InnoTec TSS AG
F:TSS
Balance Sheet
Balance Sheet Decomposition
InnoTec TSS AG
InnoTec TSS AG
Balance Sheet
InnoTec TSS AG
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
2
|
2
|
2
|
1
|
2
|
2
|
4
|
3
|
5
|
8
|
15
|
16
|
10
|
7
|
11
|
15
|
27
|
24
|
23
|
25
|
22
|
9
|
13
|
17
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
8
|
15
|
16
|
10
|
7
|
11
|
15
|
27
|
24
|
23
|
25
|
22
|
9
|
13
|
17
|
|
| Cash Equivalents |
2
|
2
|
2
|
1
|
2
|
2
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
4
|
3
|
4
|
3
|
4
|
5
|
5
|
5
|
6
|
6
|
5
|
6
|
7
|
7
|
7
|
8
|
8
|
15
|
16
|
14
|
10
|
26
|
29
|
25
|
|
| Accounts Receivables |
4
|
3
|
4
|
3
|
4
|
5
|
5
|
5
|
6
|
5
|
5
|
5
|
6
|
5
|
6
|
7
|
7
|
7
|
8
|
7
|
8
|
8
|
12
|
11
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
7
|
8
|
7
|
2
|
18
|
17
|
14
|
|
| Inventory |
9
|
9
|
8
|
8
|
8
|
8
|
8
|
9
|
8
|
9
|
10
|
11
|
11
|
12
|
13
|
12
|
12
|
12
|
12
|
13
|
17
|
22
|
13
|
12
|
|
| Other Current Assets |
4
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
19
|
15
|
15
|
14
|
15
|
15
|
18
|
18
|
20
|
24
|
31
|
33
|
28
|
26
|
31
|
35
|
47
|
51
|
51
|
52
|
49
|
57
|
54
|
54
|
|
| PP&E Net |
14
|
16
|
14
|
13
|
12
|
13
|
16
|
17
|
16
|
18
|
18
|
20
|
21
|
23
|
37
|
40
|
37
|
39
|
43
|
44
|
44
|
45
|
45
|
44
|
|
| PP&E Gross |
14
|
16
|
14
|
13
|
12
|
13
|
16
|
17
|
16
|
18
|
18
|
20
|
21
|
23
|
37
|
40
|
37
|
39
|
43
|
44
|
44
|
45
|
45
|
44
|
|
| Accumulated Depreciation |
16
|
17
|
17
|
19
|
19
|
19
|
20
|
21
|
21
|
22
|
23
|
24
|
24
|
25
|
26
|
29
|
29
|
31
|
34
|
37
|
41
|
47
|
46
|
49
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
2
|
1
|
1
|
|
| Goodwill |
14
|
12
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
|
| Note Receivable |
3
|
3
|
4
|
4
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
5
|
0
|
0
|
3
|
3
|
3
|
6
|
7
|
7
|
7
|
5
|
6
|
6
|
7
|
0
|
1
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
1
|
3
|
3
|
8
|
8
|
7
|
6
|
6
|
4
|
4
|
2
|
3
|
2
|
2
|
2
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Other Assets |
14
|
12
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
|
| Total Assets |
55
N/A
|
51
-7%
|
48
-6%
|
53
+11%
|
53
-1%
|
52
-2%
|
57
+10%
|
58
+2%
|
59
+1%
|
65
+11%
|
69
+6%
|
74
+7%
|
69
-7%
|
69
+1%
|
82
+19%
|
90
+9%
|
105
+17%
|
105
-1%
|
110
+5%
|
110
+1%
|
110
-1%
|
117
+7%
|
113
-3%
|
113
+0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2
|
2
|
2
|
1
|
1
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
32
|
13
|
12
|
13
|
11
|
8
|
4
|
6
|
6
|
5
|
4
|
13
|
6
|
2
|
2
|
3
|
2
|
2
|
4
|
4
|
4
|
4
|
4
|
3
|
|
| Other Current Liabilities |
3
|
7
|
5
|
5
|
5
|
6
|
6
|
3
|
4
|
6
|
7
|
7
|
7
|
8
|
7
|
7
|
6
|
6
|
6
|
7
|
7
|
7
|
6
|
6
|
|
| Total Current Liabilities |
36
|
22
|
19
|
20
|
17
|
15
|
12
|
10
|
11
|
13
|
14
|
22
|
14
|
11
|
11
|
12
|
11
|
11
|
12
|
13
|
13
|
14
|
13
|
12
|
|
| Long-Term Debt |
5
|
4
|
3
|
21
|
21
|
9
|
11
|
11
|
9
|
7
|
5
|
9
|
5
|
4
|
9
|
12
|
11
|
10
|
12
|
12
|
9
|
12
|
9
|
7
|
|
| Deferred Income Tax |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Other Liabilities |
7
|
25
|
26
|
5
|
4
|
13
|
16
|
16
|
16
|
16
|
16
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
|
| Total Liabilities |
48
N/A
|
51
+6%
|
48
-6%
|
47
-2%
|
43
-8%
|
38
-13%
|
39
+3%
|
37
-4%
|
36
-2%
|
36
N/A
|
35
-5%
|
34
-2%
|
22
-36%
|
18
-20%
|
23
+33%
|
26
+12%
|
24
-7%
|
23
-4%
|
27
+16%
|
27
+0%
|
25
-9%
|
28
+13%
|
24
-13%
|
22
-9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
27
|
25
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
|
| Retained Earnings |
20
|
25
|
15
|
9
|
6
|
1
|
3
|
6
|
7
|
14
|
19
|
25
|
32
|
37
|
44
|
49
|
66
|
67
|
68
|
69
|
71
|
74
|
74
|
76
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Equity |
7
N/A
|
0
N/A
|
0
N/A
|
6
N/A
|
10
+56%
|
14
+48%
|
19
+28%
|
21
+15%
|
23
+6%
|
29
+28%
|
35
+19%
|
40
+16%
|
47
+17%
|
52
+10%
|
59
+14%
|
64
+8%
|
81
+27%
|
81
+0%
|
83
+2%
|
83
+1%
|
85
+2%
|
89
+5%
|
89
0%
|
91
+3%
|
|
| Total Liabilities & Equity |
55
N/A
|
51
-7%
|
48
-6%
|
53
+11%
|
53
-1%
|
52
-2%
|
57
+10%
|
58
+2%
|
59
+1%
|
65
+11%
|
69
+6%
|
74
+7%
|
69
-7%
|
69
+1%
|
82
+19%
|
90
+9%
|
105
+17%
|
105
-1%
|
110
+5%
|
110
+1%
|
110
-1%
|
117
+7%
|
113
-3%
|
113
+0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
10
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|