Georg Fischer AG
SIX:GF
Balance Sheet
Balance Sheet Decomposition
Georg Fischer AG
Current Assets | 2.5B |
Cash & Short-Term Investments | 566m |
Receivables | 972m |
Other Current Assets | 992m |
Non-Current Assets | 1.6B |
Long-Term Investments | 165m |
PP&E | 1.3B |
Intangibles | 53m |
Other Non-Current Assets | 97m |
Current Liabilities | 1.5B |
Accounts Payable | 596m |
Accrued Liabilities | 460m |
Other Current Liabilities | 408m |
Non-Current Liabilities | 2.7B |
Long-Term Debt | 2.3B |
Other Non-Current Liabilities | 354m |
Balance Sheet
Georg Fischer AG
Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
571
|
624
|
533
|
521
|
834
|
932
|
877
|
546
|
|
Cash Equivalents |
571
|
624
|
533
|
521
|
834
|
932
|
877
|
546
|
|
Short-Term Investments |
8
|
9
|
9
|
9
|
7
|
12
|
17
|
20
|
|
Total Receivables |
753
|
841
|
785
|
695
|
649
|
716
|
744
|
972
|
|
Accounts Receivables |
687
|
770
|
712
|
616
|
566
|
624
|
676
|
834
|
|
Other Receivables |
66
|
71
|
73
|
79
|
83
|
92
|
68
|
138
|
|
Inventory |
673
|
773
|
779
|
751
|
638
|
776
|
833
|
979
|
|
Other Current Assets |
19
|
30
|
22
|
23
|
14
|
23
|
18
|
13
|
|
Total Current Assets |
2 024
|
2 277
|
2 128
|
1 999
|
2 142
|
2 459
|
2 489
|
2 530
|
|
PP&E Net |
1 026
|
1 170
|
1 046
|
1 054
|
1 026
|
1 029
|
915
|
1 274
|
|
PP&E Gross |
1 026
|
1 170
|
1 046
|
1 054
|
1 026
|
1 029
|
915
|
1 274
|
|
Accumulated Depreciation |
1 947
|
2 142
|
1 556
|
1 556
|
1 586
|
1 619
|
1 526
|
1 522
|
|
Intangible Assets |
25
|
29
|
34
|
34
|
36
|
40
|
36
|
53
|
|
Note Receivable |
5
|
9
|
79
|
66
|
64
|
80
|
128
|
98
|
|
Long-Term Investments |
51
|
40
|
104
|
121
|
107
|
89
|
60
|
67
|
|
Other Long-Term Assets |
71
|
85
|
53
|
70
|
70
|
70
|
70
|
97
|
|
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%
|
|
Liabilities | |||||||||
Accounts Payable |
470
|
593
|
498
|
466
|
445
|
543
|
563
|
596
|
|
Accrued Liabilities |
218
|
258
|
253
|
234
|
239
|
273
|
310
|
460
|
|
Short-Term Debt |
29
|
28
|
4
|
1
|
3
|
2
|
0
|
0
|
|
Current Portion of Long-Term Debt |
145
|
297
|
144
|
107
|
90
|
245
|
84
|
100
|
|
Other Current Liabilities |
205
|
242
|
225
|
204
|
209
|
255
|
245
|
308
|
|
Total Current Liabilities |
1 067
|
1 418
|
1 124
|
1 012
|
986
|
1 318
|
1 202
|
1 464
|
|
Long-Term Debt |
619
|
491
|
632
|
654
|
865
|
752
|
651
|
2 345
|
|
Deferred Income Tax |
45
|
47
|
63
|
58
|
49
|
44
|
39
|
68
|
|
Minority Interest |
44
|
52
|
46
|
42
|
36
|
24
|
54
|
66
|
|
Other Liabilities |
271
|
285
|
197
|
182
|
156
|
157
|
150
|
220
|
|
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%
|
|
Equity | |||||||||
Common Stock |
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
|
|
Treasury Stock |
10
|
8
|
9
|
7
|
7
|
11
|
8
|
7
|
|
Other Equity |
0
|
53
|
100
|
146
|
747
|
780
|
846
|
2 623
|
|
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
|
|
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%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
82
|
82
|
82
|
82
|
82
|
82
|
82
|
82
|