MCH Group AG
SIX:MCHN
Balance Sheet
Balance Sheet Decomposition
MCH Group AG
MCH Group AG
Balance Sheet
MCH Group 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 |
16
|
17
|
6
|
59
|
30
|
65
|
57
|
22
|
76
|
44
|
65
|
117
|
147
|
150
|
143
|
99
|
103
|
117
|
105
|
120
|
114
|
152
|
66
|
59
|
|
| Cash |
16
|
17
|
6
|
59
|
30
|
65
|
57
|
22
|
76
|
44
|
65
|
117
|
0
|
150
|
143
|
99
|
103
|
117
|
105
|
120
|
114
|
152
|
66
|
59
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
147
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
3
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
78
|
96
|
13
|
0
|
3
|
68
|
132
|
13
|
13
|
33
|
10
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
41
|
56
|
59
|
53
|
49
|
54
|
86
|
89
|
62
|
71
|
73
|
82
|
90
|
70
|
69
|
86
|
87
|
72
|
66
|
20
|
51
|
55
|
48
|
62
|
|
| Accounts Receivables |
36
|
53
|
56
|
48
|
46
|
50
|
82
|
84
|
58
|
66
|
69
|
79
|
82
|
68
|
64
|
73
|
81
|
67
|
61
|
11
|
45
|
43
|
43
|
56
|
|
| Other Receivables |
6
|
2
|
3
|
5
|
3
|
4
|
4
|
5
|
5
|
5
|
4
|
3
|
8
|
2
|
5
|
12
|
6
|
5
|
5
|
9
|
5
|
12
|
6
|
6
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
5
|
2
|
5
|
5
|
10
|
4
|
4
|
5
|
14
|
11
|
24
|
25
|
37
|
15
|
17
|
13
|
|
| Other Current Assets |
10
|
12
|
13
|
10
|
7
|
10
|
10
|
16
|
21
|
18
|
27
|
37
|
37
|
31
|
38
|
36
|
43
|
38
|
27
|
19
|
14
|
30
|
18
|
24
|
|
| Total Current Assets |
70
|
87
|
79
|
122
|
86
|
129
|
155
|
128
|
164
|
213
|
266
|
253
|
284
|
258
|
322
|
357
|
260
|
250
|
256
|
194
|
216
|
252
|
149
|
158
|
|
| PP&E Net |
385
|
373
|
378
|
367
|
367
|
352
|
359
|
371
|
353
|
414
|
463
|
626
|
642
|
617
|
587
|
555
|
422
|
243
|
221
|
200
|
180
|
168
|
163
|
153
|
|
| PP&E Gross |
385
|
373
|
378
|
367
|
367
|
352
|
359
|
371
|
353
|
414
|
463
|
626
|
642
|
617
|
587
|
555
|
422
|
243
|
221
|
200
|
180
|
168
|
163
|
153
|
|
| Accumulated Depreciation |
211
|
227
|
248
|
269
|
312
|
279
|
307
|
340
|
361
|
387
|
410
|
338
|
359
|
386
|
421
|
510
|
669
|
782
|
783
|
787
|
772
|
787
|
782
|
799
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
2
|
2
|
2
|
1
|
2
|
1
|
3
|
2
|
1
|
3
|
5
|
13
|
16
|
20
|
|
| Note Receivable |
0
|
1
|
1
|
1
|
1
|
1
|
7
|
7
|
6
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
11
|
8
|
6
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
8
|
12
|
12
|
13
|
11
|
11
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Total Assets |
455
N/A
|
462
+1%
|
460
0%
|
492
+7%
|
455
-7%
|
492
+8%
|
536
+9%
|
521
-3%
|
541
+4%
|
645
+19%
|
744
+15%
|
886
+19%
|
930
+5%
|
878
-6%
|
914
+4%
|
916
+0%
|
688
-25%
|
498
-28%
|
481
-4%
|
399
-17%
|
404
+1%
|
444
+10%
|
336
-24%
|
337
+0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
17
|
18
|
13
|
12
|
15
|
13
|
16
|
26
|
14
|
17
|
18
|
36
|
23
|
21
|
24
|
17
|
25
|
23
|
19
|
4
|
16
|
10
|
29
|
19
|
|
| Accrued Liabilities |
61
|
71
|
61
|
89
|
67
|
91
|
106
|
110
|
116
|
105
|
140
|
155
|
170
|
147
|
160
|
133
|
122
|
87
|
93
|
24
|
39
|
48
|
43
|
56
|
|
| Short-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
|
|
| Current Portion of Long-Term Debt |
0
|
10
|
2
|
62
|
4
|
6
|
125
|
30
|
33
|
24
|
1
|
35
|
55
|
6
|
3
|
53
|
3
|
3
|
3
|
13
|
9
|
103
|
3
|
3
|
|
| Other Current Liabilities |
1
|
1
|
1
|
1
|
5
|
6
|
12
|
9
|
10
|
7
|
9
|
6
|
6
|
13
|
11
|
18
|
36
|
40
|
32
|
41
|
47
|
28
|
30
|
24
|
|
| Total Current Liabilities |
79
|
99
|
77
|
163
|
90
|
116
|
258
|
175
|
173
|
153
|
168
|
232
|
254
|
186
|
197
|
220
|
186
|
153
|
146
|
81
|
110
|
189
|
104
|
103
|
|
| Long-Term Debt |
233
|
218
|
237
|
181
|
217
|
207
|
83
|
128
|
135
|
230
|
265
|
320
|
314
|
303
|
300
|
247
|
243
|
275
|
272
|
242
|
238
|
134
|
129
|
126
|
|
| Minority Interest |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
4
|
5
|
4
|
|
| Other Liabilities |
5
|
5
|
5
|
4
|
5
|
6
|
9
|
10
|
10
|
10
|
7
|
6
|
5
|
7
|
9
|
9
|
25
|
13
|
15
|
9
|
8
|
8
|
4
|
5
|
|
| Total Liabilities |
318
N/A
|
322
+1%
|
319
-1%
|
348
+9%
|
312
-10%
|
329
+5%
|
351
+7%
|
313
-11%
|
317
+1%
|
394
+24%
|
441
+12%
|
557
+26%
|
574
+3%
|
497
-14%
|
507
+2%
|
478
-6%
|
456
-5%
|
443
-3%
|
434
-2%
|
333
-23%
|
356
+7%
|
334
-6%
|
242
-28%
|
237
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
48
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
149
|
149
|
31
|
31
|
31
|
|
| Retained Earnings |
90
|
92
|
93
|
96
|
95
|
115
|
137
|
161
|
178
|
206
|
244
|
269
|
296
|
321
|
347
|
378
|
172
|
5
|
13
|
81
|
99
|
84
|
71
|
74
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
4
|
6
|
3
|
|
| Total Equity |
138
N/A
|
140
+2%
|
141
+1%
|
144
+2%
|
143
-1%
|
163
+14%
|
185
+13%
|
207
+12%
|
224
+8%
|
252
+13%
|
303
+20%
|
329
+8%
|
356
+8%
|
381
+7%
|
408
+7%
|
439
+8%
|
232
-47%
|
56
-76%
|
47
-16%
|
67
+43%
|
48
-29%
|
109
+128%
|
94
-14%
|
100
+6%
|
|
| Total Liabilities & Equity |
455
N/A
|
462
+1%
|
460
0%
|
492
+7%
|
455
-7%
|
492
+8%
|
536
+9%
|
521
-3%
|
541
+4%
|
645
+19%
|
744
+15%
|
886
+19%
|
930
+5%
|
878
-6%
|
914
+4%
|
916
+0%
|
688
-25%
|
498
-28%
|
481
-4%
|
399
-17%
|
404
+1%
|
444
+10%
|
336
-24%
|
337
+0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
15
|
15
|
31
|
31
|
31
|
|