Bachem Holding AG
SIX:BANB
Balance Sheet
Balance Sheet Decomposition
Bachem Holding AG
Bachem Holding AG
Balance Sheet
Bachem 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 |
65
|
86
|
84
|
93
|
76
|
73
|
72
|
35
|
12
|
18
|
20
|
28
|
39
|
29
|
23
|
19
|
17
|
22
|
21
|
23
|
89
|
31
|
158
|
95
|
|
| Cash |
65
|
86
|
84
|
93
|
76
|
73
|
72
|
35
|
12
|
18
|
20
|
28
|
39
|
29
|
23
|
19
|
17
|
22
|
21
|
23
|
89
|
31
|
158
|
95
|
|
| Short-Term Investments |
51
|
36
|
45
|
41
|
58
|
56
|
13
|
3
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
353
|
237
|
141
|
0
|
|
| Total Receivables |
25
|
26
|
32
|
25
|
31
|
35
|
26
|
41
|
41
|
24
|
30
|
32
|
35
|
45
|
42
|
52
|
58
|
85
|
88
|
81
|
115
|
179
|
184
|
256
|
|
| Accounts Receivables |
21
|
23
|
27
|
20
|
28
|
29
|
23
|
32
|
36
|
22
|
26
|
29
|
33
|
43
|
39
|
49
|
55
|
81
|
84
|
76
|
106
|
171
|
176
|
240
|
|
| Other Receivables |
3
|
3
|
5
|
5
|
3
|
6
|
3
|
9
|
5
|
2
|
5
|
4
|
2
|
1
|
3
|
3
|
3
|
4
|
4
|
5
|
8
|
8
|
7
|
16
|
|
| Inventory |
49
|
49
|
56
|
62
|
74
|
90
|
106
|
132
|
154
|
150
|
150
|
150
|
141
|
139
|
140
|
152
|
173
|
196
|
219
|
245
|
272
|
308
|
341
|
450
|
|
| Other Current Assets |
4
|
3
|
3
|
3
|
4
|
4
|
3
|
0
|
0
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
3
|
3
|
4
|
5
|
18
|
21
|
|
| Total Current Assets |
193
|
200
|
220
|
224
|
244
|
259
|
219
|
212
|
207
|
194
|
202
|
212
|
218
|
215
|
207
|
226
|
251
|
305
|
331
|
352
|
834
|
760
|
842
|
823
|
|
| PP&E Net |
118
|
111
|
110
|
125
|
142
|
160
|
179
|
217
|
240
|
236
|
230
|
216
|
208
|
209
|
223
|
255
|
275
|
290
|
297
|
340
|
446
|
600
|
815
|
1 063
|
|
| PP&E Gross |
118
|
111
|
110
|
125
|
142
|
160
|
179
|
217
|
240
|
236
|
230
|
216
|
208
|
209
|
223
|
255
|
0
|
290
|
297
|
340
|
446
|
600
|
815
|
1 063
|
|
| Accumulated Depreciation |
90
|
92
|
84
|
87
|
101
|
107
|
115
|
123
|
134
|
145
|
160
|
179
|
191
|
199
|
214
|
230
|
0
|
266
|
287
|
291
|
310
|
332
|
342
|
381
|
|
| Intangible Assets |
2
|
2
|
3
|
3
|
3
|
4
|
5
|
5
|
6
|
8
|
10
|
10
|
9
|
8
|
9
|
10
|
13
|
14
|
13
|
13
|
13
|
14
|
14
|
22
|
|
| Goodwill |
24
|
20
|
16
|
12
|
12
|
11
|
12
|
11
|
11
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
4
|
7
|
6
|
5
|
3
|
4
|
11
|
7
|
4
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
2
|
4
|
2
|
2
|
5
|
5
|
3
|
5
|
6
|
6
|
7
|
3
|
3
|
3
|
5
|
6
|
6
|
6
|
6
|
5
|
6
|
10
|
13
|
15
|
|
| Other Assets |
24
|
20
|
16
|
12
|
12
|
11
|
12
|
11
|
11
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
343
N/A
|
344
+0%
|
356
+3%
|
372
+4%
|
409
+10%
|
442
+8%
|
429
-3%
|
457
+7%
|
474
+4%
|
459
-3%
|
460
+0%
|
441
-4%
|
439
-1%
|
435
-1%
|
444
+2%
|
497
+12%
|
545
+10%
|
615
+13%
|
647
+5%
|
711
+10%
|
1 298
+83%
|
1 384
+7%
|
1 683
+22%
|
1 923
+14%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
9
|
8
|
7
|
13
|
9
|
11
|
16
|
18
|
18
|
11
|
10
|
10
|
8
|
12
|
15
|
20
|
11
|
10
|
18
|
26
|
25
|
32
|
29
|
73
|
|
| Accrued Liabilities |
0
|
0
|
0
|
4
|
4
|
7
|
9
|
8
|
8
|
5
|
5
|
7
|
9
|
10
|
11
|
12
|
16
|
18
|
19
|
27
|
35
|
38
|
46
|
47
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
24
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
45
|
21
|
17
|
55
|
95
|
150
|
47
|
47
|
20
|
0
|
0
|
0
|
|
| Other Current Liabilities |
11
|
6
|
7
|
2
|
3
|
2
|
8
|
10
|
4
|
7
|
9
|
7
|
9
|
11
|
15
|
13
|
14
|
16
|
20
|
38
|
55
|
95
|
90
|
161
|
|
| Total Current Liabilities |
21
|
16
|
14
|
18
|
16
|
21
|
33
|
36
|
44
|
47
|
73
|
74
|
70
|
54
|
59
|
100
|
136
|
194
|
104
|
137
|
135
|
165
|
165
|
281
|
|
| Long-Term Debt |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
60
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
15
|
16
|
17
|
20
|
22
|
26
|
30
|
33
|
38
|
37
|
34
|
33
|
32
|
32
|
31
|
31
|
34
|
36
|
35
|
38
|
42
|
49
|
52
|
58
|
|
| Other Liabilities |
0
|
1
|
0
|
0
|
6
|
7
|
7
|
14
|
16
|
15
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
146
|
193
|
|
| Total Liabilities |
39
N/A
|
33
-14%
|
32
-4%
|
38
+19%
|
44
+16%
|
53
+20%
|
70
+31%
|
82
+18%
|
98
+20%
|
100
+1%
|
126
+27%
|
108
-15%
|
102
-5%
|
86
-16%
|
90
+5%
|
131
+45%
|
170
+30%
|
230
+35%
|
199
-14%
|
235
+18%
|
177
-25%
|
214
+21%
|
362
+69%
|
532
+47%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
7
|
7
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
211
|
231
|
264
|
279
|
303
|
330
|
299
|
313
|
315
|
304
|
277
|
287
|
310
|
339
|
359
|
369
|
377
|
386
|
403
|
460
|
552
|
627
|
712
|
802
|
|
| Additional Paid In Capital |
86
|
86
|
86
|
87
|
88
|
89
|
90
|
91
|
93
|
94
|
95
|
84
|
64
|
42
|
27
|
28
|
30
|
31
|
79
|
59
|
610
|
584
|
663
|
634
|
|
| Treasury Stock |
2
|
5
|
13
|
15
|
16
|
14
|
8
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
|
| Other Equity |
3
|
8
|
14
|
18
|
11
|
16
|
22
|
28
|
30
|
37
|
37
|
37
|
38
|
32
|
32
|
31
|
34
|
34
|
35
|
44
|
40
|
40
|
53
|
43
|
|
| Total Equity |
304
N/A
|
311
+2%
|
324
+4%
|
334
+3%
|
365
+9%
|
389
+7%
|
359
-8%
|
375
+4%
|
376
+0%
|
359
-5%
|
334
-7%
|
334
0%
|
336
+1%
|
349
+4%
|
353
+1%
|
365
+3%
|
374
+2%
|
384
+3%
|
448
+17%
|
476
+6%
|
1 121
+136%
|
1 170
+4%
|
1 321
+13%
|
1 391
+5%
|
|
| Total Liabilities & Equity |
343
N/A
|
344
+0%
|
356
+3%
|
372
+4%
|
409
+10%
|
442
+8%
|
429
-3%
|
457
+7%
|
474
+4%
|
459
-3%
|
460
+0%
|
441
-4%
|
439
-1%
|
435
-1%
|
444
+2%
|
497
+12%
|
545
+10%
|
615
+13%
|
647
+5%
|
711
+10%
|
1 298
+83%
|
1 384
+7%
|
1 683
+22%
|
1 923
+14%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
68
|
67
|
66
|
66
|
66
|
66
|
67
|
67
|
67
|
40
|
40
|
40
|
40
|
40
|
40
|
41
|
41
|
41
|
42
|
42
|
46
|
74
|
75
|
75
|
|