Metro AG Balance Sheet

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

Millions EUR. Fiscal year is Oct - Sep.

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Cash & Equivalents	688	827	794	591	825	1,474
Short-Term Investments	-	-	-	21	19	13
Cash & Short-Term Investments	688	827	794	612	844	1,487
Cash Growth	-4.97%	4.16%	29.74%	-27.49%	-43.24%	-3.69%
Accounts Receivable	818	731	688	674	601	543
Other Receivables	86	84	83	307	299	502
Receivables	904	815	771	981	900	1,045
Inventory	2,511	2,376	2,258	2,242	2,455	1,964
Prepaid Expenses	-	-	-	-	-	59
Other Current Assets	917	684	721	883	933	260
Total Current Assets	5,020	4,702	4,544	4,718	5,132	4,815
Property, Plant & Equipment	5,500	5,591	5,404	5,142	5,815	5,772
Long-Term Investments	81	87	97	97	108	426
Goodwill	703	700	721	712	647	644
Other Intangible Assets	590	623	632	623	572	568
Long-Term Accounts Receivable	-	-	-	-	-	131
Long-Term Deferred Tax Assets	136	151	176	151	287	345
Other Long-Term Assets	132	130	162	205	294	91
Total Assets	12,162	11,984	11,736	11,648	12,855	12,819

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Accounts Payable	4,041	3,779	3,813	3,667	3,855	3,476
Accrued Expenses	-	-	-	-	-	683
Current Portion of Long-Term Debt	879	190	744	389	572	752
Current Portion of Leases	-	423	409	436	487	403
Current Income Taxes Payable	206	194	176	205	267	277
Current Unearned Revenue	-	-	-	-	-	112
Other Current Liabilities	1,172	1,389	1,356	1,403	1,496	624
Total Current Liabilities	6,298	5,975	6,498	6,100	6,677	6,327
Long-Term Debt	3,793	1,447	550	653	705	1,220
Long-Term Leases	-	2,407	2,316	2,185	2,360	2,578
Long-Term Unearned Revenue	-	-	-	54	-	58
Pension & Post-Retirement Benefits	368	373	405	351	360	531
Long-Term Deferred Tax Liabilities	86	88	85	90	153	83
Other Long-Term Liabilities	169	190	213	193	235	175
Total Liabilities	10,714	10,480	10,067	9,626	10,490	10,972

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Common Stock	363	363	363	363	363	363
Retained Earnings	-3,001	-1,847	-1,962	-1,965	-2,408	-2,232
Comprehensive Income & Other	4,097	2,993	3,267	3,613	4,389	3,695
Total Common Equity	1,459	1,509	1,668	2,011	2,344	1,826
Minority Interest	-11	-5	1	11	21	21
Shareholders' Equity	1,448	1,504	1,669	2,022	2,365	1,847
Total Liabilities & Equity	12,162	11,984	11,736	11,648	12,855	12,819

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Total Debt	4,672	4,467	4,019	3,663	4,124	4,953
Net Cash (Debt)	-3,984	-3,640	-3,225	-3,051	-3,280	-3,466
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-	-10.02	-8.87	-8.41	-9.03	-9.55
Filing Date Shares Outstanding	-	363.1	363.1	363.1	363.1	363.1
Total Common Shares Outstanding	-	363.1	363.1	363.1	363.1	363.1
Working Capital	-1,278	-1,273	-1,954	-1,382	-1,545	-1,512
Book Value Per Share	-	4.16	4.59	5.54	6.46	5.03
Tangible Book Value	166	186	315	676	1,125	614
Tangible Book Value Per Share	-	0.51	0.87	1.86	3.10	1.69
Land	-	5,650	5,295	5,190	5,899	5,659
Machinery	-	2,752	2,897	2,706	2,974	2,897
Construction In Progress	-	162	145	170	137	94