Autoneum Holding AG
SIX:AUTN
Balance Sheet
Balance Sheet Decomposition
Autoneum Holding AG
Autoneum Holding AG
Balance Sheet
Autoneum Holding AG
| 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 |
123
|
65
|
75
|
118
|
141
|
79
|
150
|
104
|
93
|
99
|
322
|
1
|
2
|
149
|
108
|
|
| Cash |
123
|
65
|
75
|
118
|
141
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
145
|
106
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
79
|
150
|
104
|
93
|
99
|
322
|
1
|
2
|
4
|
2
|
|
| Short-Term Investments |
1
|
9
|
0
|
19
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
|
| Total Receivables |
321
|
305
|
313
|
280
|
273
|
321
|
337
|
357
|
356
|
359
|
320
|
300
|
337
|
346
|
341
|
|
| Accounts Receivables |
292
|
297
|
257
|
218
|
220
|
255
|
276
|
309
|
288
|
315
|
280
|
261
|
295
|
308
|
294
|
|
| Other Receivables |
29
|
8
|
56
|
62
|
52
|
66
|
61
|
48
|
69
|
44
|
40
|
39
|
42
|
38
|
47
|
|
| Inventory |
135
|
130
|
112
|
117
|
131
|
131
|
148
|
207
|
232
|
194
|
154
|
148
|
133
|
180
|
162
|
|
| Other Current Assets |
10
|
57
|
17
|
17
|
18
|
30
|
13
|
21
|
23
|
13
|
10
|
8
|
12
|
23
|
16
|
|
| Total Current Assets |
590
|
566
|
518
|
550
|
563
|
561
|
650
|
690
|
704
|
664
|
806
|
560
|
606
|
699
|
633
|
|
| PP&E Net |
388
|
382
|
382
|
368
|
410
|
434
|
500
|
623
|
689
|
943
|
811
|
750
|
681
|
751
|
759
|
|
| PP&E Gross |
388
|
0
|
382
|
368
|
410
|
434
|
500
|
623
|
689
|
943
|
811
|
750
|
681
|
751
|
759
|
|
| Accumulated Depreciation |
920
|
0
|
959
|
843
|
877
|
836
|
874
|
970
|
1 005
|
1 139
|
1 169
|
1 265
|
1 301
|
1 339
|
1 461
|
|
| Intangible Assets |
0
|
0
|
3
|
8
|
10
|
10
|
9
|
11
|
12
|
12
|
9
|
7
|
4
|
16
|
13
|
|
| Note Receivable |
20
|
0
|
28
|
33
|
41
|
34
|
52
|
15
|
25
|
43
|
28
|
29
|
29
|
33
|
37
|
|
| Long-Term Investments |
9
|
1
|
9
|
17
|
38
|
44
|
49
|
92
|
66
|
69
|
61
|
53
|
49
|
49
|
49
|
|
| Other Long-Term Assets |
14
|
34
|
13
|
16
|
38
|
33
|
39
|
112
|
106
|
109
|
93
|
103
|
103
|
124
|
141
|
|
| Total Assets |
1 022
N/A
|
983
-4%
|
952
-3%
|
991
+4%
|
1 099
+11%
|
1 115
+1%
|
1 298
+16%
|
1 543
+19%
|
1 601
+4%
|
1 839
+15%
|
1 808
-2%
|
1 502
-17%
|
1 472
-2%
|
1 671
+14%
|
1 632
-2%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
211
|
254
|
245
|
231
|
250
|
243
|
254
|
262
|
306
|
274
|
204
|
161
|
160
|
190
|
178
|
|
| Accrued Liabilities |
43
|
0
|
43
|
53
|
55
|
62
|
66
|
77
|
71
|
81
|
95
|
102
|
119
|
142
|
154
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
199
|
83
|
43
|
49
|
20
|
14
|
130
|
46
|
40
|
106
|
98
|
204
|
145
|
42
|
145
|
|
| Other Current Liabilities |
134
|
160
|
109
|
121
|
104
|
113
|
128
|
151
|
134
|
132
|
124
|
91
|
74
|
133
|
109
|
|
| Total Current Liabilities |
587
|
498
|
439
|
454
|
430
|
432
|
578
|
536
|
551
|
592
|
520
|
557
|
498
|
508
|
586
|
|
| Long-Term Debt |
103
|
147
|
156
|
163
|
175
|
171
|
78
|
243
|
337
|
652
|
788
|
434
|
494
|
552
|
369
|
|
| Deferred Income Tax |
7
|
5
|
3
|
8
|
10
|
11
|
11
|
34
|
30
|
29
|
28
|
22
|
20
|
30
|
26
|
|
| Minority Interest |
55
|
56
|
62
|
69
|
89
|
96
|
105
|
113
|
108
|
110
|
104
|
94
|
93
|
87
|
97
|
|
| Other Liabilities |
76
|
78
|
78
|
64
|
92
|
103
|
132
|
73
|
56
|
66
|
59
|
38
|
28
|
44
|
47
|
|
| Total Liabilities |
829
N/A
|
783
-6%
|
739
-6%
|
758
+3%
|
796
+5%
|
813
+2%
|
904
+11%
|
997
+10%
|
1 082
+9%
|
1 450
+34%
|
1 498
+3%
|
1 145
-24%
|
1 133
-1%
|
1 221
+8%
|
1 125
-8%
|
|
| Equity | ||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
192
|
0
|
222
|
246
|
307
|
326
|
397
|
531
|
559
|
433
|
411
|
462
|
461
|
615
|
662
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
1
|
3
|
5
|
11
|
24
|
39
|
12
|
18
|
8
|
2
|
5
|
2
|
1
|
|
| Treasury Stock |
0
|
0
|
0
|
2
|
6
|
4
|
2
|
3
|
4
|
4
|
4
|
3
|
4
|
5
|
5
|
|
| Other Equity |
1
|
200
|
8
|
14
|
2
|
31
|
25
|
21
|
49
|
58
|
106
|
100
|
113
|
159
|
148
|
|
| Total Equity |
193
N/A
|
200
+4%
|
213
+6%
|
233
+9%
|
304
+30%
|
301
-1%
|
394
+31%
|
546
+38%
|
519
-5%
|
389
-25%
|
310
-20%
|
357
+15%
|
339
-5%
|
450
+33%
|
507
+13%
|
|
| Total Liabilities & Equity |
1 022
N/A
|
983
-4%
|
952
-3%
|
991
+4%
|
1 099
+11%
|
1 115
+1%
|
1 298
+16%
|
1 543
+19%
|
1 601
+4%
|
1 839
+15%
|
1 808
-2%
|
1 502
-17%
|
1 472
-2%
|
1 671
+14%
|
1 632
-2%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
|