Schaffner Holding AG
SIX:SAHN
Balance Sheet
Balance Sheet Decomposition
Schaffner Holding AG
Schaffner Holding AG
Balance Sheet
Schaffner Holding AG
| Sep-2013 | Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
17
|
19
|
23
|
14
|
16
|
19
|
18
|
14
|
24
|
15
|
|
| Cash Equivalents |
17
|
19
|
23
|
14
|
16
|
19
|
18
|
14
|
24
|
15
|
|
| Short-Term Investments |
4
|
5
|
4
|
2
|
2
|
3
|
1
|
2
|
1
|
1
|
|
| Total Receivables |
38
|
42
|
37
|
38
|
45
|
46
|
39
|
36
|
29
|
33
|
|
| Accounts Receivables |
34
|
39
|
35
|
36
|
42
|
43
|
37
|
33
|
26
|
31
|
|
| Other Receivables |
4
|
4
|
2
|
2
|
3
|
3
|
2
|
3
|
4
|
2
|
|
| Inventory |
28
|
31
|
32
|
31
|
37
|
40
|
37
|
32
|
30
|
38
|
|
| Other Current Assets |
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
|
| Total Current Assets |
88
|
97
|
96
|
86
|
102
|
111
|
97
|
85
|
85
|
88
|
|
| PP&E Net |
21
|
25
|
23
|
23
|
23
|
28
|
35
|
33
|
26
|
25
|
|
| PP&E Gross |
0
|
0
|
23
|
0
|
23
|
28
|
35
|
33
|
26
|
25
|
|
| Accumulated Depreciation |
0
|
0
|
38
|
0
|
45
|
45
|
49
|
46
|
39
|
35
|
|
| Intangible Assets |
20
|
24
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Long-Term Investments |
0
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Long-Term Assets |
11
|
9
|
9
|
11
|
11
|
8
|
9
|
8
|
6
|
6
|
|
| Total Assets |
139
N/A
|
155
+11%
|
132
-15%
|
123
-7%
|
137
+12%
|
148
+8%
|
142
-4%
|
128
-10%
|
120
-6%
|
121
+1%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
0
|
0
|
26
|
23
|
30
|
26
|
25
|
16
|
20
|
23
|
|
| Accrued Liabilities |
0
|
0
|
9
|
9
|
13
|
15
|
9
|
10
|
12
|
9
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
0
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
11
|
|
| Other Current Liabilities |
43
|
45
|
4
|
9
|
6
|
6
|
7
|
6
|
4
|
4
|
|
| Total Current Liabilities |
44
|
45
|
39
|
41
|
49
|
83
|
40
|
32
|
36
|
46
|
|
| Long-Term Debt |
30
|
35
|
38
|
30
|
29
|
1
|
34
|
34
|
12
|
0
|
|
| Deferred Income Tax |
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Other Liabilities |
6
|
6
|
5
|
5
|
4
|
5
|
4
|
4
|
4
|
4
|
|
| Total Liabilities |
81
N/A
|
88
+9%
|
81
-7%
|
77
-6%
|
83
+8%
|
89
+8%
|
79
-12%
|
71
-10%
|
52
-26%
|
51
-3%
|
|
| Equity | |||||||||||
| Common Stock |
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
|
| Retained Earnings |
54
|
61
|
2
|
1
|
10
|
20
|
27
|
28
|
40
|
50
|
|
| Additional Paid In Capital |
0
|
0
|
46
|
42
|
41
|
36
|
32
|
30
|
30
|
27
|
|
| Treasury Stock |
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Other Equity |
15
|
14
|
18
|
18
|
17
|
17
|
16
|
22
|
22
|
26
|
|
| Total Equity |
58
N/A
|
67
+15%
|
50
-24%
|
46
-8%
|
54
+18%
|
59
+8%
|
63
+7%
|
57
-10%
|
68
+19%
|
70
+3%
|
|
| Total Liabilities & Equity |
139
N/A
|
155
+11%
|
132
-15%
|
123
-7%
|
137
+12%
|
148
+8%
|
142
-4%
|
128
-10%
|
120
-6%
|
121
+1%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|