Inficon Holding AG
SIX:IFCN
Balance Sheet
Balance Sheet Decomposition
Inficon Holding AG
Inficon Holding AG
Balance Sheet
Inficon Holding AG
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
34
|
38
|
37
|
56
|
69
|
57
|
29
|
46
|
30
|
68
|
89
|
92
|
75
|
71
|
57
|
59
|
83
|
61
|
56
|
60
|
66
|
46
|
102
|
119
|
|
| Cash Equivalents |
34
|
38
|
37
|
56
|
69
|
57
|
29
|
46
|
30
|
68
|
89
|
92
|
75
|
71
|
57
|
59
|
83
|
61
|
56
|
60
|
66
|
46
|
102
|
119
|
|
| Short-Term Investments |
0
|
0
|
0
|
5
|
4
|
10
|
10
|
0
|
2
|
2
|
2
|
0
|
0
|
10
|
4
|
5
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
18
|
16
|
22
|
21
|
27
|
31
|
33
|
27
|
30
|
38
|
37
|
37
|
42
|
40
|
34
|
43
|
54
|
54
|
51
|
64
|
82
|
97
|
97
|
88
|
|
| Accounts Receivables |
18
|
16
|
22
|
21
|
27
|
31
|
33
|
27
|
30
|
38
|
37
|
36
|
42
|
40
|
33
|
43
|
54
|
54
|
51
|
64
|
82
|
97
|
97
|
88
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
22
|
20
|
19
|
21
|
19
|
24
|
30
|
31
|
23
|
29
|
32
|
31
|
35
|
37
|
37
|
37
|
48
|
65
|
66
|
75
|
89
|
135
|
154
|
144
|
|
| Other Current Assets |
6
|
8
|
6
|
6
|
6
|
8
|
10
|
10
|
9
|
10
|
10
|
5
|
7
|
7
|
6
|
6
|
7
|
8
|
13
|
11
|
16
|
16
|
15
|
18
|
|
| Total Current Assets |
79
|
82
|
85
|
109
|
124
|
130
|
113
|
114
|
94
|
147
|
170
|
165
|
158
|
164
|
138
|
149
|
194
|
189
|
188
|
210
|
253
|
293
|
368
|
369
|
|
| PP&E Net |
16
|
21
|
22
|
23
|
20
|
24
|
26
|
26
|
28
|
27
|
29
|
30
|
37
|
36
|
51
|
48
|
57
|
65
|
71
|
78
|
93
|
112
|
126
|
131
|
|
| PP&E Gross |
16
|
21
|
22
|
23
|
20
|
24
|
26
|
26
|
28
|
27
|
29
|
30
|
37
|
36
|
51
|
48
|
57
|
65
|
71
|
78
|
93
|
112
|
126
|
131
|
|
| Accumulated Depreciation |
16
|
18
|
19
|
24
|
26
|
31
|
40
|
47
|
53
|
60
|
65
|
65
|
69
|
69
|
70
|
70
|
78
|
85
|
89
|
104
|
107
|
114
|
124
|
132
|
|
| Intangible Assets |
0
|
0
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
4
|
5
|
5
|
5
|
5
|
4
|
6
|
5
|
6
|
6
|
6
|
5
|
6
|
6
|
6
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
4
|
11
|
13
|
19
|
19
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
3
|
2
|
2
|
|
| Other Long-Term Assets |
43
|
44
|
42
|
39
|
37
|
34
|
31
|
26
|
28
|
19
|
17
|
15
|
11
|
10
|
10
|
8
|
9
|
8
|
7
|
8
|
9
|
15
|
17
|
20
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
4
|
11
|
13
|
19
|
19
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
138
N/A
|
148
+7%
|
151
+2%
|
172
+14%
|
181
+5%
|
194
+7%
|
182
-7%
|
181
0%
|
171
-6%
|
216
+27%
|
247
+14%
|
216
-13%
|
214
-1%
|
217
+1%
|
204
-6%
|
213
+4%
|
269
+26%
|
271
+1%
|
275
+1%
|
305
+11%
|
365
+20%
|
429
+18%
|
519
+21%
|
528
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
8
|
7
|
6
|
8
|
7
|
5
|
8
|
10
|
9
|
9
|
10
|
19
|
23
|
26
|
17
|
|
| Accrued Liabilities |
11
|
10
|
13
|
15
|
16
|
21
|
25
|
22
|
15
|
29
|
25
|
12
|
9
|
9
|
8
|
10
|
12
|
12
|
11
|
13
|
13
|
12
|
14
|
13
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
3
|
3
|
4
|
5
|
2
|
4
|
18
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
19
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
43
|
57
|
44
|
|
| Other Current Liabilities |
2
|
3
|
2
|
3
|
2
|
4
|
6
|
1
|
0
|
6
|
10
|
19
|
14
|
19
|
16
|
22
|
33
|
30
|
24
|
27
|
58
|
63
|
70
|
59
|
|
| Total Current Liabilities |
17
|
19
|
21
|
24
|
26
|
34
|
42
|
34
|
24
|
46
|
59
|
40
|
30
|
35
|
29
|
40
|
55
|
51
|
51
|
69
|
101
|
142
|
168
|
134
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
6
|
|
| Other Liabilities |
0
|
1
|
4
|
5
|
7
|
4
|
1
|
9
|
12
|
11
|
12
|
1
|
2
|
2
|
2
|
2
|
3
|
12
|
11
|
10
|
7
|
5
|
6
|
6
|
|
| Total Liabilities |
19
N/A
|
21
+10%
|
25
+21%
|
30
+20%
|
34
+14%
|
39
+13%
|
43
+13%
|
42
-2%
|
36
-16%
|
56
+57%
|
71
+26%
|
44
-38%
|
34
-23%
|
39
+16%
|
33
-15%
|
45
+35%
|
62
+37%
|
65
+6%
|
66
+1%
|
82
+24%
|
113
+37%
|
152
+35%
|
180
+18%
|
146
-19%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
13
|
13
|
13
|
13
|
13
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|
| Retained Earnings |
113
|
109
|
100
|
109
|
126
|
141
|
128
|
132
|
124
|
147
|
168
|
165
|
170
|
175
|
173
|
172
|
203
|
205
|
209
|
215
|
251
|
283
|
341
|
396
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Equity |
6
|
5
|
13
|
20
|
8
|
8
|
4
|
1
|
5
|
8
|
2
|
0
|
4
|
4
|
8
|
10
|
2
|
5
|
6
|
2
|
5
|
12
|
7
|
20
|
|
| Total Equity |
120
N/A
|
127
+7%
|
126
-1%
|
142
+13%
|
147
+3%
|
156
+6%
|
138
-11%
|
139
+0%
|
135
-3%
|
160
+19%
|
176
+10%
|
172
-3%
|
180
+5%
|
177
-1%
|
171
-4%
|
168
-2%
|
207
+23%
|
206
-1%
|
209
+1%
|
223
+7%
|
253
+13%
|
277
+10%
|
340
+23%
|
382
+12%
|
|
| Total Liabilities & Equity |
138
N/A
|
148
+7%
|
151
+2%
|
172
+14%
|
181
+5%
|
194
+7%
|
182
-7%
|
181
0%
|
171
-6%
|
216
+27%
|
247
+14%
|
216
-13%
|
214
-1%
|
217
+1%
|
204
-6%
|
213
+4%
|
269
+26%
|
271
+1%
|
275
+1%
|
305
+11%
|
365
+20%
|
429
+18%
|
519
+21%
|
528
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
23
|
23
|
23
|
23
|
23
|
24
|
21
|
21
|
22
|
22
|
22
|
22
|
23
|
23
|
23
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
|