77
Other Current Assets	948	504	883	933	260	285
Total Current Assets	5,271	4,544	4,718	5,132	4,815	4,886
Property, Plant & Equipment	5,348	5,404	5,142	5,815	5,772	5,939
Long-Term Investments	107	97	97	108	426	493
Goodwill	723	721	712	647	644	731
Other Intangible Assets	624	632	623	572	568	576
Long-Term Accounts Receivable	-	-	-	-	131	171
Long-Term Deferred Tax Assets	172	176	151	287	345	258
Other Long-Term Assets	188	162	205	294	91	90
Total Assets	12,433	11,736	11,648	12,855	12,819	13,170
Accounts Payable	3,958	3,813	3,667	3,855	3,476	3,199
Accrued Expenses	-	-	-	-	683	735
Current Portion of Long-Term Debt	1,401	744	389	572	752	397
Current Portion of Leases	-	409	436	487	403	376
Current Income Taxes Payable	191	176	205	267	277	184
Current Unearned Revenue	-	-	-	-	112	107
Other Current Liabilities	1,254	1,356	1,403	1,496	624	627
Total Current Liabilities	6,804	6,498	6,100	6,677	6,327	5,625
Long-Term Debt	3,167	550	653	705	1,220	1,890
Long-Term Leases	-	2,316	2,185	2,360	2,578	2,651
Long-Term Unearned Revenue	33	37	54	-	58	118
Long-Term Deferred Tax Liabilities	85	85	90	153	83	66
Other Long-Term Liabilities	178	176	193	235	175	231
Total Liabilities	10,673	10,067	9,626	10,490	10,972	11,131
Common Stock	363	363	363	363	363	363
Retained Earnings	-3,035	-1,962	-1,965	-2,408	-2,232	-1,918
Comprehensive Income & Other	4,431	3,267	3,613	4,389	3,695	3,586
Total Common Equity	1,759	1,668	2,011	2,344	1,826	2,031
Minority Interest	1	1	11	21	21	8
Shareholders' Equity	1,760	1,669	2,022	2,365	1,847	2,039
Total Liabilities & Equity	12,433	11,736	11,648	12,855	12,819	13,170
Total Debt	4,568	4,019	3,663	4,124	4,953	5,314
Net Cash (Debt)	-3,558	-3,203	-3,051	-3,280	-3,466	-3,770
Net Cash Per Share	-9.81	-8.81	-8.41	-9.03	-9.55	-10.38
Filing Date Shares Outstanding	357.14	363.1	363.1	363.1	363.1	363.1
Total Common Shares Outstanding	357.14	363.1	363.1	363.1	363.1	363.1
Working Capital	-1,533	-1,954	-1,382	-1,545	-1,512	-739
Book Value Per Share	4.93	4.59	5.54	6.46	5.03	5.59
Tangible Book Value	412	315	676	1,125	614	724
Tangible Book Value Per Share	1.15	0.87	1.86	3.10	1.69	1.99
Land	-	5,295	5,190	5,899	5,659	5,531
Machinery	-	2,897	2,706	2,974	2,897	2,991
Construction In Progress	-	145	170	137	94	96

Source: S&P Capital IQ. Standard template. Financial Sources.