Lonza Group AG
OTC:LZAGF
Balance Sheet
Balance Sheet Decomposition
Lonza Group AG
Current Assets | 4.9B |
Cash & Short-Term Investments | 1.7B |
Receivables | 1.2B |
Other Current Assets | 2.1B |
Non-Current Assets | 11.9B |
PP&E | 6.6B |
Intangibles | 4.7B |
Other Non-Current Assets | 589m |
Current Liabilities | 2.8B |
Accounts Payable | 468m |
Other Current Liabilities | 2.3B |
Non-Current Liabilities | 4.6B |
Long-Term Debt | 2.6B |
Other Non-Current Liabilities | 2B |
Balance Sheet
Lonza Group 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 |
209
|
277
|
274
|
479
|
461
|
505
|
495
|
1 582
|
1 339
|
1 468
|
|
Cash |
186
|
264
|
222
|
458
|
401
|
429
|
345
|
954
|
232
|
265
|
|
Cash Equivalents |
23
|
13
|
52
|
21
|
60
|
76
|
150
|
628
|
1 107
|
1 203
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 602
|
885
|
200
|
|
Total Receivables |
683
|
617
|
701
|
972
|
775
|
846
|
834
|
1 164
|
1 494
|
1 413
|
|
Accounts Receivables |
622
|
538
|
612
|
825
|
692
|
759
|
715
|
1 055
|
1 352
|
1 248
|
|
Other Receivables |
61
|
79
|
89
|
147
|
83
|
87
|
119
|
109
|
142
|
165
|
|
Inventory |
898
|
893
|
897
|
1 177
|
1 250
|
1 392
|
1 136
|
1 501
|
1 819
|
1 585
|
|
Other Current Assets |
85
|
57
|
193
|
105
|
1 028
|
297
|
2 336
|
106
|
180
|
236
|
|
Total Current Assets |
1 875
|
1 844
|
2 065
|
2 733
|
3 514
|
3 040
|
4 801
|
5 955
|
5 717
|
4 902
|
|
PP&E Net |
2 466
|
2 366
|
2 412
|
3 198
|
3 152
|
3 817
|
3 591
|
4 694
|
6 120
|
6 617
|
|
PP&E Gross |
2 466
|
2 366
|
2 412
|
3 198
|
3 152
|
3 817
|
3 591
|
4 694
|
6 120
|
6 617
|
|
Accumulated Depreciation |
3 335
|
3 550
|
3 646
|
3 915
|
4 018
|
4 277
|
2 913
|
3 269
|
3 538
|
4 012
|
|
Intangible Assets |
877
|
833
|
968
|
3 701
|
3 312
|
3 073
|
2 640
|
2 454
|
2 231
|
1 988
|
|
Goodwill |
1 130
|
1 118
|
1 287
|
4 002
|
3 748
|
3 651
|
3 072
|
2 986
|
2 863
|
2 752
|
|
Note Receivable |
1
|
1
|
1
|
20
|
59
|
72
|
162
|
177
|
194
|
198
|
|
Long-Term Investments |
24
|
20
|
31
|
36
|
22
|
85
|
89
|
104
|
99
|
101
|
|
Other Long-Term Assets |
68
|
66
|
64
|
141
|
114
|
103
|
74
|
89
|
132
|
290
|
|
Other Assets |
1 130
|
1 118
|
1 287
|
4 002
|
3 748
|
3 651
|
3 072
|
2 986
|
2 863
|
2 752
|
|
Total Assets |
6 441
N/A
|
6 248
-3%
|
6 828
+9%
|
13 831
+103%
|
13 921
+1%
|
13 841
-1%
|
14 429
+4%
|
16 459
+14%
|
17 356
+5%
|
16 848
-3%
|
|
Liabilities | |||||||||||
Accounts Payable |
262
|
292
|
284
|
400
|
428
|
453
|
308
|
483
|
477
|
468
|
|
Accrued Liabilities |
353
|
416
|
561
|
637
|
803
|
863
|
440
|
509
|
707
|
645
|
|
Short-Term Debt |
0
|
0
|
68
|
119
|
103
|
6
|
6
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
528
|
524
|
221
|
397
|
338
|
768
|
814
|
219
|
732
|
227
|
|
Other Current Liabilities |
409
|
344
|
498
|
620
|
708
|
585
|
1 529
|
1 159
|
1 164
|
1 423
|
|
Total Current Liabilities |
1 552
|
1 576
|
1 632
|
2 173
|
2 380
|
2 675
|
3 097
|
2 370
|
3 080
|
2 763
|
|
Long-Term Debt |
1 693
|
1 414
|
1 571
|
3 730
|
3 621
|
2 766
|
2 994
|
2 530
|
1 855
|
2 905
|
|
Deferred Income Tax |
256
|
255
|
329
|
760
|
711
|
630
|
581
|
540
|
556
|
491
|
|
Minority Interest |
0
|
0
|
0
|
48
|
72
|
71
|
69
|
73
|
68
|
60
|
|
Other Liabilities |
810
|
868
|
941
|
987
|
919
|
1 205
|
873
|
1 196
|
1 200
|
1 177
|
|
Total Liabilities |
4 311
N/A
|
4 113
-5%
|
4 473
+9%
|
7 698
+72%
|
7 703
+0%
|
7 347
-5%
|
7 614
+4%
|
6 709
-12%
|
6 759
+1%
|
7 396
+9%
|
|
Equity | |||||||||||
Common Stock |
53
|
53
|
53
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|
|
Retained Earnings |
2 301
|
2 387
|
2 565
|
3 139
|
3 468
|
3 881
|
4 985
|
7 975
|
9 042
|
9 486
|
|
Additional Paid In Capital |
311
|
311
|
311
|
3 314
|
3 314
|
3 314
|
2 804
|
2 693
|
2 582
|
2 452
|
|
Treasury Stock |
77
|
51
|
10
|
59
|
71
|
51
|
100
|
177
|
114
|
1 058
|
|
Other Equity |
458
|
565
|
564
|
335
|
567
|
724
|
948
|
815
|
987
|
1 502
|
|
Total Equity |
2 130
N/A
|
2 135
+0%
|
2 355
+10%
|
6 133
+160%
|
6 218
+1%
|
6 494
+4%
|
6 815
+5%
|
9 750
+43%
|
10 597
+9%
|
9 452
-11%
|
|
Total Liabilities & Equity |
6 441
N/A
|
6 248
-3%
|
6 828
+9%
|
13 831
+103%
|
13 921
+1%
|
13 841
-1%
|
14 429
+4%
|
16 459
+14%
|
17 356
+5%
|
16 848
-3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
56
|
56
|
57
|
74
|
74
|
74
|
74
|
74
|
74
|
72
|