Lem Holding SA
SIX:LEHN
Balance Sheet
Balance Sheet Decomposition
Lem Holding SA
Lem Holding SA
Balance Sheet
Lem Holding SA
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
13
|
8
|
10
|
30
|
25
|
20
|
26
|
28
|
30
|
27
|
21
|
28
|
25
|
21
|
14
|
13
|
18
|
13
|
19
|
22
|
17
|
22
|
24
|
19
|
|
| Cash Equivalents |
13
|
8
|
10
|
30
|
25
|
20
|
26
|
28
|
30
|
27
|
21
|
28
|
25
|
21
|
14
|
13
|
18
|
13
|
19
|
22
|
17
|
22
|
24
|
19
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
34
|
32
|
35
|
24
|
29
|
39
|
41
|
32
|
44
|
61
|
44
|
44
|
49
|
51
|
58
|
59
|
67
|
71
|
60
|
75
|
84
|
90
|
87
|
81
|
|
| Accounts Receivables |
33
|
30
|
33
|
24
|
29
|
34
|
35
|
27
|
38
|
54
|
38
|
39
|
44
|
47
|
50
|
52
|
59
|
62
|
52
|
66
|
74
|
81
|
73
|
66
|
|
| Other Receivables |
1
|
2
|
2
|
0
|
0
|
5
|
6
|
5
|
5
|
8
|
6
|
6
|
5
|
4
|
8
|
7
|
8
|
10
|
8
|
8
|
10
|
9
|
14
|
15
|
|
| Inventory |
34
|
30
|
31
|
25
|
20
|
25
|
22
|
24
|
22
|
34
|
27
|
24
|
29
|
28
|
28
|
31
|
36
|
39
|
34
|
42
|
46
|
57
|
56
|
58
|
|
| Other Current Assets |
10
|
8
|
7
|
8
|
6
|
2
|
2
|
3
|
2
|
2
|
3
|
3
|
5
|
2
|
2
|
2
|
3
|
2
|
3
|
3
|
7
|
5
|
5
|
7
|
|
| Total Current Assets |
90
|
77
|
82
|
86
|
80
|
86
|
91
|
86
|
97
|
125
|
95
|
99
|
107
|
102
|
101
|
105
|
123
|
125
|
115
|
142
|
153
|
174
|
172
|
164
|
|
| PP&E Net |
79
|
77
|
77
|
15
|
15
|
17
|
19
|
24
|
24
|
26
|
24
|
25
|
25
|
26
|
25
|
31
|
40
|
42
|
51
|
58
|
89
|
99
|
111
|
116
|
|
| PP&E Gross |
79
|
77
|
77
|
15
|
15
|
17
|
19
|
24
|
24
|
26
|
24
|
25
|
25
|
26
|
25
|
31
|
40
|
42
|
51
|
58
|
89
|
99
|
111
|
116
|
|
| Accumulated Depreciation |
47
|
48
|
53
|
28
|
31
|
31
|
33
|
38
|
35
|
39
|
45
|
49
|
53
|
57
|
58
|
62
|
69
|
77
|
85
|
96
|
97
|
98
|
109
|
121
|
|
| Intangible Assets |
4
|
6
|
4
|
2
|
1
|
1
|
1
|
1
|
6
|
4
|
3
|
3
|
3
|
6
|
5
|
4
|
3
|
2
|
1
|
1
|
1
|
3
|
6
|
7
|
|
| Goodwill |
12
|
12
|
11
|
4
|
4
|
4
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
5
|
2
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
1
|
0
|
0
|
43
|
2
|
1
|
0
|
2
|
2
|
2
|
4
|
5
|
5
|
5
|
6
|
5
|
16
|
13
|
58
|
60
|
55
|
49
|
53
|
56
|
|
| Other Assets |
12
|
12
|
11
|
4
|
4
|
4
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Total Assets |
188
N/A
|
174
-8%
|
175
+1%
|
149
-15%
|
102
-32%
|
108
+6%
|
115
+6%
|
116
+1%
|
133
+14%
|
162
+22%
|
133
-18%
|
140
+6%
|
145
+3%
|
142
-2%
|
140
-1%
|
149
+6%
|
186
+25%
|
187
+1%
|
230
+23%
|
264
+15%
|
301
+14%
|
328
+9%
|
344
+5%
|
346
+0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
9
|
11
|
14
|
11
|
11
|
16
|
17
|
13
|
23
|
27
|
16
|
15
|
18
|
11
|
17
|
21
|
21
|
20
|
19
|
23
|
23
|
33
|
25
|
29
|
|
| Accrued Liabilities |
9
|
8
|
8
|
8
|
12
|
10
|
10
|
6
|
10
|
16
|
15
|
15
|
16
|
19
|
18
|
22
|
26
|
26
|
25
|
29
|
30
|
32
|
32
|
28
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
8
|
9
|
24
|
41
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
37
|
30
|
31
|
31
|
1
|
8
|
2
|
0
|
0
|
1
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
2
|
42
|
60
|
45
|
|
| Other Current Liabilities |
13
|
16
|
18
|
14
|
7
|
6
|
9
|
10
|
10
|
14
|
14
|
18
|
10
|
14
|
9
|
8
|
13
|
11
|
43
|
39
|
9
|
8
|
12
|
16
|
|
| Total Current Liabilities |
68
|
64
|
71
|
63
|
30
|
40
|
38
|
29
|
43
|
59
|
48
|
48
|
44
|
43
|
45
|
51
|
65
|
64
|
98
|
118
|
105
|
115
|
129
|
118
|
|
| Long-Term Debt |
42
|
41
|
37
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
4
|
28
|
32
|
36
|
98
|
|
| Deferred Income Tax |
0
|
0
|
0
|
3
|
1
|
2
|
1
|
2
|
4
|
6
|
4
|
3
|
4
|
2
|
2
|
2
|
7
|
4
|
3
|
3
|
3
|
3
|
2
|
3
|
|
| Minority Interest |
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1
|
1
|
0
|
16
|
0
|
2
|
6
|
2
|
2
|
1
|
1
|
2
|
3
|
5
|
7
|
6
|
3
|
6
|
7
|
8
|
4
|
4
|
1
|
1
|
|
| Total Liabilities |
112
N/A
|
108
-3%
|
109
+1%
|
83
-24%
|
32
-61%
|
44
+35%
|
45
+3%
|
33
-26%
|
50
+50%
|
65
+32%
|
53
-19%
|
53
-1%
|
51
-4%
|
50
-2%
|
54
+9%
|
59
+8%
|
74
+27%
|
74
0%
|
113
+53%
|
132
+17%
|
140
+6%
|
154
+10%
|
168
+9%
|
220
+31%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
30
|
30
|
30
|
30
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
46
|
36
|
36
|
37
|
69
|
64
|
69
|
88
|
86
|
103
|
81
|
88
|
94
|
92
|
88
|
94
|
112
|
115
|
125
|
136
|
165
|
184
|
193
|
143
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
3
|
7
|
2
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
1
|
7
|
4
|
3
|
10
|
15
|
16
|
|
| Total Equity |
76
N/A
|
66
-14%
|
66
+0%
|
67
+1%
|
70
+5%
|
65
-7%
|
70
+8%
|
83
+19%
|
83
0%
|
97
+16%
|
80
-18%
|
87
+10%
|
94
+8%
|
92
-2%
|
86
-7%
|
90
+5%
|
112
+23%
|
113
+1%
|
117
+4%
|
132
+12%
|
161
+22%
|
174
+8%
|
177
+2%
|
126
-29%
|
|
| Total Liabilities & Equity |
188
N/A
|
174
-8%
|
175
+1%
|
149
-15%
|
102
-32%
|
108
+6%
|
115
+6%
|
116
+1%
|
133
+14%
|
162
+22%
|
133
-18%
|
140
+6%
|
145
+3%
|
142
-2%
|
140
-1%
|
149
+6%
|
186
+25%
|
187
+1%
|
230
+23%
|
264
+15%
|
301
+14%
|
328
+9%
|
344
+5%
|
346
+0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|