Ascom Holding AG
SIX:ASCN
Balance Sheet
Balance Sheet Decomposition
Ascom Holding AG
Current Assets | 145.5m |
Cash & Short-Term Investments | 24.7m |
Receivables | 59.6m |
Other Current Assets | 61.2m |
Non-Current Assets | 51.7m |
Long-Term Investments | 11.2m |
PP&E | 8.8m |
Intangibles | 31.7m |
Current Liabilities | 90.2m |
Accounts Payable | 16.5m |
Accrued Liabilities | 22.7m |
Other Current Liabilities | 51m |
Non-Current Liabilities | 28.3m |
Other Non-Current Liabilities | 28.3m |
Balance Sheet
Ascom Holding 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 |
50
|
57
|
34
|
30
|
21
|
18
|
32
|
30
|
27
|
25
|
|
Cash Equivalents |
50
|
57
|
34
|
30
|
21
|
18
|
32
|
30
|
27
|
25
|
|
Total Receivables |
118
|
105
|
77
|
79
|
85
|
78
|
65
|
72
|
86
|
77
|
|
Accounts Receivables |
111
|
102
|
66
|
73
|
80
|
70
|
55
|
65
|
84
|
73
|
|
Other Receivables |
8
|
3
|
11
|
6
|
5
|
8
|
10
|
7
|
3
|
4
|
|
Inventory |
32
|
30
|
19
|
25
|
20
|
27
|
23
|
28
|
38
|
39
|
|
Other Current Assets |
22
|
12
|
15
|
17
|
20
|
19
|
17
|
18
|
5
|
5
|
|
Total Current Assets |
222
|
205
|
145
|
152
|
146
|
142
|
137
|
147
|
155
|
146
|
|
PP&E Net |
15
|
14
|
11
|
12
|
11
|
7
|
6
|
5
|
6
|
9
|
|
PP&E Gross |
15
|
14
|
11
|
12
|
11
|
7
|
6
|
5
|
6
|
9
|
|
Accumulated Depreciation |
75
|
50
|
41
|
44
|
42
|
31
|
33
|
25
|
24
|
24
|
|
Intangible Assets |
49
|
41
|
39
|
40
|
36
|
37
|
35
|
31
|
30
|
32
|
|
Note Receivable |
6
|
6
|
6
|
5
|
4
|
4
|
1
|
1
|
0
|
0
|
|
Long-Term Investments |
1
|
1
|
12
|
13
|
14
|
15
|
16
|
1
|
1
|
1
|
|
Other Long-Term Assets |
20
|
20
|
12
|
8
|
8
|
10
|
9
|
9
|
9
|
10
|
|
Total Assets |
313
N/A
|
286
-9%
|
225
-21%
|
230
+2%
|
218
-5%
|
214
-2%
|
203
-5%
|
195
-4%
|
202
+4%
|
197
-2%
|
|
Liabilities | |||||||||||
Accounts Payable |
33
|
29
|
21
|
21
|
18
|
21
|
17
|
18
|
17
|
17
|
|
Accrued Liabilities |
57
|
48
|
37
|
38
|
38
|
34
|
40
|
38
|
36
|
33
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
60
|
42
|
40
|
33
|
28
|
31
|
30
|
33
|
38
|
41
|
|
Total Current Liabilities |
150
|
140
|
98
|
92
|
84
|
126
|
87
|
89
|
90
|
90
|
|
Long-Term Debt |
23
|
0
|
10
|
18
|
20
|
0
|
19
|
0
|
10
|
0
|
|
Deferred Income Tax |
0
|
5
|
7
|
6
|
6
|
4
|
4
|
5
|
6
|
5
|
|
Other Liabilities |
32
|
25
|
30
|
30
|
26
|
21
|
22
|
21
|
23
|
23
|
|
Total Liabilities |
206
N/A
|
170
-17%
|
144
-15%
|
147
+2%
|
135
-8%
|
151
+12%
|
132
-13%
|
115
-13%
|
128
+12%
|
119
-8%
|
|
Equity | |||||||||||
Common Stock |
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
|
Retained Earnings |
99
|
101
|
64
|
65
|
65
|
44
|
52
|
133
|
137
|
148
|
|
Additional Paid In Capital |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Treasury Stock |
9
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
72
|
82
|
87
|
|
Total Equity |
108
N/A
|
117
+8%
|
81
-31%
|
83
+3%
|
83
+0%
|
63
-24%
|
71
+13%
|
80
+13%
|
73
-8%
|
79
+7%
|
|
Total Liabilities & Equity |
313
N/A
|
286
-9%
|
225
-21%
|
230
+2%
|
218
-5%
|
214
-2%
|
203
-5%
|
195
-4%
|
202
+4%
|
197
-2%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
35
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|