Sonova Holding AG
SIX:SOON
Balance Sheet
Balance Sheet Decomposition
Sonova Holding AG
Sonova Holding AG
Balance Sheet
Sonova Holding AG
| 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 |
73
|
75
|
145
|
173
|
180
|
284
|
297
|
217
|
336
|
165
|
192
|
435
|
410
|
391
|
317
|
375
|
552
|
375
|
450
|
1 772
|
611
|
414
|
514
|
687
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
157
|
0
|
394
|
383
|
350
|
278
|
291
|
415
|
313
|
449
|
421
|
460
|
413
|
513
|
462
|
|
| Cash Equivalents |
73
|
75
|
145
|
173
|
180
|
284
|
297
|
217
|
336
|
8
|
192
|
41
|
27
|
40
|
40
|
84
|
137
|
61
|
1
|
1 351
|
150
|
1
|
0
|
225
|
|
| Short-Term Investments |
11
|
9
|
12
|
12
|
13
|
64
|
16
|
20
|
18
|
12
|
7
|
5
|
4
|
5
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
113
|
113
|
128
|
151
|
240
|
273
|
275
|
315
|
367
|
379
|
405
|
407
|
407
|
405
|
413
|
488
|
525
|
623
|
471
|
518
|
597
|
630
|
660
|
700
|
|
| Accounts Receivables |
104
|
103
|
116
|
139
|
194
|
222
|
227
|
262
|
325
|
321
|
339
|
340
|
351
|
349
|
355
|
413
|
450
|
524
|
385
|
442
|
477
|
529
|
542
|
582
|
|
| Other Receivables |
9
|
10
|
12
|
12
|
46
|
50
|
48
|
53
|
42
|
58
|
66
|
67
|
57
|
56
|
58
|
75
|
75
|
99
|
86
|
76
|
120
|
102
|
118
|
119
|
|
| Inventory |
105
|
83
|
78
|
87
|
94
|
94
|
102
|
114
|
143
|
168
|
164
|
204
|
206
|
241
|
241
|
256
|
265
|
282
|
265
|
302
|
413
|
419
|
436
|
469
|
|
| Other Current Assets |
6
|
6
|
5
|
8
|
0
|
0
|
0
|
0
|
25
|
14
|
0
|
15
|
16
|
17
|
19
|
22
|
27
|
32
|
34
|
29
|
39
|
49
|
43
|
55
|
|
| Total Current Assets |
307
|
286
|
367
|
431
|
526
|
715
|
690
|
665
|
888
|
738
|
768
|
1 066
|
1 043
|
1 059
|
997
|
1 141
|
1 368
|
1 312
|
1 221
|
2 621
|
1 660
|
1 513
|
1 652
|
1 911
|
|
| PP&E Net |
130
|
126
|
119
|
115
|
117
|
121
|
128
|
161
|
201
|
232
|
243
|
249
|
263
|
270
|
268
|
310
|
316
|
325
|
593
|
597
|
633
|
660
|
650
|
618
|
|
| PP&E Gross |
130
|
126
|
119
|
115
|
117
|
121
|
128
|
161
|
201
|
232
|
0
|
249
|
263
|
270
|
268
|
310
|
316
|
325
|
593
|
597
|
633
|
660
|
650
|
618
|
|
| Accumulated Depreciation |
93
|
97
|
111
|
129
|
137
|
145
|
156
|
175
|
182
|
196
|
0
|
258
|
274
|
305
|
337
|
481
|
529
|
547
|
572
|
660
|
671
|
657
|
701
|
790
|
|
| Intangible Assets |
4
|
3
|
7
|
8
|
208
|
286
|
302
|
97
|
215
|
204
|
1 121
|
246
|
241
|
248
|
280
|
508
|
519
|
500
|
469
|
424
|
651
|
657
|
619
|
577
|
|
| Goodwill |
238
|
134
|
131
|
131
|
0
|
0
|
0
|
321
|
805
|
855
|
0
|
954
|
921
|
972
|
1 070
|
1 815
|
1 947
|
1 963
|
1 951
|
1 998
|
2 298
|
2 401
|
2 420
|
2 408
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
0
|
21
|
13
|
14
|
13
|
16
|
19
|
30
|
31
|
32
|
35
|
47
|
61
|
65
|
|
| Long-Term Investments |
8
|
6
|
12
|
9
|
17
|
74
|
77
|
100
|
117
|
19
|
58
|
28
|
20
|
19
|
17
|
16
|
19
|
18
|
23
|
33
|
29
|
24
|
23
|
21
|
|
| Other Long-Term Assets |
56
|
51
|
49
|
48
|
59
|
68
|
77
|
82
|
99
|
81
|
97
|
117
|
94
|
111
|
108
|
130
|
115
|
144
|
198
|
221
|
283
|
251
|
367
|
325
|
|
| Other Assets |
238
|
134
|
131
|
131
|
0
|
0
|
0
|
321
|
805
|
855
|
0
|
954
|
921
|
972
|
1 070
|
1 815
|
1 947
|
1 963
|
1 951
|
1 998
|
2 298
|
2 401
|
2 420
|
2 408
|
|
| Total Assets |
742
N/A
|
607
-18%
|
684
+13%
|
743
+9%
|
928
+25%
|
1 263
+36%
|
1 274
+1%
|
1 427
+12%
|
2 324
+63%
|
2 172
-7%
|
2 286
+5%
|
2 680
+17%
|
2 594
-3%
|
2 692
+4%
|
2 752
+2%
|
3 936
+43%
|
4 302
+9%
|
4 293
0%
|
4 487
+5%
|
5 926
+32%
|
5 588
-6%
|
5 553
-1%
|
5 792
+4%
|
5 924
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
33
|
32
|
35
|
31
|
38
|
42
|
51
|
54
|
66
|
62
|
70
|
75
|
75
|
73
|
78
|
106
|
89
|
103
|
104
|
103
|
189
|
193
|
202
|
269
|
|
| Accrued Liabilities |
61
|
58
|
42
|
68
|
0
|
0
|
0
|
0
|
0
|
129
|
0
|
140
|
145
|
140
|
147
|
184
|
193
|
222
|
224
|
282
|
325
|
280
|
281
|
298
|
|
| Short-Term Debt |
5
|
3
|
2
|
0
|
0
|
0
|
1
|
1
|
2
|
0
|
0
|
0
|
80
|
0
|
0
|
0
|
0
|
0
|
230
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
29
|
26
|
26
|
31
|
12
|
0
|
0
|
0
|
79
|
40
|
16
|
0
|
0
|
0
|
0
|
0
|
150
|
250
|
61
|
424
|
404
|
78
|
79
|
432
|
|
| Other Current Liabilities |
50
|
25
|
80
|
69
|
172
|
229
|
218
|
228
|
333
|
229
|
342
|
236
|
237
|
277
|
273
|
318
|
354
|
455
|
484
|
445
|
587
|
553
|
575
|
501
|
|
| Total Current Liabilities |
178
|
145
|
184
|
198
|
222
|
271
|
269
|
283
|
480
|
460
|
428
|
451
|
537
|
490
|
498
|
608
|
786
|
1 030
|
1 103
|
1 254
|
1 506
|
1 104
|
1 138
|
1 500
|
|
| Long-Term Debt |
172
|
142
|
115
|
60
|
1
|
0
|
0
|
0
|
390
|
229
|
242
|
236
|
5
|
5
|
15
|
767
|
609
|
360
|
767
|
1 410
|
1 080
|
1 736
|
1 715
|
1 328
|
|
| Deferred Income Tax |
23
|
20
|
18
|
18
|
31
|
39
|
35
|
41
|
39
|
30
|
29
|
46
|
32
|
33
|
46
|
137
|
141
|
139
|
125
|
112
|
139
|
114
|
129
|
126
|
|
| Minority Interest |
1
|
1
|
1
|
2
|
2
|
4
|
5
|
5
|
5
|
5
|
2
|
28
|
30
|
27
|
24
|
23
|
23
|
22
|
18
|
25
|
22
|
19
|
21
|
20
|
|
| Other Liabilities |
8
|
9
|
16
|
18
|
50
|
58
|
50
|
77
|
153
|
108
|
107
|
307
|
246
|
292
|
287
|
292
|
290
|
388
|
462
|
378
|
431
|
367
|
318
|
285
|
|
| Total Liabilities |
381
N/A
|
317
-17%
|
335
+5%
|
296
-12%
|
306
+3%
|
372
+22%
|
359
-4%
|
405
+13%
|
1 067
+164%
|
832
-22%
|
807
-3%
|
1 067
+32%
|
849
-20%
|
847
0%
|
869
+3%
|
1 827
+110%
|
1 850
+1%
|
1 939
+5%
|
2 475
+28%
|
3 178
+28%
|
3 178
+0%
|
3 340
+5%
|
3 321
-1%
|
3 260
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Retained Earnings |
232
|
177
|
238
|
298
|
467
|
715
|
842
|
1 018
|
1 214
|
1 530
|
1 473
|
1 789
|
2 002
|
2 208
|
2 331
|
2 419
|
2 660
|
2 784
|
2 862
|
3 370
|
3 551
|
3 177
|
3 083
|
3 355
|
|
| Additional Paid In Capital |
131
|
134
|
135
|
147
|
154
|
176
|
200
|
73
|
61
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
4
|
7
|
4
|
0
|
2
|
3
|
130
|
72
|
21
|
2
|
3
|
9
|
4
|
72
|
156
|
12
|
1
|
167
|
448
|
307
|
721
|
429
|
4
|
6
|
|
| Other Equity |
1
|
17
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
195
|
0
|
189
|
265
|
295
|
296
|
302
|
211
|
267
|
407
|
319
|
423
|
538
|
612
|
688
|
|
| Total Equity |
361
N/A
|
290
-20%
|
349
+21%
|
448
+28%
|
622
+39%
|
891
+43%
|
915
+3%
|
1 022
+12%
|
1 258
+23%
|
1 340
+7%
|
1 479
+10%
|
1 613
+9%
|
1 745
+8%
|
1 845
+6%
|
1 882
+2%
|
2 108
+12%
|
2 452
+16%
|
2 354
-4%
|
2 011
-15%
|
2 748
+37%
|
2 411
-12%
|
2 213
-8%
|
2 470
+12%
|
2 665
+8%
|
|
| Total Liabilities & Equity |
742
N/A
|
607
-18%
|
684
+13%
|
743
+9%
|
928
+25%
|
1 263
+36%
|
1 274
+1%
|
1 427
+12%
|
2 324
+63%
|
2 172
-7%
|
2 286
+5%
|
2 680
+17%
|
2 594
-3%
|
2 692
+4%
|
2 752
+2%
|
3 936
+43%
|
4 302
+9%
|
4 293
0%
|
4 487
+5%
|
5 926
+32%
|
5 588
-6%
|
5 553
-1%
|
5 792
+4%
|
5 924
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
65
|
65
|
65
|
66
|
66
|
67
|
66
|
65
|
66
|
67
|
67
|
67
|
67
|
67
|
65
|
65
|
65
|
64
|
62
|
63
|
61
|
60
|
60
|
60
|
|