Dottikon Es Holding AG
SIX:DESN
Balance Sheet
Balance Sheet Decomposition
Dottikon Es Holding AG
Dottikon Es Holding AG
Balance Sheet
Dottikon Es Holding AG
| Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
12
|
32
|
36
|
15
|
30
|
41
|
24
|
38
|
26
|
34
|
29
|
22
|
40
|
55
|
44
|
43
|
185
|
142
|
189
|
181
|
148
|
|
| Cash Equivalents |
12
|
32
|
36
|
15
|
30
|
41
|
24
|
38
|
26
|
34
|
29
|
22
|
40
|
55
|
44
|
43
|
185
|
142
|
189
|
181
|
148
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
35
|
20
|
10
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
65
|
65
|
30
|
20
|
50
|
|
| Total Receivables |
31
|
29
|
38
|
47
|
35
|
33
|
15
|
15
|
27
|
24
|
29
|
53
|
48
|
55
|
43
|
38
|
52
|
75
|
75
|
65
|
109
|
|
| Accounts Receivables |
28
|
26
|
34
|
40
|
33
|
30
|
14
|
13
|
26
|
24
|
28
|
53
|
43
|
54
|
41
|
35
|
50
|
69
|
71
|
54
|
104
|
|
| Other Receivables |
3
|
3
|
4
|
7
|
3
|
3
|
2
|
2
|
1
|
0
|
0
|
0
|
5
|
1
|
2
|
2
|
2
|
5
|
5
|
10
|
6
|
|
| Inventory |
56
|
48
|
46
|
63
|
54
|
44
|
31
|
35
|
34
|
37
|
40
|
45
|
45
|
52
|
67
|
79
|
102
|
143
|
167
|
168
|
194
|
|
| Other Current Assets |
0
|
3
|
1
|
4
|
0
|
0
|
0
|
1
|
0
|
1
|
2
|
3
|
2
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
3
|
|
| Total Current Assets |
99
|
111
|
120
|
129
|
120
|
119
|
106
|
108
|
98
|
96
|
104
|
122
|
146
|
162
|
155
|
160
|
406
|
426
|
464
|
436
|
504
|
|
| PP&E Net |
193
|
190
|
190
|
195
|
223
|
230
|
226
|
215
|
208
|
200
|
195
|
194
|
208
|
231
|
264
|
284
|
315
|
383
|
542
|
706
|
792
|
|
| PP&E Gross |
193
|
190
|
190
|
195
|
223
|
230
|
226
|
215
|
208
|
200
|
195
|
194
|
208
|
231
|
264
|
284
|
315
|
383
|
542
|
706
|
792
|
|
| Accumulated Depreciation |
183
|
192
|
206
|
214
|
221
|
230
|
240
|
252
|
264
|
275
|
287
|
295
|
312
|
320
|
330
|
336
|
348
|
361
|
370
|
385
|
400
|
|
| Intangible Assets |
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
2
|
2
|
|
| Long-Term Investments |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
|
| Other Long-Term Assets |
23
|
21
|
22
|
19
|
18
|
33
|
34
|
33
|
33
|
33
|
32
|
22
|
26
|
43
|
42
|
44
|
45
|
47
|
46
|
47
|
50
|
|
| Total Assets |
316
N/A
|
324
+2%
|
332
+3%
|
344
+4%
|
361
+5%
|
383
+6%
|
367
-4%
|
359
-2%
|
340
-5%
|
331
-3%
|
332
+0%
|
341
+3%
|
381
+12%
|
438
+15%
|
463
+6%
|
490
+6%
|
767
+57%
|
858
+12%
|
1 054
+23%
|
1 192
+13%
|
1 350
+13%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
8
|
8
|
9
|
12
|
6
|
4
|
4
|
3
|
4
|
3
|
5
|
5
|
5
|
10
|
13
|
10
|
10
|
11
|
12
|
26
|
21
|
|
| Accrued Liabilities |
7
|
7
|
8
|
9
|
12
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
23
|
27
|
24
|
25
|
43
|
86
|
98
|
100
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
14
|
8
|
11
|
7
|
7
|
16
|
9
|
10
|
9
|
10
|
14
|
17
|
34
|
18
|
18
|
17
|
39
|
52
|
55
|
46
|
68
|
|
| Total Current Liabilities |
29
|
23
|
28
|
28
|
25
|
20
|
14
|
14
|
14
|
14
|
20
|
24
|
40
|
50
|
58
|
52
|
74
|
106
|
153
|
170
|
189
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
100
|
130
|
|
| Deferred Income Tax |
44
|
43
|
39
|
39
|
38
|
39
|
36
|
33
|
28
|
26
|
25
|
26
|
29
|
32
|
31
|
31
|
32
|
35
|
28
|
28
|
30
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
3
|
10
|
8
|
10
|
|
| Total Liabilities |
72
N/A
|
66
-8%
|
67
+1%
|
67
N/A
|
63
-5%
|
59
-8%
|
50
-16%
|
47
-5%
|
41
-12%
|
40
-3%
|
45
+13%
|
50
+9%
|
69
+40%
|
87
+25%
|
95
+9%
|
88
-7%
|
111
+26%
|
143
+29%
|
251
+75%
|
306
+22%
|
358
+17%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
185
|
199
|
206
|
218
|
239
|
265
|
257
|
251
|
238
|
230
|
231
|
236
|
255
|
295
|
311
|
344
|
397
|
455
|
543
|
624
|
729
|
|
| Additional Paid In Capital |
60
|
60
|
60
|
60
|
60
|
61
|
61
|
61
|
61
|
61
|
61
|
61
|
61
|
61
|
62
|
62
|
263
|
264
|
264
|
265
|
266
|
|
| Treasury Stock |
8
|
8
|
8
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
5
|
0
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Total Equity |
244
N/A
|
258
+6%
|
265
+3%
|
277
+4%
|
298
+8%
|
324
+9%
|
317
-2%
|
312
-2%
|
299
-4%
|
291
-3%
|
287
-1%
|
292
+2%
|
311
+7%
|
351
+13%
|
368
+5%
|
402
+9%
|
656
+63%
|
715
+9%
|
803
+12%
|
886
+10%
|
992
+12%
|
|
| Total Liabilities & Equity |
316
N/A
|
324
+2%
|
332
+3%
|
344
+4%
|
361
+5%
|
383
+6%
|
367
-4%
|
359
-2%
|
340
-5%
|
331
-3%
|
332
+0%
|
341
+3%
|
381
+12%
|
438
+15%
|
463
+6%
|
490
+6%
|
767
+57%
|
858
+12%
|
1 054
+23%
|
1 192
+13%
|
1 350
+13%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
14
|
|