PORR AG (VIE: POS)

PORR AG Balance Sheet

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	249.4	631.34	655.8	765.03	582.55	581.89
Short-Term Investments	-	77.1	64.45	89.12	106.84	47.84
Cash & Short-Term Investments	249.4	708.44	720.26	854.15	689.38	629.73
Cash Growth	-29.47%	-1.64%	-15.68%	23.90%	9.47%	64.68%
Accounts Receivable	1,879	1,513	1,665	1,495	1,333	1,481
Other Receivables	136.3	69.39	62.41	109.1	79.19	60.48
Receivables	2,015	1,620	1,752	1,629	1,445	1,564
Inventory	105.9	119.03	124.32	93.03	74.76	76.03
Other Current Assets	177.4	140.68	91.95	40.37	16.81	2.38
Total Current Assets	2,548	2,588	2,688	2,616	2,226	2,273
Property, Plant & Equipment	1,266	1,133	1,047	1,010	899.52	925.31
Long-Term Investments	87.5	82.7	92.39	123.44	134.59	132.79
Goodwill	-	133.24	132.71	126.86	113.99	115.55
Other Intangible Assets	217.6	35.22	46.22	48.71	23.93	26.62
Long-Term Deferred Tax Assets	37.4	24.72	17.5	19.63	8.54	15.52
Other Long-Term Assets	123.5	100.06	72.38	69.21	71.48	93.28
Total Assets	4,280	4,136	4,147	4,065	3,509	3,665
Accounts Payable	1,419	1,114	1,233	1,164	973.1	1,139
Accrued Expenses	-	316.23	351.14	271.65	223.87	231.42
Current Portion of Long-Term Debt	-	17.66	60.39	65.98	77.74	80.85
Current Portion of Leases	-	60.29	55.64	56.24	59.77	59.05
Current Income Taxes Payable	69.1	43.78	18.57	24.74	31.3	29.34
Current Unearned Revenue	-	661.31	649.6	531.92	432.01	284.67
Other Current Liabilities	-	365.56	305.29	300	241.82	235.04
Total Current Liabilities	1,488	2,579	2,674	2,414	2,040	2,059
Long-Term Debt	198.6	200.32	167.8	308.2	356.19	508.9
Long-Term Leases	386.9	321.02	318.78	320.64	265.62	278.78
Long-Term Deferred Tax Liabilities	-	26.75	41.43	43.97	22.63	46.06
Other Long-Term Liabilities	1,370	48.2	44.99	49.97	50.05	45.63
Total Liabilities	3,444	3,275	3,348	3,241	2,859	3,066
Common Stock	39.3	39.28	39.28	39.28	29.1	29.1
Retained Earnings	-	199.37	140.44	118.69	78.4	141.05
Comprehensive Income & Other	771.2	596.3	584.89	632.57	528.49	416.94
Total Common Equity	810.5	834.96	764.61	790.54	635.99	587.08
Minority Interest	25.9	25.29	34.32	33.87	14.56	11.96
Shareholders' Equity	836.4	860.25	798.93	824.41	650.55	599.04
Total Liabilities & Equity	4,280	4,136	4,147	4,065	3,509	3,665
Total Debt	585.5	599.29	602.61	751.06	759.32	927.58
Net Cash (Debt)	-336.1	109.15	117.65	103.09	-69.93	-297.85
Net Cash Growth	-	-7.22%	14.12%	-	-	-
Net Cash Per Share	-8.09	2.84	3.01	3.39	-2.42	-10.31
Filing Date Shares Outstanding	77.84	38.28	38.8	39.06	28.88	28.88
Total Common Shares Outstanding	77.84	38.28	38.8	39.06	28.88	28.88
Working Capital	1,060	9.23	14.81	201.59	186	213.33
Book Value Per Share	10.41	15.35	13.33	12.56	10.74	13.57
Tangible Book Value	592.9	666.5	585.68	614.97	498.07	444.91
Tangible Book Value Per Share	7.62	10.95	8.72	8.06	5.96	8.65
Land	-	623.29	559.77	535.54	530.29	547.33
Machinery	-	1,058	961.58	860.07	720.82	678.8
Order Backlog	-	8,452	8,204	7,764	7,067	6,298

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