DKSH Holding AG
SIX:DKSH
Balance Sheet
Balance Sheet Decomposition
DKSH Holding AG
DKSH Holding AG
Balance Sheet
DKSH Holding AG
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||
| Cash & Cash Equivalents |
280
|
288
|
193
|
251
|
325
|
394
|
571
|
611
|
443
|
614
|
593
|
681
|
674
|
636
|
687
|
609
|
538
|
|
| Cash |
238
|
196
|
149
|
198
|
245
|
315
|
329
|
482
|
381
|
488
|
572
|
660
|
653
|
631
|
574
|
486
|
488
|
|
| Cash Equivalents |
41
|
92
|
44
|
54
|
80
|
79
|
243
|
129
|
62
|
126
|
21
|
21
|
21
|
5
|
113
|
123
|
50
|
|
| Total Receivables |
1 339
|
1 557
|
1 663
|
1 655
|
1 650
|
2 116
|
2 082
|
2 299
|
2 541
|
2 573
|
2 608
|
2 351
|
2 359
|
2 373
|
2 154
|
2 345
|
2 261
|
|
| Accounts Receivables |
1 213
|
1 379
|
1 512
|
1 618
|
1 607
|
1 870
|
1 802
|
2 004
|
2 206
|
2 219
|
2 255
|
2 026
|
2 062
|
2 046
|
1 849
|
1 988
|
1 914
|
|
| Other Receivables |
126
|
179
|
151
|
37
|
44
|
246
|
281
|
295
|
335
|
354
|
352
|
325
|
296
|
327
|
304
|
357
|
347
|
|
| Inventory |
585
|
623
|
792
|
842
|
819
|
974
|
979
|
1 036
|
1 109
|
1 178
|
1 237
|
1 152
|
1 164
|
1 277
|
1 138
|
1 335
|
1 254
|
|
| Other Current Assets |
93
|
74
|
69
|
215
|
224
|
96
|
76
|
92
|
125
|
116
|
79
|
92
|
101
|
99
|
105
|
102
|
78
|
|
| Total Current Assets |
2 297
|
2 541
|
2 717
|
2 962
|
3 017
|
3 580
|
3 708
|
4 038
|
4 218
|
4 481
|
4 516
|
4 276
|
4 298
|
4 386
|
4 083
|
4 391
|
4 131
|
|
| PP&E Net |
111
|
116
|
148
|
144
|
128
|
133
|
129
|
125
|
138
|
137
|
379
|
361
|
430
|
472
|
405
|
409
|
361
|
|
| PP&E Gross |
111
|
116
|
148
|
144
|
128
|
133
|
129
|
125
|
138
|
137
|
379
|
361
|
430
|
472
|
405
|
409
|
361
|
|
| Accumulated Depreciation |
155
|
174
|
179
|
158
|
139
|
171
|
173
|
198
|
205
|
184
|
196
|
201
|
210
|
205
|
189
|
199
|
183
|
|
| Intangible Assets |
48
|
41
|
61
|
55
|
60
|
57
|
25
|
22
|
18
|
15
|
58
|
52
|
63
|
235
|
226
|
233
|
216
|
|
| Goodwill |
42
|
50
|
59
|
75
|
79
|
101
|
105
|
103
|
125
|
116
|
241
|
244
|
332
|
590
|
560
|
587
|
586
|
|
| Note Receivable |
16
|
26
|
13
|
10
|
7
|
6
|
5
|
6
|
6
|
8
|
8
|
1
|
0
|
0
|
3
|
7
|
8
|
|
| Long-Term Investments |
23
|
32
|
22
|
49
|
54
|
60
|
78
|
74
|
93
|
95
|
99
|
113
|
148
|
131
|
116
|
142
|
126
|
|
| Other Long-Term Assets |
64
|
48
|
48
|
37
|
41
|
54
|
46
|
47
|
47
|
44
|
53
|
73
|
77
|
65
|
78
|
79
|
74
|
|
| Other Assets |
42
|
50
|
59
|
75
|
79
|
101
|
105
|
103
|
125
|
116
|
241
|
244
|
332
|
590
|
560
|
587
|
586
|
|
| Total Assets |
2 600
N/A
|
2 854
+10%
|
3 068
+8%
|
3 331
+9%
|
3 387
+2%
|
3 991
+18%
|
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%
|
5 848
+7%
|
5 500
-6%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
1 099
|
1 228
|
1 355
|
1 504
|
1 564
|
1 888
|
1 946
|
2 130
|
2 371
|
2 436
|
2 415
|
2 134
|
2 213
|
2 233
|
2 025
|
2 408
|
2 302
|
|
| Accrued Liabilities |
184
|
221
|
211
|
236
|
226
|
238
|
240
|
320
|
330
|
353
|
354
|
349
|
352
|
394
|
371
|
414
|
362
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
19
|
3
|
22
|
18
|
19
|
50
|
49
|
13
|
|
| Current Portion of Long-Term Debt |
187
|
110
|
227
|
114
|
60
|
72
|
26
|
42
|
74
|
38
|
127
|
182
|
247
|
202
|
216
|
246
|
57
|
|
| Other Current Liabilities |
105
|
141
|
146
|
143
|
104
|
205
|
220
|
146
|
166
|
152
|
178
|
202
|
230
|
250
|
254
|
190
|
164
|
|
| Total Current Liabilities |
1 576
|
1 699
|
1 939
|
1 997
|
1 954
|
2 403
|
2 432
|
2 638
|
2 943
|
2 998
|
3 077
|
2 887
|
3 059
|
3 098
|
2 916
|
3 306
|
2 898
|
|
| Long-Term Debt |
19
|
47
|
44
|
81
|
50
|
29
|
76
|
57
|
23
|
83
|
371
|
362
|
322
|
791
|
692
|
545
|
683
|
|
| Deferred Income Tax |
32
|
14
|
21
|
16
|
19
|
16
|
11
|
13
|
13
|
13
|
20
|
20
|
26
|
27
|
28
|
31
|
35
|
|
| Minority Interest |
15
|
18
|
27
|
33
|
38
|
41
|
31
|
36
|
57
|
58
|
60
|
61
|
78
|
68
|
51
|
59
|
65
|
|
| Other Liabilities |
34
|
41
|
42
|
50
|
48
|
53
|
37
|
30
|
34
|
32
|
51
|
49
|
53
|
136
|
97
|
87
|
63
|
|
| Total Liabilities |
1 676
N/A
|
1 819
+9%
|
2 073
+14%
|
2 177
+5%
|
2 109
-3%
|
2 542
+21%
|
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%
|
4 028
+6%
|
3 744
-7%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|
| Retained Earnings |
1 026
|
1 141
|
1 108
|
1 265
|
1 449
|
1 567
|
1 694
|
1 817
|
1 734
|
1 879
|
1 928
|
1 976
|
2 080
|
2 105
|
2 173
|
2 252
|
2 316
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
7
|
7
|
5
|
4
|
|
| Other Equity |
107
|
111
|
119
|
118
|
178
|
125
|
192
|
182
|
164
|
175
|
160
|
243
|
272
|
346
|
486
|
433
|
563
|
|
| Total Equity |
925
N/A
|
1 036
+12%
|
996
-4%
|
1 154
+16%
|
1 277
+11%
|
1 449
+13%
|
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%
|
1 821
+8%
|
1 756
-4%
|
|
| Total Liabilities & Equity |
2 600
N/A
|
2 854
+10%
|
3 068
+8%
|
3 331
+9%
|
3 387
+2%
|
3 991
+18%
|
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%
|
5 848
+7%
|
5 500
-6%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
63
|
63
|
63
|
64
|
64
|
65
|
65
|
65
|
65
|
65
|
65
|
65
|
65
|
65
|
65
|
65
|
65
|
|