Schumag AG
F:SCM
Balance Sheet
Balance Sheet Decomposition
Schumag AG
Schumag AG
Balance Sheet
Schumag AG
| Sep-2013 | Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1
|
2
|
3
|
4
|
3
|
1
|
1
|
2
|
1
|
1
|
|
| Cash |
0
|
2
|
3
|
4
|
3
|
1
|
1
|
2
|
1
|
1
|
|
| Cash Equivalents |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
3
|
2
|
|
| Total Receivables |
2
|
2
|
4
|
4
|
4
|
3
|
2
|
2
|
3
|
2
|
|
| Accounts Receivables |
2
|
2
|
3
|
3
|
4
|
3
|
2
|
2
|
3
|
2
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
10
|
9
|
10
|
9
|
9
|
12
|
11
|
11
|
10
|
14
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
|
| Total Current Assets |
16
|
16
|
19
|
18
|
18
|
18
|
17
|
16
|
17
|
20
|
|
| PP&E Net |
18
|
17
|
16
|
15
|
15
|
17
|
16
|
14
|
16
|
19
|
|
| PP&E Gross |
18
|
17
|
16
|
15
|
15
|
17
|
16
|
14
|
16
|
19
|
|
| Accumulated Depreciation |
29
|
30
|
31
|
31
|
31
|
32
|
34
|
34
|
33
|
32
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
|
| Long-Term Investments |
6
|
6
|
6
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
1
|
0
|
0
|
2
|
2
|
1
|
0
|
|
| Total Assets |
40
N/A
|
39
-3%
|
40
+4%
|
41
+1%
|
40
-2%
|
40
+1%
|
34
-15%
|
33
-4%
|
35
+6%
|
39
+12%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
3
|
4
|
|
| Accrued Liabilities |
4
|
3
|
3
|
2
|
3
|
3
|
4
|
3
|
1
|
2
|
|
| Short-Term Debt |
0
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Current Portion of Long-Term Debt |
2
|
1
|
0
|
1
|
1
|
1
|
2
|
3
|
4
|
5
|
|
| Other Current Liabilities |
3
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
|
| Total Current Liabilities |
10
|
9
|
8
|
8
|
8
|
9
|
9
|
9
|
11
|
12
|
|
| Long-Term Debt |
2
|
0
|
1
|
0
|
1
|
0
|
1
|
2
|
3
|
6
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
21
|
23
|
24
|
27
|
23
|
23
|
24
|
23
|
21
|
15
|
|
| Total Liabilities |
34
N/A
|
33
-3%
|
33
+1%
|
35
+6%
|
32
-9%
|
32
+1%
|
34
+7%
|
33
-3%
|
34
+3%
|
33
-2%
|
|
| Equity | |||||||||||
| Common Stock |
10
|
10
|
10
|
10
|
10
|
10
|
10
|
6
|
6
|
9
|
|
| Retained Earnings |
4
|
4
|
3
|
4
|
2
|
2
|
10
|
6
|
5
|
5
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
7
N/A
|
6
-5%
|
7
+21%
|
6
-22%
|
8
+37%
|
8
+3%
|
0
-100%
|
0
N/A
|
1
N/A
|
6
+675%
|
|
| Total Liabilities & Equity |
40
N/A
|
39
-3%
|
40
+4%
|
41
+1%
|
40
-2%
|
40
+1%
|
34
-15%
|
33
-4%
|
35
+6%
|
39
+12%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
6
|
6
|
9
|
|