Georg Fischer AG
SIX:GF
Balance Sheet
Balance Sheet Decomposition
Georg Fischer AG
Georg Fischer AG
Balance Sheet
Georg Fischer AG
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
571
|
624
|
533
|
521
|
834
|
932
|
877
|
546
|
669
|
|
| Cash Equivalents |
571
|
624
|
533
|
521
|
834
|
932
|
877
|
546
|
669
|
|
| Short-Term Investments |
8
|
9
|
9
|
9
|
7
|
12
|
17
|
20
|
13
|
|
| Total Receivables |
753
|
841
|
785
|
695
|
649
|
716
|
744
|
972
|
965
|
|
| Accounts Receivables |
687
|
770
|
712
|
616
|
566
|
624
|
676
|
834
|
811
|
|
| Other Receivables |
66
|
71
|
73
|
79
|
83
|
92
|
68
|
138
|
154
|
|
| Inventory |
673
|
773
|
779
|
751
|
638
|
776
|
833
|
979
|
939
|
|
| Other Current Assets |
19
|
30
|
22
|
23
|
14
|
23
|
18
|
13
|
146
|
|
| Total Current Assets |
2 024
|
2 277
|
2 128
|
1 999
|
2 142
|
2 459
|
2 489
|
2 530
|
2 732
|
|
| PP&E Net |
1 026
|
1 170
|
1 046
|
1 054
|
1 026
|
1 029
|
915
|
1 274
|
1 252
|
|
| PP&E Gross |
1 026
|
1 170
|
1 046
|
1 054
|
1 026
|
1 029
|
915
|
1 274
|
0
|
|
| Accumulated Depreciation |
1 947
|
2 142
|
1 556
|
1 556
|
1 586
|
1 619
|
1 526
|
1 522
|
0
|
|
| Intangible Assets |
25
|
29
|
34
|
34
|
36
|
40
|
36
|
53
|
40
|
|
| Note Receivable |
5
|
9
|
79
|
66
|
64
|
80
|
128
|
98
|
100
|
|
| Long-Term Investments |
51
|
40
|
104
|
121
|
107
|
89
|
60
|
67
|
66
|
|
| Other Long-Term Assets |
71
|
85
|
53
|
70
|
70
|
70
|
70
|
97
|
94
|
|
| Total Assets |
3 202
N/A
|
3 610
+13%
|
3 444
-5%
|
3 344
-3%
|
3 445
+3%
|
3 767
+9%
|
3 698
-2%
|
4 119
+11%
|
4 284
+4%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
470
|
593
|
498
|
466
|
445
|
543
|
563
|
596
|
573
|
|
| Accrued Liabilities |
218
|
258
|
253
|
234
|
239
|
273
|
310
|
460
|
416
|
|
| Short-Term Debt |
29
|
28
|
4
|
1
|
3
|
2
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
145
|
297
|
144
|
107
|
90
|
245
|
84
|
100
|
188
|
|
| Other Current Liabilities |
205
|
242
|
225
|
204
|
209
|
255
|
245
|
308
|
284
|
|
| Total Current Liabilities |
1 067
|
1 418
|
1 124
|
1 012
|
986
|
1 318
|
1 202
|
1 464
|
1 461
|
|
| Long-Term Debt |
619
|
491
|
632
|
654
|
865
|
752
|
651
|
2 345
|
2 386
|
|
| Deferred Income Tax |
45
|
47
|
63
|
58
|
49
|
44
|
39
|
68
|
59
|
|
| Minority Interest |
44
|
52
|
46
|
42
|
36
|
24
|
54
|
66
|
60
|
|
| Other Liabilities |
271
|
285
|
197
|
182
|
156
|
157
|
150
|
220
|
210
|
|
| Total Liabilities |
2 046
N/A
|
2 293
+12%
|
2 062
-10%
|
1 948
-6%
|
2 092
+7%
|
2 295
+10%
|
2 096
-9%
|
4 163
+99%
|
4 176
+0%
|
|
| Equity | ||||||||||
| Common Stock |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Retained Earnings |
1 162
|
1 374
|
1 487
|
1 545
|
2 103
|
2 259
|
2 452
|
2 582
|
2 689
|
|
| Treasury Stock |
10
|
8
|
9
|
7
|
7
|
11
|
8
|
7
|
5
|
|
| Other Equity |
0
|
53
|
100
|
146
|
747
|
780
|
846
|
2 623
|
2 580
|
|
| Total Equity |
1 156
N/A
|
1 317
+14%
|
1 382
+5%
|
1 396
+1%
|
1 353
-3%
|
1 472
+9%
|
1 602
+9%
|
44
N/A
|
108
N/A
|
|
| Total Liabilities & Equity |
3 202
N/A
|
3 610
+13%
|
3 444
-5%
|
3 344
-3%
|
3 445
+3%
|
3 767
+9%
|
3 698
-2%
|
4 119
+11%
|
4 284
+4%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
82
|
82
|
82
|
82
|
82
|
82
|
82
|
82
|
82
|
|