Bobst Group SA
SIX:BOBNN
Balance Sheet
Balance Sheet Decomposition
Bobst Group SA
Bobst Group SA
Balance Sheet
Bobst Group SA
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
305
|
317
|
386
|
279
|
326
|
403
|
396
|
241
|
357
|
495
|
|
| Cash Equivalents |
305
|
317
|
386
|
279
|
326
|
403
|
396
|
241
|
357
|
495
|
|
| Short-Term Investments |
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
336
|
305
|
307
|
320
|
320
|
330
|
343
|
381
|
322
|
364
|
|
| Accounts Receivables |
224
|
233
|
246
|
306
|
301
|
311
|
321
|
372
|
315
|
357
|
|
| Other Receivables |
112
|
72
|
61
|
15
|
19
|
19
|
22
|
9
|
7
|
7
|
|
| Inventory |
318
|
314
|
320
|
320
|
332
|
391
|
454
|
386
|
379
|
474
|
|
| Other Current Assets |
8
|
13
|
11
|
9
|
13
|
19
|
26
|
27
|
32
|
30
|
|
| Total Current Assets |
967
|
956
|
1 099
|
929
|
990
|
1 143
|
1 220
|
1 035
|
1 090
|
1 363
|
|
| PP&E Net |
335
|
318
|
294
|
267
|
251
|
261
|
264
|
266
|
268
|
255
|
|
| PP&E Gross |
335
|
318
|
294
|
267
|
251
|
261
|
264
|
266
|
268
|
255
|
|
| Accumulated Depreciation |
363
|
383
|
423
|
419
|
420
|
454
|
460
|
447
|
467
|
474
|
|
| Intangible Assets |
47
|
37
|
34
|
27
|
32
|
37
|
42
|
46
|
50
|
45
|
|
| Goodwill |
77
|
78
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
14
|
18
|
7
|
10
|
10
|
13
|
12
|
10
|
11
|
14
|
|
| Long-Term Investments |
65
|
66
|
66
|
52
|
55
|
74
|
77
|
84
|
62
|
102
|
|
| Other Long-Term Assets |
134
|
69
|
45
|
63
|
66
|
68
|
107
|
85
|
62
|
63
|
|
| Other Assets |
77
|
78
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 639
N/A
|
1 542
-6%
|
1 623
+5%
|
1 348
-17%
|
1 403
+4%
|
1 594
+14%
|
1 722
+8%
|
1 525
-11%
|
1 543
+1%
|
1 842
+19%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
374
|
381
|
328
|
364
|
361
|
442
|
433
|
389
|
411
|
582
|
|
| Accrued Liabilities |
0
|
0
|
76
|
84
|
96
|
116
|
118
|
123
|
130
|
158
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
84
|
162
|
211
|
15
|
10
|
7
|
129
|
163
|
13
|
4
|
|
| Other Current Liabilities |
57
|
68
|
72
|
72
|
69
|
88
|
82
|
57
|
59
|
62
|
|
| Total Current Liabilities |
515
|
611
|
686
|
535
|
536
|
653
|
763
|
731
|
612
|
806
|
|
| Long-Term Debt |
412
|
264
|
268
|
266
|
264
|
263
|
288
|
137
|
340
|
337
|
|
| Deferred Income Tax |
77
|
59
|
29
|
48
|
51
|
41
|
43
|
41
|
42
|
30
|
|
| Minority Interest |
1
|
1
|
2
|
2
|
2
|
8
|
22
|
40
|
6
|
7
|
|
| Other Liabilities |
80
|
88
|
185
|
78
|
74
|
78
|
74
|
56
|
37
|
74
|
|
| Total Liabilities |
1 084
N/A
|
1 023
-6%
|
1 171
+14%
|
929
-21%
|
927
0%
|
1 026
+11%
|
1 146
+12%
|
925
-19%
|
1 037
+12%
|
1 254
+21%
|
|
| Equity | |||||||||||
| Common Stock |
18
|
18
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
|
| Retained Earnings |
623
|
588
|
523
|
403
|
459
|
551
|
559
|
788
|
712
|
803
|
|
| Treasury Stock |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
84
|
86
|
0
|
0
|
0
|
0
|
0
|
205
|
223
|
231
|
|
| Total Equity |
555
N/A
|
519
-7%
|
453
-13%
|
420
-7%
|
475
+13%
|
568
+19%
|
575
+1%
|
599
+4%
|
506
-16%
|
588
+16%
|
|
| Total Liabilities & Equity |
1 639
N/A
|
1 542
-6%
|
1 623
+5%
|
1 348
-17%
|
1 403
+4%
|
1 594
+14%
|
1 722
+8%
|
1 525
-11%
|
1 543
+1%
|
1 842
+19%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
|