Metro AG (VIE:MEO)

Metro AG Balance Sheet

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Cash & Equivalents	827	794	591	825	1,474
Short-Term Investments	5	22	21	19	13
Cash & Short-Term Investments	832	816	612	844	1,487
Cash Growth	1.96%	33.33%	-27.49%	-43.24%	-3.69%
Accounts Receivable	731	688	674	601	543
Other Receivables	251	278	307	299	502
Receivables	982	966	981	900	1,045
Inventory	2,376	2,258	2,242	2,455	1,964
Prepaid Expenses	-	-	-	-	59
Other Current Assets	512	504	883	933	260
Total Current Assets	4,702	4,544	4,718	5,132	4,815
Property, Plant & Equipment	5,591	5,404	5,142	5,815	5,772
Long-Term Investments	87	97	97	108	426
Goodwill	700	721	712	647	644
Other Intangible Assets	623	632	623	572	568
Long-Term Accounts Receivable	-	-	-	-	131
Long-Term Deferred Tax Assets	151	176	151	287	345
Other Long-Term Assets	130	162	205	294	91
Total Assets	11,984	11,736	11,648	12,855	12,819
Accounts Payable	3,779	3,813	3,667	3,855	3,476
Accrued Expenses	-	-	-	-	683
Current Portion of Long-Term Debt	190	744	389	572	752
Current Portion of Leases	423	409	436	487	403
Current Income Taxes Payable	194	176	205	267	277
Current Unearned Revenue	-	-	-	-	112
Other Current Liabilities	1,389	1,356	1,403	1,496	624
Total Current Liabilities	5,975	6,498	6,100	6,677	6,327
Long-Term Debt	1,447	550	653	705	1,220
Long-Term Leases	2,407	2,316	2,185	2,360	2,578
Long-Term Unearned Revenue	42	37	54	-	58
Pension & Post-Retirement Benefits	373	405	351	360	531
Long-Term Deferred Tax Liabilities	88	85	90	153	83
Other Long-Term Liabilities	148	176	193	235	175
Total Liabilities	10,480	10,067	9,626	10,490	10,972
Common Stock	363	363	363	363	363
Retained Earnings	-1,847	-1,962	-1,965	-2,408	-2,232
Comprehensive Income & Other	2,993	3,267	3,613	4,389	3,695
Total Common Equity	1,509	1,668	2,011	2,344	1,826
Minority Interest	-5	1	11	21	21
Shareholders' Equity	1,504	1,669	2,022	2,365	1,847
Total Liabilities & Equity	11,984	11,736	11,648	12,855	12,819
Total Debt	4,467	4,019	3,663	4,124	4,953
Net Cash (Debt)	-3,635	-3,203	-3,051	-3,280	-3,466
Net Cash Per Share	-10.00	-8.81	-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	-1,273	-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	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

Source: S&P Global Market Intelligence. Standard template. Financial Sources.