Powszechny Zaklad Ubezpieczen SA
WSE:PZU
Balance Sheet
Balance Sheet Decomposition
Powszechny Zaklad Ubezpieczen SA
Cash & Short-Term Investments | 23.9B |
Insurance Receivable | 4.3B |
PP&E | 4.2B |
Long-Term Investments | 440.6B |
Other Assets | 20.6B |
Balance Sheet
Powszechny Zaklad Ubezpieczen SA
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
0
|
2 440
|
2 973
|
8 239
|
17 055
|
7 788
|
7 939
|
9 447
|
15 960
|
17 702
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Equivalents |
0
|
2 440
|
2 973
|
8 239
|
17 055
|
7 788
|
7 939
|
9 447
|
15 960
|
17 702
|
|
Insurance Receivable |
1 710
|
1 768
|
5 664
|
2 482
|
2 574
|
2 727
|
2 399
|
2 694
|
139
|
135
|
|
Deferred Policy Acquisition Cost |
712
|
1 154
|
1 407
|
1 485
|
1 546
|
1 574
|
1 550
|
1 573
|
0
|
0
|
|
PP&E Net |
1 002
|
1 300
|
1 467
|
3 287
|
3 184
|
4 229
|
4 188
|
4 144
|
4 304
|
4 445
|
|
PP&E Gross |
1 002
|
1 300
|
0
|
3 287
|
3 184
|
0
|
4 188
|
4 144
|
4 304
|
4 445
|
|
Accumulated Depreciation |
1 015
|
978
|
0
|
1 321
|
1 614
|
0
|
2 715
|
3 214
|
3 531
|
3 253
|
|
Intangible Assets |
869
|
1 393
|
1 463
|
3 443
|
3 180
|
3 157
|
3 206
|
3 403
|
3 282
|
3 404
|
|
Goodwill |
769
|
1 532
|
1 583
|
3 830
|
3 871
|
4 034
|
2 776
|
2 778
|
2 808
|
2 801
|
|
Note Receivable |
16 042
|
1 521
|
0
|
6 546
|
3 654
|
2 952
|
3 792
|
6 661
|
9 274
|
5 111
|
|
Long-Term Investments |
44 368
|
90 315
|
106 108
|
281 878
|
285 433
|
308 276
|
340 775
|
356 164
|
370 667
|
416 185
|
|
Other Long-Term Assets |
634
|
1 875
|
1 830
|
1 907
|
3 381
|
2 893
|
3 101
|
3 701
|
3 757
|
2 814
|
|
Other Assets |
1 913
|
3 631
|
4 392
|
8 191
|
8 547
|
9 789
|
12 024
|
14 342
|
21 803
|
18 149
|
|
Total Assets |
67 573
N/A
|
105 397
+56%
|
125 304
+19%
|
317 458
+153%
|
328 554
+3%
|
343 385
+5%
|
378 974
+10%
|
402 129
+6%
|
429 186
+7%
|
467 945
+9%
|
|
Liabilities | |||||||||||
Insurance Policy Liabilities |
46 468
|
46 413
|
42 194
|
46 706
|
47 483
|
49 017
|
50 763
|
52 610
|
39 577
|
44 615
|
|
Accrued Liabilities |
638
|
1 008
|
0
|
1 462
|
1 578
|
1 979
|
1 963
|
2 230
|
2 022
|
2 416
|
|
Short-Term Debt |
219
|
34 256
|
0
|
203 486
|
213 679
|
225 192
|
251 726
|
272 625
|
285 778
|
310 828
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
6 726
|
6 599
|
4 631
|
9 631
|
6 557
|
|
Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
328
|
1 991
|
|
Total Current Liabilities |
858
|
35 264
|
0
|
204 948
|
215 257
|
233 897
|
260 288
|
279 486
|
297 759
|
321 792
|
|
Long-Term Debt |
2 181
|
4 503
|
60 045
|
15 690
|
18 200
|
10 606
|
9 527
|
9 261
|
9 814
|
20 576
|
|
Deferred Income Tax |
398
|
509
|
469
|
638
|
486
|
746
|
949
|
806
|
2 831
|
3 088
|
|
Minority Interest |
1
|
2 194
|
4 067
|
22 961
|
22 482
|
23 119
|
24 626
|
22 914
|
22 263
|
30 515
|
|
Other Liabilities |
4 341
|
3 590
|
5 539
|
11 916
|
9 721
|
9 831
|
14 044
|
19 972
|
30 780
|
23 879
|
|
Total Liabilities |
54 406
N/A
|
92 473
+70%
|
112 314
+21%
|
302 859
+170%
|
313 629
+4%
|
327 216
+4%
|
360 197
+10%
|
385 049
+7%
|
403 024
+5%
|
437 908
+9%
|
|
Equity | |||||||||||
Common Stock |
86
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
86
|
|
Retained Earnings |
3 194
|
2 696
|
2 035
|
2 601
|
2 291
|
2 723
|
1 893
|
3 251
|
13 135
|
11 726
|
|
Additional Paid In Capital |
9 679
|
9 947
|
10 869
|
11 824
|
12 660
|
13 113
|
15 848
|
14 816
|
15 315
|
18 225
|
|
Unrealized Security Profit/Loss |
242
|
241
|
0
|
157
|
65
|
294
|
891
|
1 140
|
2 455
|
948
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
11
|
7
|
9
|
5
|
4
|
4
|
|
Other Equity |
37
|
46
|
0
|
69
|
36
|
40
|
68
|
72
|
85
|
55
|
|
Total Equity |
13 166
N/A
|
12 924
-2%
|
12 990
+1%
|
14 599
+12%
|
14 925
+2%
|
16 169
+8%
|
18 777
+16%
|
17 080
-9%
|
26 162
+53%
|
30 037
+15%
|
|
Total Liabilities & Equity |
67 573
N/A
|
105 397
+56%
|
125 304
+19%
|
317 458
+153%
|
328 554
+3%
|
343 385
+5%
|
378 974
+10%
|
402 129
+6%
|
429 186
+7%
|
467 945
+9%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
864
|
864
|
863
|
864
|
863
|
863
|
863
|
863
|
863
|
863
|