Kardex Holding AG
SIX:KARN
Balance Sheet
Balance Sheet Decomposition
Kardex Holding AG
Kardex Holding AG
Balance Sheet
Kardex 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 |
25
|
24
|
15
|
20
|
25
|
24
|
25
|
27
|
27
|
43
|
37
|
34
|
79
|
84
|
103
|
95
|
115
|
129
|
124
|
121
|
86
|
71
|
107
|
136
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
34
|
79
|
84
|
103
|
95
|
115
|
129
|
124
|
121
|
86
|
65
|
92
|
94
|
|
| Cash Equivalents |
25
|
24
|
15
|
20
|
25
|
24
|
25
|
27
|
27
|
43
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
15
|
43
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
1
|
1
|
0
|
1
|
9
|
10
|
0
|
0
|
9
|
1
|
43
|
32
|
12
|
37
|
|
| Total Receivables |
108
|
100
|
126
|
145
|
97
|
92
|
96
|
101
|
78
|
86
|
101
|
100
|
54
|
56
|
55
|
64
|
70
|
73
|
79
|
69
|
86
|
111
|
135
|
135
|
|
| Accounts Receivables |
102
|
94
|
120
|
140
|
92
|
86
|
91
|
93
|
65
|
74
|
91
|
92
|
49
|
48
|
48
|
54
|
61
|
63
|
65
|
49
|
61
|
81
|
93
|
90
|
|
| Other Receivables |
6
|
5
|
6
|
5
|
6
|
6
|
5
|
8
|
13
|
12
|
9
|
8
|
5
|
8
|
7
|
10
|
9
|
10
|
13
|
20
|
25
|
30
|
42
|
45
|
|
| Inventory |
37
|
37
|
28
|
38
|
61
|
38
|
27
|
35
|
27
|
30
|
41
|
30
|
19
|
18
|
15
|
21
|
14
|
16
|
22
|
18
|
9
|
34
|
23
|
24
|
|
| Other Current Assets |
5
|
5
|
4
|
4
|
3
|
31
|
5
|
4
|
0
|
3
|
3
|
8
|
5
|
4
|
4
|
4
|
4
|
5
|
4
|
3
|
4
|
11
|
16
|
17
|
|
| Total Current Assets |
174
|
166
|
173
|
207
|
186
|
185
|
152
|
167
|
131
|
172
|
182
|
172
|
157
|
163
|
187
|
195
|
203
|
223
|
238
|
213
|
229
|
258
|
295
|
349
|
|
| PP&E Net |
67
|
69
|
63
|
63
|
60
|
67
|
62
|
66
|
61
|
63
|
57
|
52
|
25
|
25
|
25
|
28
|
28
|
33
|
41
|
51
|
54
|
61
|
69
|
72
|
|
| PP&E Gross |
67
|
69
|
63
|
63
|
60
|
67
|
62
|
66
|
61
|
63
|
57
|
52
|
25
|
25
|
25
|
28
|
28
|
33
|
41
|
51
|
54
|
61
|
69
|
72
|
|
| Accumulated Depreciation |
49
|
51
|
50
|
56
|
69
|
64
|
63
|
62
|
69
|
76
|
82
|
87
|
50
|
53
|
56
|
59
|
60
|
64
|
68
|
72
|
71
|
76
|
84
|
85
|
|
| Intangible Assets |
7
|
7
|
6
|
7
|
6
|
4
|
4
|
7
|
10
|
20
|
6
|
5
|
4
|
3
|
2
|
2
|
3
|
3
|
4
|
6
|
8
|
11
|
8
|
7
|
|
| Goodwill |
55
|
55
|
50
|
48
|
29
|
29
|
29
|
29
|
31
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
12
|
25
|
33
|
|
| Long-Term Investments |
1
|
1
|
1
|
1
|
0
|
1
|
1
|
4
|
4
|
1
|
2
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
3
|
38
|
16
|
17
|
21
|
|
| Other Long-Term Assets |
3
|
4
|
3
|
4
|
5
|
6
|
5
|
5
|
6
|
9
|
6
|
6
|
5
|
3
|
5
|
5
|
4
|
4
|
5
|
6
|
6
|
6
|
8
|
12
|
|
| Other Assets |
55
|
55
|
50
|
48
|
29
|
29
|
29
|
29
|
31
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
308
N/A
|
300
-2%
|
297
-1%
|
329
+11%
|
287
-13%
|
291
+1%
|
252
-13%
|
279
+10%
|
243
-13%
|
309
+27%
|
253
-18%
|
236
-7%
|
191
-19%
|
195
+2%
|
220
+13%
|
232
+5%
|
240
+4%
|
265
+10%
|
290
+9%
|
277
-4%
|
338
+22%
|
364
+8%
|
422
+16%
|
494
+17%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
41
|
46
|
67
|
74
|
77
|
50
|
58
|
63
|
48
|
53
|
56
|
53
|
14
|
11
|
12
|
15
|
14
|
14
|
17
|
12
|
20
|
26
|
26
|
42
|
|
| Accrued Liabilities |
16
|
10
|
10
|
11
|
17
|
15
|
14
|
12
|
0
|
18
|
41
|
32
|
33
|
39
|
45
|
48
|
57
|
41
|
43
|
34
|
44
|
46
|
66
|
66
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
11
|
46
|
10
|
3
|
3
|
3
|
7
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
47
|
35
|
33
|
22
|
26
|
20
|
4
|
3
|
1
|
48
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
26
|
36
|
24
|
26
|
33
|
70
|
33
|
33
|
40
|
34
|
18
|
23
|
17
|
13
|
17
|
13
|
12
|
37
|
37
|
36
|
55
|
60
|
59
|
69
|
|
| Total Current Liabilities |
130
|
126
|
134
|
132
|
163
|
201
|
118
|
114
|
91
|
155
|
125
|
114
|
64
|
63
|
73
|
75
|
83
|
92
|
97
|
82
|
119
|
132
|
151
|
177
|
|
| Long-Term Debt |
49
|
49
|
45
|
38
|
21
|
24
|
50
|
46
|
43
|
35
|
42
|
15
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
6
|
5
|
5
|
5
|
4
|
3
|
3
|
2
|
1
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
5
|
5
|
|
| Minority Interest |
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
|
| Other Liabilities |
16
|
14
|
9
|
7
|
9
|
7
|
8
|
9
|
9
|
22
|
21
|
21
|
18
|
16
|
18
|
18
|
18
|
19
|
20
|
21
|
24
|
25
|
27
|
27
|
|
| Total Liabilities |
203
N/A
|
196
-3%
|
193
-2%
|
182
-6%
|
196
+8%
|
235
+20%
|
178
-24%
|
171
-4%
|
145
-15%
|
216
+49%
|
188
-13%
|
150
-20%
|
84
-44%
|
79
-6%
|
91
+15%
|
94
+3%
|
101
+8%
|
112
+10%
|
118
+6%
|
103
-13%
|
144
+39%
|
160
+11%
|
183
+14%
|
210
+14%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
54
|
55
|
51
|
52
|
49
|
49
|
49
|
49
|
39
|
39
|
60
|
60
|
60
|
60
|
56
|
40
|
22
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Retained Earnings |
51
|
49
|
53
|
95
|
41
|
7
|
29
|
61
|
61
|
54
|
4
|
26
|
49
|
56
|
71
|
97
|
119
|
152
|
170
|
176
|
192
|
243
|
283
|
324
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
0
|
1
|
|
| Other Equity |
0
|
0
|
0
|
0
|
1
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
2
|
0
|
2
|
3
|
1
|
0
|
1
|
3
|
1
|
40
|
46
|
41
|
|
| Total Equity |
105
N/A
|
104
-1%
|
104
0%
|
147
+41%
|
90
-38%
|
56
-38%
|
74
+33%
|
107
+45%
|
98
-9%
|
93
-6%
|
65
-30%
|
85
+32%
|
107
+25%
|
116
+8%
|
129
+12%
|
138
+7%
|
139
+1%
|
153
+10%
|
172
+12%
|
174
+1%
|
194
+11%
|
204
+5%
|
239
+17%
|
284
+19%
|
|
| Total Liabilities & Equity |
308
N/A
|
300
-2%
|
297
-1%
|
329
+11%
|
287
-13%
|
291
+1%
|
252
-13%
|
279
+10%
|
243
-13%
|
309
+27%
|
253
-18%
|
236
-7%
|
191
-19%
|
195
+2%
|
220
+13%
|
232
+5%
|
240
+4%
|
265
+10%
|
290
+9%
|
277
-4%
|
338
+22%
|
364
+8%
|
422
+16%
|
494
+17%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
2
|
2
|
2
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|