Perrot Duval Holding SA
SIX:PEDU
Balance Sheet
Balance Sheet Decomposition
Perrot Duval Holding SA
Perrot Duval Holding SA
Balance Sheet
Perrot Duval Holding SA
| Apr-2002 | Apr-2003 | Apr-2004 | Apr-2005 | Apr-2006 | Apr-2007 | Apr-2008 | Apr-2009 | Apr-2010 | Apr-2011 | Apr-2012 | Apr-2013 | Apr-2014 | Apr-2015 | Apr-2016 | Apr-2017 | Apr-2018 | Apr-2019 | Apr-2020 | Apr-2021 | Apr-2022 | Apr-2023 | Apr-2024 | Apr-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
8
|
7
|
11
|
8
|
5
|
6
|
5
|
9
|
5
|
5
|
3
|
3
|
2
|
2
|
3
|
2
|
6
|
1
|
4
|
17
|
8
|
5
|
3
|
1
|
|
| Cash Equivalents |
8
|
7
|
11
|
8
|
5
|
6
|
5
|
9
|
5
|
5
|
3
|
3
|
2
|
2
|
3
|
2
|
6
|
1
|
4
|
17
|
8
|
5
|
3
|
1
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
20
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
14
|
16
|
16
|
15
|
16
|
19
|
20
|
11
|
11
|
11
|
10
|
11
|
10
|
8
|
8
|
9
|
10
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
|
| Accounts Receivables |
14
|
16
|
16
|
15
|
16
|
19
|
20
|
11
|
11
|
11
|
9
|
10
|
9
|
7
|
7
|
7
|
8
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
|
| Inventory |
18
|
16
|
15
|
14
|
13
|
16
|
15
|
11
|
9
|
10
|
11
|
10
|
10
|
10
|
11
|
10
|
11
|
2
|
2
|
2
|
4
|
6
|
4
|
4
|
|
| Other Current Assets |
5
|
6
|
3
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
33
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Total Current Assets |
45
|
44
|
45
|
38
|
36
|
44
|
42
|
32
|
26
|
28
|
25
|
25
|
23
|
21
|
23
|
22
|
27
|
40
|
28
|
21
|
14
|
14
|
10
|
7
|
|
| PP&E Net |
5
|
6
|
6
|
6
|
6
|
5
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
5
|
6
|
6
|
6
|
0
|
0
|
0
|
8
|
7
|
7
|
6
|
|
| PP&E Gross |
0
|
0
|
6
|
6
|
6
|
5
|
7
|
7
|
7
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
16
|
17
|
17
|
17
|
18
|
16
|
16
|
15
|
15
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
|
| 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 |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
1
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
50
N/A
|
50
+1%
|
54
+8%
|
48
-12%
|
46
-4%
|
53
+16%
|
53
0%
|
44
-16%
|
38
-14%
|
38
0%
|
34
-9%
|
34
0%
|
33
-5%
|
30
-7%
|
33
+9%
|
33
+2%
|
40
+18%
|
40
+2%
|
29
-29%
|
23
-19%
|
24
+4%
|
22
-10%
|
18
-16%
|
14
-21%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
8
|
7
|
9
|
7
|
7
|
9
|
8
|
4
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
4
|
5
|
6
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
3
|
1
|
2
|
0
|
1
|
1
|
1
|
1
|
|
| Short-Term Debt |
0
|
0
|
0
|
4
|
2
|
3
|
3
|
9
|
6
|
5
|
4
|
8
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
7
|
2
|
2
|
2
|
9
|
3
|
3
|
6
|
4
|
4
|
4
|
4
|
11
|
10
|
12
|
10
|
4
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Other Current Liabilities |
9
|
9
|
9
|
7
|
3
|
4
|
4
|
7
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
26
|
2
|
3
|
5
|
5
|
3
|
3
|
|
| Total Current Liabilities |
24
|
18
|
20
|
20
|
26
|
25
|
24
|
29
|
19
|
20
|
19
|
22
|
20
|
18
|
20
|
20
|
18
|
27
|
4
|
5
|
7
|
8
|
5
|
4
|
|
| Long-Term Debt |
15
|
22
|
23
|
19
|
11
|
14
|
14
|
11
|
17
|
15
|
12
|
7
|
7
|
9
|
8
|
8
|
14
|
7
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
1
|
1
|
1
|
1
|
1
|
2
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
41
N/A
|
41
0%
|
44
+7%
|
41
-8%
|
39
-5%
|
42
+9%
|
42
-1%
|
42
+2%
|
37
-13%
|
36
-1%
|
33
-10%
|
31
-4%
|
29
-8%
|
28
-4%
|
29
+4%
|
28
-2%
|
33
+16%
|
33
+1%
|
7
-80%
|
5
-21%
|
8
+48%
|
8
+2%
|
5
-35%
|
4
-25%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|
| Retained Earnings |
3
|
3
|
3
|
1
|
1
|
4
|
5
|
4
|
4
|
3
|
2
|
2
|
1
|
1
|
0
|
2
|
2
|
3
|
16
|
11
|
10
|
8
|
7
|
5
|
|
| Treasury Stock |
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 Equity |
0
|
0
|
2
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
2
|
3
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Total Equity |
9
N/A
|
9
+5%
|
10
+9%
|
7
-27%
|
7
+5%
|
11
+49%
|
11
+2%
|
2
-82%
|
1
-44%
|
2
+36%
|
2
+26%
|
3
+54%
|
4
+19%
|
3
-28%
|
4
+55%
|
5
+28%
|
7
+30%
|
7
+4%
|
22
+211%
|
18
-18%
|
16
-9%
|
14
-16%
|
13
-4%
|
10
-19%
|
|
| Total Liabilities & Equity |
50
N/A
|
50
+1%
|
54
+8%
|
48
-12%
|
46
-4%
|
53
+16%
|
53
0%
|
44
-16%
|
38
-14%
|
38
0%
|
34
-9%
|
34
0%
|
33
-5%
|
30
-7%
|
33
+9%
|
33
+2%
|
40
+18%
|
40
+2%
|
29
-29%
|
23
-19%
|
24
+4%
|
22
-10%
|
18
-16%
|
14
-21%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|