ASM International NV
OTC:ASMIY
Balance Sheet
Balance Sheet Decomposition
ASM International NV
ASM International NV
Balance Sheet
ASM International NV
| 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 |
108
|
71
|
155
|
219
|
135
|
194
|
168
|
157
|
294
|
340
|
390
|
291
|
312
|
386
|
447
|
279
|
724
|
247
|
488
|
426
|
492
|
419
|
637
|
927
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
255
|
257
|
238
|
484
|
426
|
409
|
408
|
446
|
455
|
|
| Cash Equivalents |
108
|
71
|
155
|
219
|
135
|
194
|
168
|
157
|
294
|
340
|
390
|
291
|
312
|
386
|
447
|
24
|
467
|
9
|
4
|
0
|
83
|
11
|
191
|
472
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
99
|
112
|
39
|
10
|
9
|
83
|
11
|
0
|
0
|
|
| Total Receivables |
141
|
135
|
146
|
172
|
209
|
198
|
229
|
173
|
166
|
271
|
332
|
306
|
84
|
85
|
91
|
137
|
164
|
178
|
201
|
281
|
477
|
684
|
600
|
881
|
|
| Accounts Receivables |
137
|
133
|
145
|
172
|
209
|
198
|
229
|
173
|
166
|
271
|
331
|
305
|
83
|
82
|
90
|
137
|
163
|
173
|
200
|
280
|
447
|
645
|
547
|
847
|
|
| Other Receivables |
4
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
1
|
0
|
1
|
4
|
1
|
1
|
31
|
39
|
53
|
34
|
|
| Inventory |
206
|
186
|
146
|
157
|
189
|
197
|
206
|
198
|
151
|
255
|
378
|
406
|
106
|
126
|
114
|
112
|
143
|
172
|
173
|
162
|
212
|
538
|
526
|
567
|
|
| Other Current Assets |
21
|
21
|
21
|
28
|
27
|
27
|
31
|
32
|
38
|
68
|
83
|
91
|
13
|
22
|
19
|
23
|
19
|
45
|
73
|
73
|
39
|
28
|
46
|
41
|
|
| Total Current Assets |
475
|
412
|
467
|
576
|
561
|
617
|
634
|
560
|
648
|
934
|
1 183
|
1 093
|
516
|
619
|
670
|
651
|
1 163
|
681
|
945
|
951
|
1 220
|
1 670
|
1 809
|
2 415
|
|
| PP&E Net |
191
|
161
|
130
|
143
|
163
|
151
|
150
|
149
|
126
|
205
|
271
|
283
|
70
|
97
|
121
|
132
|
136
|
193
|
240
|
307
|
348
|
412
|
500
|
629
|
|
| PP&E Gross |
191
|
161
|
130
|
143
|
163
|
151
|
150
|
149
|
126
|
205
|
271
|
283
|
70
|
97
|
121
|
132
|
136
|
193
|
240
|
307
|
348
|
412
|
500
|
629
|
|
| Accumulated Depreciation |
205
|
202
|
186
|
197
|
247
|
231
|
235
|
284
|
299
|
343
|
371
|
396
|
114
|
117
|
122
|
180
|
179
|
205
|
246
|
247
|
283
|
329
|
358
|
433
|
|
| Intangible Assets |
0
|
0
|
0
|
9
|
13
|
5
|
4
|
8
|
9
|
7
|
67
|
76
|
61
|
65
|
82
|
100
|
113
|
150
|
189
|
210
|
275
|
646
|
706
|
816
|
|
| Goodwill |
64
|
55
|
46
|
89
|
70
|
55
|
50
|
48
|
47
|
51
|
42
|
41
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
321
|
320
|
321
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
7
|
944
|
1 093
|
1 181
|
1 218
|
731
|
790
|
778
|
743
|
849
|
692
|
873
|
923
|
|
| Other Long-Term Assets |
26
|
27
|
29
|
7
|
6
|
5
|
3
|
4
|
21
|
18
|
57
|
51
|
6
|
4
|
12
|
19
|
23
|
23
|
11
|
8
|
9
|
10
|
19
|
57
|
|
| Other Assets |
64
|
55
|
46
|
89
|
70
|
55
|
50
|
48
|
47
|
51
|
42
|
41
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
321
|
320
|
321
|
|
| Total Assets |
757
N/A
|
654
-14%
|
672
+3%
|
824
+23%
|
812
-1%
|
832
+2%
|
840
+1%
|
768
-9%
|
852
+11%
|
1 214
+43%
|
1 622
+34%
|
1 550
-4%
|
1 607
+4%
|
1 889
+18%
|
2 076
+10%
|
2 131
+3%
|
2 177
+2%
|
1 848
-15%
|
2 175
+18%
|
2 230
+3%
|
2 711
+22%
|
3 751
+38%
|
4 227
+13%
|
5 162
+22%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
62
|
67
|
78
|
76
|
94
|
100
|
99
|
70
|
93
|
171
|
158
|
152
|
45
|
61
|
54
|
61
|
79
|
81
|
120
|
125
|
175
|
243
|
178
|
283
|
|
| Accrued Liabilities |
86
|
55
|
56
|
0
|
0
|
0
|
0
|
47
|
58
|
85
|
117
|
97
|
31
|
39
|
39
|
39
|
49
|
45
|
63
|
72
|
99
|
154
|
205
|
224
|
|
| Short-Term Debt |
16
|
27
|
24
|
23
|
21
|
20
|
17
|
17
|
17
|
8
|
41
|
62
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
3
|
5
|
81
|
7
|
7
|
15
|
7
|
17
|
48
|
4
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
6
|
8
|
10
|
11
|
12
|
|
| Other Current Liabilities |
22
|
21
|
27
|
102
|
103
|
109
|
110
|
48
|
43
|
112
|
134
|
102
|
26
|
34
|
22
|
18
|
23
|
68
|
131
|
138
|
125
|
373
|
345
|
682
|
|
| Total Current Liabilities |
188
|
172
|
189
|
282
|
225
|
235
|
241
|
188
|
229
|
424
|
453
|
418
|
101
|
135
|
115
|
118
|
151
|
194
|
321
|
340
|
408
|
780
|
739
|
1 200
|
|
| Long-Term Debt |
142
|
118
|
179
|
193
|
229
|
202
|
155
|
130
|
209
|
135
|
147
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
13
|
16
|
19
|
23
|
24
|
|
| Deferred Income Tax |
2
|
1
|
2
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
13
|
12
|
8
|
10
|
11
|
13
|
14
|
12
|
20
|
22
|
46
|
124
|
150
|
191
|
|
| Minority Interest |
104
|
97
|
87
|
91
|
120
|
115
|
121
|
125
|
145
|
236
|
298
|
310
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
4
|
4
|
7
|
28
|
7
|
17
|
12
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
79
|
88
|
0
|
|
| Total Liabilities |
436
N/A
|
388
-11%
|
457
+18%
|
567
+24%
|
574
+1%
|
556
-3%
|
522
-6%
|
450
-14%
|
611
+36%
|
803
+31%
|
928
+16%
|
765
-18%
|
112
-85%
|
146
+31%
|
128
-13%
|
132
+4%
|
166
+25%
|
206
+25%
|
356
+73%
|
375
+5%
|
469
+25%
|
1 001
+113%
|
1 000
0%
|
1 415
+41%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Retained Earnings |
65
|
9
|
46
|
45
|
64
|
42
|
1
|
28
|
49
|
98
|
312
|
322
|
1 326
|
1 502
|
1 497
|
1 692
|
2 041
|
1 817
|
1 816
|
1 897
|
2 240
|
2 508
|
3 139
|
3 693
|
|
| Additional Paid In Capital |
253
|
255
|
259
|
300
|
301
|
317
|
320
|
325
|
288
|
312
|
379
|
483
|
254
|
266
|
216
|
226
|
219
|
51
|
44
|
35
|
25
|
48
|
71
|
9
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
5
|
6
|
10
|
13
|
1
|
2
|
2
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
37
|
0
|
0
|
0
|
0
|
0
|
28
|
28
|
151
|
305
|
328
|
170
|
105
|
155
|
3
|
90
|
130
|
|
| Other Equity |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
87
|
0
|
193
|
232
|
59
|
106
|
137
|
39
|
130
|
193
|
102
|
173
|
|
| Total Equity |
321
N/A
|
266
-17%
|
215
-19%
|
257
+19%
|
239
-7%
|
277
+16%
|
319
+15%
|
318
0%
|
241
-24%
|
412
+71%
|
694
+69%
|
786
+13%
|
1 496
+90%
|
1 743
+17%
|
1 948
+12%
|
1 998
+3%
|
2 012
+1%
|
1 642
-18%
|
1 819
+11%
|
1 855
+2%
|
2 242
+21%
|
2 749
+23%
|
3 227
+17%
|
3 747
+16%
|
|
| Total Liabilities & Equity |
757
N/A
|
654
-14%
|
672
+3%
|
824
+23%
|
812
-1%
|
832
+2%
|
840
+1%
|
768
-9%
|
852
+11%
|
1 214
+43%
|
1 622
+34%
|
1 550
-4%
|
1 607
+4%
|
1 889
+18%
|
2 076
+10%
|
2 131
+3%
|
2 177
+2%
|
1 848
-15%
|
2 175
+18%
|
2 230
+3%
|
2 711
+22%
|
3 751
+38%
|
4 227
+13%
|
5 162
+22%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
49
|
49
|
50
|
53
|
53
|
54
|
54
|
54
|
52
|
53
|
55
|
63
|
64
|
62
|
60
|
60
|
56
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|