DKSH Holding AG
SIX:DKSH
Balance Sheet
Balance Sheet Decomposition
DKSH Holding AG
Current Assets | 4.1B |
Cash & Short-Term Investments | 687.2m |
Receivables | 2.2B |
Other Current Assets | 1.2B |
Non-Current Assets | 1.4B |
Long-Term Investments | 119.2m |
PP&E | 405.1m |
Intangibles | 785.6m |
Other Non-Current Assets | 78m |
Current Liabilities | 2.9B |
Accounts Payable | 2.6B |
Short-Term Debt | 49.7m |
Other Current Liabilities | 273.7m |
Non-Current Liabilities | 868.8m |
Long-Term Debt | 692.1m |
Other Non-Current Liabilities | 176.7m |
Balance Sheet
DKSH Holding AG
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
394
|
571
|
611
|
443
|
614
|
593
|
681
|
674
|
636
|
687
|
|
Cash |
315
|
329
|
482
|
381
|
488
|
572
|
660
|
653
|
631
|
574
|
|
Cash Equivalents |
79
|
243
|
129
|
62
|
126
|
21
|
21
|
21
|
5
|
113
|
|
Total Receivables |
2 116
|
2 082
|
2 299
|
2 541
|
2 573
|
2 608
|
2 351
|
2 359
|
2 373
|
2 154
|
|
Accounts Receivables |
1 870
|
1 802
|
2 004
|
2 206
|
2 219
|
2 255
|
2 026
|
2 062
|
2 046
|
1 849
|
|
Other Receivables |
246
|
281
|
295
|
335
|
354
|
352
|
325
|
296
|
327
|
304
|
|
Inventory |
974
|
979
|
1 036
|
1 109
|
1 178
|
1 237
|
1 152
|
1 164
|
1 277
|
1 138
|
|
Other Current Assets |
96
|
76
|
92
|
125
|
116
|
79
|
92
|
101
|
99
|
105
|
|
Total Current Assets |
3 580
|
3 708
|
4 038
|
4 218
|
4 481
|
4 516
|
4 276
|
4 298
|
4 386
|
4 083
|
|
PP&E Net |
133
|
129
|
125
|
138
|
137
|
379
|
361
|
430
|
472
|
405
|
|
PP&E Gross |
133
|
129
|
125
|
138
|
137
|
379
|
361
|
430
|
472
|
405
|
|
Accumulated Depreciation |
171
|
173
|
198
|
205
|
184
|
196
|
201
|
210
|
205
|
189
|
|
Intangible Assets |
57
|
25
|
22
|
18
|
15
|
58
|
52
|
63
|
235
|
226
|
|
Goodwill |
101
|
105
|
103
|
125
|
116
|
241
|
244
|
332
|
590
|
560
|
|
Note Receivable |
6
|
5
|
6
|
6
|
8
|
8
|
1
|
0
|
0
|
3
|
|
Long-Term Investments |
60
|
78
|
74
|
93
|
95
|
99
|
113
|
148
|
131
|
116
|
|
Other Long-Term Assets |
54
|
46
|
47
|
47
|
44
|
53
|
73
|
77
|
65
|
78
|
|
Other Assets |
101
|
105
|
103
|
125
|
116
|
241
|
244
|
332
|
590
|
560
|
|
Total Assets |
3 991
N/A
|
4 096
+3%
|
4 415
+8%
|
4 645
+5%
|
4 895
+5%
|
5 353
+9%
|
5 118
-4%
|
5 347
+4%
|
5 879
+10%
|
5 471
-7%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 888
|
1 946
|
2 130
|
2 371
|
2 436
|
2 415
|
2 134
|
2 213
|
2 233
|
2 025
|
|
Accrued Liabilities |
238
|
240
|
320
|
330
|
353
|
354
|
349
|
352
|
394
|
371
|
|
Short-Term Debt |
0
|
0
|
0
|
3
|
19
|
3
|
22
|
18
|
19
|
50
|
|
Current Portion of Long-Term Debt |
72
|
26
|
42
|
74
|
38
|
127
|
182
|
247
|
202
|
216
|
|
Other Current Liabilities |
205
|
220
|
146
|
166
|
152
|
178
|
202
|
230
|
250
|
254
|
|
Total Current Liabilities |
2 403
|
2 432
|
2 638
|
2 943
|
2 998
|
3 077
|
2 887
|
3 059
|
3 098
|
2 916
|
|
Long-Term Debt |
29
|
76
|
57
|
23
|
83
|
371
|
362
|
322
|
791
|
692
|
|
Deferred Income Tax |
16
|
11
|
13
|
13
|
13
|
20
|
20
|
26
|
27
|
28
|
|
Minority Interest |
41
|
31
|
36
|
57
|
58
|
60
|
61
|
78
|
68
|
51
|
|
Other Liabilities |
53
|
37
|
30
|
34
|
32
|
51
|
49
|
53
|
136
|
97
|
|
Total Liabilities |
2 542
N/A
|
2 587
+2%
|
2 774
+7%
|
3 069
+11%
|
3 185
+4%
|
3 579
+12%
|
3 380
-6%
|
3 539
+5%
|
4 120
+16%
|
3 784
-8%
|
|
Equity | |||||||||||
Common Stock |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|
Retained Earnings |
1 567
|
1 694
|
1 817
|
1 734
|
1 879
|
1 928
|
1 976
|
2 080
|
2 105
|
2 173
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
7
|
7
|
|
Other Equity |
125
|
192
|
182
|
164
|
175
|
160
|
243
|
272
|
346
|
486
|
|
Total Equity |
1 449
N/A
|
1 509
+4%
|
1 642
+9%
|
1 576
-4%
|
1 710
+9%
|
1 774
+4%
|
1 738
-2%
|
1 809
+4%
|
1 759
-3%
|
1 687
-4%
|
|
Total Liabilities & Equity |
3 991
N/A
|
4 096
+3%
|
4 415
+8%
|
4 645
+5%
|
4 895
+5%
|
5 353
+9%
|
5 118
-4%
|
5 347
+4%
|
5 879
+10%
|
5 471
-7%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
65
|
65
|
65
|
65
|
65
|
65
|
65
|
65
|
65
|
65
|