Bellevue Group AG
SIX:BBN
Balance Sheet
Balance Sheet Decomposition
Bellevue Group AG
Bellevue Group AG
Balance Sheet
Bellevue Group 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 |
11
|
183
|
61
|
39
|
317
|
112
|
202
|
334
|
327
|
127
|
123
|
247
|
173
|
145
|
91
|
123
|
127
|
144
|
87
|
83
|
84
|
65
|
39
|
27
|
|
| Cash Equivalents |
11
|
183
|
61
|
39
|
317
|
112
|
202
|
334
|
327
|
127
|
123
|
247
|
173
|
145
|
91
|
123
|
127
|
144
|
87
|
83
|
84
|
65
|
39
|
27
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
47
|
45
|
35
|
44
|
46
|
|
| Total Receivables |
833
|
652
|
666
|
627
|
876
|
279
|
292
|
173
|
72
|
161
|
139
|
109
|
10
|
8
|
4
|
2
|
3
|
3
|
19
|
18
|
19
|
12
|
8
|
10
|
|
| Accounts Receivables |
833
|
652
|
662
|
617
|
858
|
278
|
291
|
173
|
71
|
156
|
132
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
16
|
13
|
10
|
7
|
6
|
|
| Other Receivables |
0
|
0
|
4
|
10
|
19
|
1
|
1
|
1
|
1
|
5
|
7
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
5
|
1
|
1
|
4
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
12
|
19
|
13
|
161
|
9
|
10
|
9
|
5
|
4
|
|
| Total Current Assets |
844
|
835
|
727
|
666
|
1 193
|
391
|
494
|
507
|
400
|
288
|
262
|
356
|
183
|
154
|
112
|
137
|
149
|
160
|
307
|
156
|
158
|
121
|
95
|
86
|
|
| PP&E Net |
3
|
1
|
3
|
1
|
4
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
2
|
1
|
0
|
1
|
8
|
5
|
3
|
4
|
4
|
23
|
|
| PP&E Gross |
3
|
1
|
3
|
1
|
4
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
2
|
1
|
0
|
1
|
8
|
5
|
3
|
4
|
4
|
23
|
|
| Accumulated Depreciation |
8
|
12
|
14
|
2
|
23
|
7
|
7
|
7
|
5
|
5
|
5
|
5
|
0
|
6
|
6
|
7
|
3
|
4
|
5
|
8
|
10
|
7
|
3
|
4
|
|
| Intangible Assets |
0
|
1
|
1
|
1
|
80
|
73
|
66
|
60
|
21
|
18
|
15
|
12
|
54
|
66
|
6
|
19
|
18
|
14
|
12
|
9
|
6
|
4
|
3
|
2
|
|
| Goodwill |
9
|
6
|
0
|
0
|
160
|
160
|
160
|
160
|
91
|
91
|
44
|
44
|
0
|
0
|
34
|
51
|
54
|
54
|
52
|
44
|
42
|
41
|
40
|
40
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
103
|
104
|
130
|
122
|
109
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
99
|
228
|
210
|
196
|
304
|
206
|
296
|
234
|
181
|
163
|
123
|
67
|
58
|
69
|
91
|
116
|
103
|
117
|
7
|
7
|
8
|
8
|
7
|
7
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
444
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
8
|
8
|
16
|
12
|
7
|
14
|
10
|
7
|
6
|
4
|
|
| Other Assets |
59
|
53
|
70
|
55
|
212
|
166
|
178
|
183
|
116
|
108
|
50
|
50
|
10
|
25
|
34
|
51
|
54
|
54
|
52
|
44
|
42
|
41
|
40
|
40
|
|
| Total Assets |
1 005
N/A
|
1 115
+11%
|
1 006
-10%
|
916
-9%
|
1 785
+95%
|
1 281
-28%
|
1 034
-19%
|
983
-5%
|
718
-27%
|
579
-19%
|
452
-22%
|
486
+7%
|
406
-16%
|
418
+3%
|
356
-15%
|
464
+30%
|
462
0%
|
467
+1%
|
393
-16%
|
236
-40%
|
227
-4%
|
185
-18%
|
156
-16%
|
162
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
39
|
51
|
33
|
21
|
20
|
|
| Accrued Liabilities |
26
|
35
|
25
|
21
|
29
|
10
|
38
|
12
|
9
|
11
|
9
|
7
|
8
|
14
|
24
|
45
|
37
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
634
|
683
|
626
|
572
|
1 004
|
309
|
317
|
374
|
344
|
246
|
238
|
305
|
227
|
222
|
171
|
214
|
195
|
204
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
2
|
2
|
2
|
|
| Other Current Liabilities |
0
|
16
|
2
|
2
|
6
|
7
|
11
|
10
|
4
|
3
|
3
|
2
|
3
|
1
|
16
|
33
|
41
|
14
|
135
|
4
|
6
|
1
|
1
|
0
|
|
| Total Current Liabilities |
660
|
734
|
653
|
596
|
1 038
|
326
|
366
|
396
|
356
|
260
|
250
|
314
|
238
|
237
|
212
|
291
|
273
|
253
|
173
|
45
|
58
|
36
|
24
|
22
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
2
|
1
|
2
|
1
|
17
|
|
| Deferred Income Tax |
0
|
3
|
3
|
4
|
19
|
15
|
14
|
13
|
7
|
7
|
6
|
6
|
6
|
7
|
7
|
10
|
12
|
15
|
6
|
6
|
5
|
4
|
3
|
1
|
|
| Minority Interest |
15
|
16
|
21
|
23
|
22
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
84
|
110
|
48
|
56
|
390
|
546
|
168
|
120
|
22
|
17
|
6
|
4
|
13
|
25
|
2
|
3
|
0
|
2
|
11
|
16
|
16
|
10
|
5
|
3
|
|
| Total Liabilities |
759
N/A
|
863
+14%
|
725
-16%
|
678
-7%
|
1 469
+117%
|
887
-40%
|
556
-37%
|
529
-5%
|
386
-27%
|
284
-26%
|
261
-8%
|
324
+24%
|
256
-21%
|
268
+5%
|
220
-18%
|
305
+38%
|
285
-6%
|
270
-5%
|
195
-28%
|
70
-64%
|
80
+15%
|
51
-36%
|
33
-36%
|
44
+32%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5
|
5
|
5
|
5
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
241
|
248
|
276
|
333
|
313
|
390
|
501
|
455
|
321
|
282
|
177
|
145
|
129
|
129
|
119
|
138
|
146
|
151
|
200
|
168
|
156
|
148
|
138
|
131
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
14
|
15
|
18
|
21
|
19
|
20
|
21
|
29
|
45
|
1
|
1
|
3
|
4
|
3
|
5
|
|
| Treasury Stock |
0
|
0
|
0
|
99
|
1
|
4
|
24
|
2
|
1
|
1
|
2
|
2
|
0
|
0
|
4
|
0
|
1
|
2
|
2
|
2
|
6
|
8
|
9
|
5
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
3
|
1
|
1
|
1
|
2
|
3
|
5
|
4
|
|
| Total Equity |
246
N/A
|
252
+3%
|
280
+11%
|
239
-15%
|
316
+32%
|
394
+25%
|
478
+21%
|
455
-5%
|
333
-27%
|
295
-11%
|
191
-35%
|
161
-15%
|
150
-7%
|
150
+0%
|
136
-9%
|
159
+17%
|
177
+12%
|
197
+11%
|
198
+1%
|
166
-16%
|
147
-12%
|
134
-9%
|
122
-9%
|
119
-3%
|
|
| Total Liabilities & Equity |
1 005
N/A
|
1 115
+11%
|
1 006
-10%
|
916
-9%
|
1 785
+95%
|
1 281
-28%
|
1 034
-19%
|
983
-5%
|
718
-27%
|
579
-19%
|
452
-22%
|
486
+7%
|
406
-16%
|
418
+3%
|
356
-15%
|
464
+30%
|
462
0%
|
467
+1%
|
393
-16%
|
236
-40%
|
227
-4%
|
185
-18%
|
156
-16%
|
162
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
11
|
11
|
10
|
9
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
|