Mikron Holding AG
SIX:MIKN
Balance Sheet
Balance Sheet Decomposition
Mikron Holding AG
Mikron Holding AG
Balance Sheet
Mikron 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 |
27
|
34
|
68
|
44
|
56
|
30
|
37
|
30
|
47
|
28
|
26
|
26
|
33
|
26
|
34
|
39
|
42
|
28
|
38
|
38
|
54
|
29
|
34
|
113
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
27
|
34
|
68
|
44
|
56
|
30
|
37
|
30
|
47
|
28
|
26
|
26
|
33
|
0
|
34
|
39
|
42
|
28
|
38
|
38
|
54
|
29
|
34
|
113
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
15
|
15
|
10
|
4
|
0
|
23
|
24
|
19
|
16
|
16
|
15
|
14
|
15
|
17
|
6
|
2
|
0
|
35
|
50
|
10
|
|
| Total Receivables |
128
|
86
|
78
|
64
|
38
|
37
|
53
|
42
|
17
|
15
|
16
|
18
|
20
|
20
|
20
|
18
|
23
|
29
|
27
|
24
|
24
|
26
|
33
|
34
|
|
| Accounts Receivables |
87
|
71
|
69
|
56
|
31
|
30
|
45
|
33
|
14
|
12
|
13
|
14
|
16
|
16
|
18
|
15
|
19
|
24
|
22
|
19
|
20
|
23
|
29
|
29
|
|
| Other Receivables |
41
|
16
|
9
|
8
|
7
|
7
|
8
|
9
|
2
|
3
|
3
|
4
|
4
|
4
|
2
|
3
|
4
|
5
|
5
|
5
|
4
|
3
|
4
|
5
|
|
| Inventory |
73
|
55
|
61
|
46
|
40
|
40
|
49
|
53
|
40
|
31
|
33
|
43
|
48
|
48
|
46
|
45
|
48
|
66
|
61
|
56
|
53
|
64
|
82
|
73
|
|
| Other Current Assets |
43
|
34
|
22
|
29
|
16
|
37
|
30
|
32
|
20
|
29
|
38
|
41
|
44
|
44
|
36
|
42
|
43
|
46
|
46
|
44
|
33
|
58
|
73
|
53
|
|
| Total Current Assets |
270
|
210
|
228
|
182
|
166
|
159
|
178
|
161
|
124
|
127
|
137
|
146
|
154
|
154
|
152
|
158
|
170
|
185
|
178
|
165
|
165
|
212
|
271
|
284
|
|
| PP&E Net |
261
|
208
|
183
|
148
|
73
|
67
|
69
|
65
|
45
|
40
|
44
|
45
|
44
|
44
|
54
|
55
|
57
|
64
|
74
|
76
|
88
|
88
|
87
|
100
|
|
| PP&E Gross |
261
|
208
|
183
|
148
|
73
|
67
|
69
|
65
|
45
|
40
|
44
|
45
|
44
|
44
|
54
|
55
|
57
|
64
|
74
|
76
|
88
|
88
|
87
|
100
|
|
| Accumulated Depreciation |
215
|
231
|
234
|
196
|
117
|
116
|
71
|
72
|
119
|
109
|
113
|
116
|
122
|
122
|
121
|
122
|
128
|
132
|
132
|
135
|
137
|
141
|
144
|
149
|
|
| Intangible Assets |
13
|
10
|
5
|
4
|
7
|
11
|
18
|
18
|
9
|
8
|
7
|
9
|
6
|
6
|
5
|
5
|
4
|
5
|
5
|
4
|
4
|
3
|
3
|
3
|
|
| Goodwill |
151
|
102
|
15
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
4
|
2
|
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 |
0
|
1
|
1
|
1
|
30
|
31
|
31
|
30
|
27
|
26
|
28
|
28
|
30
|
30
|
30
|
30
|
29
|
29
|
28
|
28
|
28
|
27
|
1
|
0
|
|
| Other Long-Term Assets |
7
|
4
|
4
|
6
|
16
|
9
|
8
|
7
|
5
|
4
|
4
|
3
|
3
|
3
|
4
|
5
|
4
|
6
|
4
|
5
|
17
|
15
|
12
|
12
|
|
| Other Assets |
151
|
102
|
15
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
706
N/A
|
536
-24%
|
436
-19%
|
340
-22%
|
291
-15%
|
276
-5%
|
307
+11%
|
281
-9%
|
211
-25%
|
205
-3%
|
219
+7%
|
231
+5%
|
237
+3%
|
237
+0%
|
244
+3%
|
252
+3%
|
266
+6%
|
290
+9%
|
290
0%
|
277
-4%
|
300
+8%
|
346
+15%
|
374
+8%
|
399
+7%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
52
|
57
|
50
|
44
|
22
|
24
|
30
|
23
|
12
|
16
|
18
|
23
|
20
|
21
|
15
|
17
|
22
|
26
|
20
|
20
|
17
|
25
|
25
|
26
|
|
| Accrued Liabilities |
20
|
33
|
21
|
18
|
19
|
18
|
20
|
20
|
14
|
14
|
16
|
15
|
14
|
14
|
15
|
16
|
18
|
21
|
19
|
20
|
22
|
21
|
22
|
25
|
|
| Short-Term Debt |
0
|
93
|
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 |
24
|
246
|
9
|
3
|
2
|
2
|
2
|
8
|
5
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
15
|
2
|
12
|
14
|
2
|
2
|
1
|
1
|
|
| Other Current Liabilities |
59
|
54
|
56
|
44
|
32
|
20
|
36
|
28
|
18
|
20
|
19
|
22
|
28
|
28
|
32
|
35
|
41
|
62
|
53
|
62
|
74
|
95
|
108
|
110
|
|
| Total Current Liabilities |
155
|
483
|
136
|
108
|
74
|
64
|
88
|
79
|
49
|
51
|
53
|
61
|
63
|
63
|
63
|
69
|
96
|
110
|
104
|
116
|
114
|
143
|
157
|
161
|
|
| Long-Term Debt |
366
|
13
|
60
|
4
|
4
|
2
|
1
|
0
|
17
|
13
|
15
|
14
|
14
|
14
|
22
|
22
|
8
|
9
|
10
|
10
|
6
|
4
|
3
|
2
|
|
| Deferred Income Tax |
21
|
17
|
14
|
10
|
6
|
8
|
9
|
7
|
2
|
2
|
3
|
3
|
5
|
5
|
4
|
5
|
5
|
6
|
6
|
5
|
14
|
12
|
10
|
9
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
13
|
16
|
16
|
8
|
11
|
3
|
3
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
|
| Total Liabilities |
556
N/A
|
528
-5%
|
227
-57%
|
131
-42%
|
96
-27%
|
76
-20%
|
100
+31%
|
88
-11%
|
69
-21%
|
65
-6%
|
71
+9%
|
78
+10%
|
82
+5%
|
82
+0%
|
89
+9%
|
95
+7%
|
108
+14%
|
125
+16%
|
120
-4%
|
132
+9%
|
135
+3%
|
160
+18%
|
170
+7%
|
173
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
64
|
64
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Retained Earnings |
94
|
48
|
218
|
218
|
193
|
198
|
206
|
191
|
140
|
138
|
147
|
152
|
154
|
154
|
154
|
155
|
156
|
167
|
173
|
151
|
169
|
190
|
213
|
232
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
3
|
3
|
2
|
2
|
1
|
|
| Other Equity |
8
|
9
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
4
|
3
|
4
|
9
|
6
|
|
| Total Equity |
151
N/A
|
8
-95%
|
209
+2 614%
|
209
+0%
|
195
-7%
|
200
+3%
|
208
+4%
|
193
-7%
|
142
-26%
|
140
-1%
|
148
+6%
|
153
+3%
|
155
+2%
|
155
0%
|
155
0%
|
156
+1%
|
157
+1%
|
164
+4%
|
169
+3%
|
146
-14%
|
165
+13%
|
186
+13%
|
204
+10%
|
226
+11%
|
|
| Total Liabilities & Equity |
706
N/A
|
536
-24%
|
436
-19%
|
340
-22%
|
291
-15%
|
276
-5%
|
307
+11%
|
281
-9%
|
211
-25%
|
205
-3%
|
219
+7%
|
231
+5%
|
237
+3%
|
237
+0%
|
244
+3%
|
252
+3%
|
266
+6%
|
290
+9%
|
290
0%
|
277
-4%
|
300
+8%
|
346
+15%
|
374
+8%
|
399
+7%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1
|
1
|
16
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
16
|
16
|
16
|
16
|
17
|
17
|
17
|
|