Huber+Suhner AG
LSE:0QNH
Balance Sheet
Balance Sheet Decomposition
Huber+Suhner AG
Current Assets | 484m |
Cash & Short-Term Investments | 163.1m |
Receivables | 152.5m |
Other Current Assets | 168.3m |
Non-Current Assets | 293.1m |
Long-Term Investments | 23.7m |
PP&E | 226.6m |
Intangibles | 28.8m |
Other Non-Current Assets | 14m |
Current Liabilities | 136.3m |
Accounts Payable | 60.6m |
Accrued Liabilities | 15.7m |
Other Current Liabilities | 60.1m |
Non-Current Liabilities | 33.5m |
Other Non-Current Liabilities | 33.5m |
Balance Sheet
Huber+Suhner AG
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
133
|
160
|
158
|
153
|
199
|
192
|
204
|
220
|
151
|
108
|
|
Cash |
94
|
113
|
96
|
87
|
132
|
128
|
166
|
99
|
79
|
52
|
|
Cash Equivalents |
40
|
47
|
62
|
65
|
66
|
64
|
37
|
121
|
72
|
56
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
|
Total Receivables |
133
|
129
|
156
|
180
|
173
|
158
|
147
|
170
|
190
|
152
|
|
Accounts Receivables |
131
|
122
|
133
|
147
|
148
|
137
|
121
|
144
|
162
|
131
|
|
Other Receivables |
2
|
7
|
24
|
33
|
25
|
21
|
25
|
25
|
28
|
21
|
|
Inventory |
167
|
133
|
142
|
165
|
157
|
153
|
139
|
172
|
194
|
163
|
|
Other Current Assets |
23
|
20
|
2
|
2
|
2
|
3
|
2
|
4
|
5
|
6
|
|
Total Current Assets |
466
|
441
|
458
|
500
|
531
|
506
|
491
|
566
|
540
|
484
|
|
PP&E Net |
199
|
187
|
187
|
194
|
185
|
190
|
193
|
211
|
212
|
224
|
|
PP&E Gross |
199
|
187
|
187
|
194
|
185
|
190
|
193
|
211
|
212
|
224
|
|
Accumulated Depreciation |
418
|
383
|
401
|
417
|
436
|
453
|
461
|
476
|
495
|
500
|
|
Intangible Assets |
55
|
48
|
24
|
23
|
21
|
20
|
21
|
22
|
26
|
29
|
|
Goodwill |
0
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
50
|
38
|
21
|
22
|
22
|
23
|
24
|
25
|
26
|
26
|
|
Other Long-Term Assets |
14
|
13
|
13
|
13
|
11
|
11
|
11
|
10
|
10
|
14
|
|
Other Assets |
0
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
837
N/A
|
778
-7%
|
703
-10%
|
752
+7%
|
770
+2%
|
750
-3%
|
740
-1%
|
834
+13%
|
815
-2%
|
777
-5%
|
|
Liabilities | |||||||||||
Accounts Payable |
47
|
28
|
32
|
46
|
34
|
38
|
39
|
64
|
76
|
61
|
|
Accrued Liabilities |
36
|
29
|
33
|
37
|
44
|
46
|
40
|
51
|
52
|
43
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
|
Other Current Liabilities |
34
|
29
|
30
|
39
|
35
|
40
|
39
|
46
|
51
|
32
|
|
Total Current Liabilities |
117
|
86
|
95
|
122
|
113
|
124
|
119
|
162
|
179
|
136
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
Deferred Income Tax |
35
|
32
|
26
|
25
|
25
|
25
|
19
|
17
|
19
|
21
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
2
|
|
Other Liabilities |
11
|
11
|
9
|
11
|
12
|
12
|
11
|
11
|
10
|
10
|
|
Total Liabilities |
163
N/A
|
129
-21%
|
130
+1%
|
159
+22%
|
149
-6%
|
165
+11%
|
152
-8%
|
193
+27%
|
212
+10%
|
170
-20%
|
|
Equity | |||||||||||
Common Stock |
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|
Retained Earnings |
637
|
645
|
570
|
589
|
617
|
580
|
759
|
820
|
867
|
892
|
|
Additional Paid In Capital |
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Treasury Stock |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
14
|
75
|
82
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
175
|
171
|
194
|
208
|
|
Total Equity |
674
N/A
|
650
-4%
|
573
-12%
|
593
+4%
|
621
+5%
|
585
-6%
|
589
+1%
|
641
+9%
|
603
-6%
|
607
+1%
|
|
Total Liabilities & Equity |
837
N/A
|
778
-7%
|
703
-10%
|
752
+7%
|
770
+2%
|
750
-3%
|
740
-1%
|
834
+13%
|
815
-2%
|
777
-5%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
18
|