Baloise Holding AG
OTC:BLHEF
Balance Sheet
Balance Sheet Decomposition
Baloise Holding AG
Baloise Holding AG
Balance Sheet
Baloise Holding 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 |
888
|
676
|
692
|
687
|
450
|
742
|
1 620
|
1 306
|
2 529
|
2 209
|
2 288
|
2 924
|
2 961
|
2 970
|
2 840
|
3 173
|
3 552
|
4 036
|
3 988
|
4 004
|
4 074
|
3 371
|
2 985
|
2 714
|
|
| Cash Equivalents |
888
|
676
|
692
|
687
|
450
|
742
|
1 620
|
1 306
|
2 529
|
2 209
|
2 288
|
2 924
|
2 961
|
2 970
|
2 840
|
3 173
|
3 552
|
4 036
|
3 988
|
4 004
|
4 074
|
3 371
|
2 985
|
2 714
|
|
| Total Receivables |
948
|
1 139
|
1 386
|
364
|
513
|
399
|
420
|
456
|
432
|
274
|
319
|
328
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Insurance Receivable |
1 378
|
1 488
|
1 289
|
1 108
|
594
|
566
|
601
|
544
|
517
|
387
|
547
|
542
|
518
|
409
|
389
|
384
|
444
|
433
|
499
|
516
|
450
|
0
|
0
|
0
|
|
| Deferred Policy Acquisition Cost |
724
|
811
|
986
|
970
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
948
|
1 139
|
1 386
|
364
|
513
|
399
|
420
|
456
|
432
|
274
|
319
|
328
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| PP&E Net |
735
|
706
|
697
|
648
|
626
|
638
|
673
|
621
|
611
|
536
|
560
|
459
|
423
|
379
|
399
|
349
|
353
|
318
|
363
|
466
|
420
|
595
|
636
|
540
|
|
| PP&E Gross |
735
|
706
|
697
|
648
|
626
|
638
|
673
|
621
|
611
|
536
|
560
|
459
|
423
|
379
|
399
|
349
|
353
|
318
|
363
|
466
|
420
|
595
|
636
|
540
|
|
| Accumulated Depreciation |
385
|
458
|
532
|
449
|
499
|
649
|
657
|
667
|
710
|
656
|
690
|
677
|
578
|
614
|
475
|
424
|
416
|
483
|
477
|
497
|
507
|
319
|
320
|
316
|
|
| Intangible Assets |
118
|
128
|
164
|
172
|
1 147
|
1 358
|
1 602
|
1 461
|
1 435
|
1 231
|
1 225
|
1 005
|
1 016
|
837
|
771
|
770
|
921
|
962
|
954
|
1 052
|
1 081
|
141
|
123
|
108
|
|
| Goodwill |
106
|
35
|
42
|
15
|
16
|
0
|
0
|
126
|
127
|
112
|
75
|
73
|
65
|
72
|
67
|
66
|
81
|
79
|
81
|
103
|
100
|
96
|
92
|
93
|
|
| Note Receivable |
12 164
|
12 052
|
12 459
|
11 199
|
17 636
|
17 802
|
18 399
|
18 993
|
18 644
|
17 694
|
18 043
|
18 511
|
18 634
|
18 605
|
367
|
517
|
447
|
387
|
354
|
343
|
338
|
666
|
785
|
653
|
|
| Long-Term Investments |
38 226
|
37 671
|
43 662
|
41 795
|
38 511
|
40 913
|
41 874
|
35 852
|
41 204
|
40 943
|
43 933
|
47 416
|
49 580
|
54 104
|
70 090
|
71 405
|
75 422
|
72 435
|
78 302
|
79 307
|
81 013
|
71 090
|
71 324
|
73 357
|
|
| Other Long-Term Assets |
620
|
583
|
947
|
909
|
1 059
|
59
|
97
|
41
|
30
|
24
|
24
|
25
|
458
|
50
|
2 060
|
2 032
|
1 133
|
81
|
104
|
96
|
80
|
489
|
305
|
335
|
|
| Other Assets |
1 695
|
1 662
|
2 019
|
1 770
|
1 573
|
1 557
|
1 710
|
1 970
|
1 891
|
2 096
|
2 127
|
2 319
|
2 108
|
1 988
|
1 866
|
1 984
|
2 251
|
2 203
|
2 454
|
2 581
|
2 525
|
1 643
|
1 716
|
2 271
|
|
| Total Assets |
57 495
N/A
|
56 914
-1%
|
64 301
+13%
|
59 621
-7%
|
62 108
+4%
|
64 033
+3%
|
66 996
+5%
|
61 243
-9%
|
67 293
+10%
|
65 391
-3%
|
69 066
+6%
|
73 527
+6%
|
75 697
+3%
|
79 342
+5%
|
78 782
-1%
|
80 614
+2%
|
84 524
+5%
|
80 855
-4%
|
87 018
+8%
|
88 365
+2%
|
89 979
+2%
|
77 995
-13%
|
77 873
0%
|
79 977
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Insurance Policy Liabilities |
1 521
|
1 683
|
1 621
|
1 534
|
46 370
|
54 888
|
57 690
|
53 940
|
59 023
|
57 845
|
61 337
|
64 182
|
5 528
|
68 260
|
66 439
|
68 092
|
72 411
|
69 944
|
74 681
|
75 748
|
77 314
|
69 661
|
69 758
|
71 697
|
|
| Short-Term Debt |
9 697
|
9 659
|
11 412
|
6 273
|
6 063
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
1 375
|
1 611
|
1 638
|
1 438
|
710
|
706
|
762
|
821
|
584
|
524
|
510
|
590
|
495
|
659
|
526
|
501
|
675
|
743
|
744
|
612
|
747
|
30
|
57
|
58
|
|
| Total Current Liabilities |
11 072
|
11 270
|
13 050
|
7 711
|
6 773
|
706
|
762
|
821
|
584
|
524
|
510
|
590
|
495
|
659
|
526
|
501
|
675
|
743
|
744
|
612
|
747
|
30
|
57
|
58
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
1 084
|
895
|
1 194
|
896
|
1 409
|
1 359
|
1 613
|
2 018
|
1 698
|
1 702
|
1 708
|
1 470
|
1 743
|
1 745
|
2 368
|
2 363
|
2 426
|
2 609
|
2 391
|
2 389
|
|
| Deferred Income Tax |
1 641
|
1 212
|
1 641
|
1 638
|
1 725
|
806
|
693
|
600
|
693
|
642
|
654
|
895
|
882
|
1 066
|
910
|
945
|
922
|
908
|
939
|
1 000
|
1 002
|
381
|
419
|
543
|
|
| Minority Interest |
42
|
28
|
41
|
64
|
61
|
65
|
84
|
205
|
195
|
34
|
33
|
42
|
51
|
40
|
35
|
32
|
63
|
38
|
2
|
2
|
15
|
12
|
9
|
7
|
|
| Other Liabilities |
4 930
|
4 500
|
5 115
|
5 162
|
1 766
|
1 751
|
1 791
|
1 091
|
1 075
|
887
|
1 058
|
970
|
1 619
|
1 825
|
3 746
|
3 833
|
2 363
|
1 507
|
1 571
|
1 655
|
1 190
|
1 897
|
1 988
|
1 654
|
|
| Total Liabilities |
52 110
N/A
|
53 826
+3%
|
60 981
+13%
|
56 138
-8%
|
57 778
+3%
|
59 111
+2%
|
62 214
+5%
|
57 552
-7%
|
62 978
+9%
|
61 291
-3%
|
65 206
+6%
|
68 697
+5%
|
70 841
+3%
|
73 551
+4%
|
73 363
0%
|
74 873
+2%
|
78 178
+4%
|
74 884
-4%
|
80 304
+7%
|
81 381
+1%
|
82 694
+2%
|
74 589
-10%
|
74 623
+0%
|
76 347
+2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|
| Retained Earnings |
3 920
|
3 152
|
3 203
|
3 379
|
3 704
|
4 298
|
4 765
|
4 402
|
4 637
|
4 869
|
4 727
|
4 955
|
5 160
|
5 661
|
5 936
|
6 303
|
6 498
|
6 773
|
7 194
|
7 353
|
7 187
|
3 472
|
3 294
|
3 666
|
|
| Unrealized Security Profit/Loss |
1 527
|
15
|
161
|
149
|
665
|
781
|
450
|
587
|
146
|
553
|
615
|
109
|
68
|
376
|
217
|
318
|
4
|
515
|
3
|
204
|
179
|
0
|
0
|
0
|
|
| Treasury Stock |
67
|
85
|
50
|
50
|
44
|
162
|
439
|
129
|
181
|
221
|
257
|
238
|
241
|
250
|
305
|
248
|
152
|
292
|
482
|
578
|
85
|
72
|
49
|
41
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
5 385
N/A
|
3 088
-43%
|
3 320
+8%
|
3 483
+5%
|
4 330
+24%
|
4 922
+14%
|
4 782
-3%
|
3 691
-23%
|
4 315
+17%
|
4 100
-5%
|
3 860
-6%
|
4 831
+25%
|
4 856
+1%
|
5 791
+19%
|
5 419
-6%
|
5 741
+6%
|
6 346
+11%
|
5 971
-6%
|
6 714
+12%
|
6 984
+4%
|
7 285
+4%
|
3 405
-53%
|
3 250
-5%
|
3 630
+12%
|
|
| Total Liabilities & Equity |
57 495
N/A
|
56 914
-1%
|
64 301
+13%
|
59 621
-7%
|
62 108
+4%
|
64 033
+3%
|
66 996
+5%
|
61 243
-9%
|
67 293
+10%
|
65 391
-3%
|
69 066
+6%
|
73 527
+6%
|
75 697
+3%
|
79 342
+5%
|
78 782
-1%
|
80 614
+2%
|
84 524
+5%
|
80 855
-4%
|
87 018
+8%
|
88 365
+2%
|
89 979
+2%
|
77 995
-13%
|
77 873
0%
|
79 977
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
55
|
55
|
55
|
55
|
54
|
53
|
50
|
48
|
48
|
47
|
47
|
47
|
47
|
47
|
47
|
48
|
47
|
47
|
46
|
45
|
45
|
45
|
45
|
45
|
|