Starrag Group Holding AG
SIX:STGN
Balance Sheet
Balance Sheet Decomposition
Starrag Group Holding AG
Starrag Group Holding AG
Balance Sheet
Starrag Group 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 |
1
|
5
|
3
|
4
|
6
|
18
|
11
|
10
|
12
|
32
|
44
|
32
|
23
|
11
|
9
|
14
|
11
|
32
|
15
|
33
|
30
|
21
|
60
|
61
|
|
| Cash Equivalents |
1
|
5
|
3
|
4
|
6
|
18
|
11
|
10
|
12
|
32
|
44
|
32
|
23
|
11
|
9
|
14
|
11
|
32
|
15
|
33
|
30
|
21
|
60
|
61
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
9
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
49
|
47
|
62
|
56
|
59
|
65
|
76
|
88
|
62
|
54
|
98
|
104
|
109
|
117
|
109
|
93
|
127
|
125
|
117
|
87
|
92
|
108
|
110
|
122
|
|
| Accounts Receivables |
46
|
44
|
60
|
51
|
57
|
65
|
76
|
88
|
62
|
49
|
94
|
101
|
27
|
31
|
35
|
90
|
123
|
121
|
111
|
82
|
85
|
98
|
103
|
114
|
|
| Other Receivables |
4
|
3
|
2
|
5
|
3
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
82
|
87
|
75
|
3
|
4
|
4
|
6
|
5
|
7
|
9
|
8
|
8
|
|
| Inventory |
63
|
67
|
36
|
34
|
37
|
31
|
52
|
70
|
49
|
40
|
67
|
73
|
81
|
91
|
85
|
96
|
85
|
105
|
108
|
108
|
92
|
122
|
231
|
216
|
|
| Other Current Assets |
2
|
2
|
4
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
3
|
1
|
3
|
2
|
1
|
2
|
3
|
4
|
2
|
|
| Total Current Assets |
115
|
121
|
105
|
94
|
103
|
114
|
143
|
175
|
132
|
128
|
209
|
211
|
215
|
223
|
206
|
207
|
224
|
264
|
241
|
229
|
216
|
254
|
405
|
401
|
|
| PP&E Net |
35
|
33
|
33
|
32
|
29
|
31
|
37
|
40
|
41
|
36
|
73
|
84
|
83
|
86
|
94
|
104
|
104
|
99
|
91
|
86
|
83
|
78
|
131
|
135
|
|
| PP&E Gross |
35
|
33
|
33
|
32
|
29
|
31
|
37
|
40
|
41
|
36
|
73
|
84
|
83
|
86
|
94
|
104
|
104
|
99
|
91
|
86
|
83
|
78
|
131
|
135
|
|
| Accumulated Depreciation |
33
|
37
|
38
|
41
|
39
|
42
|
43
|
43
|
44
|
42
|
47
|
53
|
60
|
66
|
67
|
74
|
83
|
87
|
89
|
91
|
86
|
82
|
86
|
94
|
|
| Intangible Assets |
10
|
14
|
12
|
8
|
6
|
6
|
7
|
7
|
5
|
4
|
28
|
33
|
31
|
29
|
24
|
6
|
7
|
6
|
2
|
2
|
2
|
2
|
2
|
3
|
|
| Goodwill |
0
|
0
|
3
|
1
|
3
|
3
|
3
|
2
|
2
|
2
|
17
|
20
|
19
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
3
|
4
|
3
|
2
|
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
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
9
|
12
|
|
| Other Assets |
0
|
0
|
3
|
1
|
3
|
3
|
3
|
2
|
2
|
2
|
17
|
20
|
19
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
164
N/A
|
171
+5%
|
156
-9%
|
136
-13%
|
140
+3%
|
153
+9%
|
191
+25%
|
224
+17%
|
179
-20%
|
169
-6%
|
327
+93%
|
348
+6%
|
349
+0%
|
356
+2%
|
342
-4%
|
316
-7%
|
335
+6%
|
370
+10%
|
335
-9%
|
318
-5%
|
300
-5%
|
339
+13%
|
547
+61%
|
551
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
13
|
17
|
16
|
12
|
14
|
14
|
21
|
28
|
11
|
8
|
17
|
0
|
18
|
28
|
23
|
31
|
28
|
31
|
23
|
14
|
12
|
22
|
37
|
30
|
|
| Accrued Liabilities |
17
|
16
|
17
|
13
|
18
|
27
|
44
|
48
|
34
|
32
|
70
|
76
|
31
|
67
|
51
|
50
|
58
|
81
|
81
|
68
|
64
|
100
|
87
|
74
|
|
| 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 |
24
|
26
|
11
|
20
|
16
|
10
|
9
|
21
|
1
|
0
|
1
|
2
|
2
|
4
|
21
|
29
|
28
|
34
|
11
|
23
|
10
|
1
|
18
|
37
|
|
| Other Current Liabilities |
4
|
3
|
9
|
13
|
13
|
8
|
11
|
7
|
11
|
12
|
32
|
49
|
68
|
23
|
23
|
18
|
17
|
21
|
23
|
20
|
36
|
28
|
41
|
44
|
|
| Total Current Liabilities |
57
|
62
|
53
|
58
|
61
|
60
|
84
|
103
|
57
|
53
|
120
|
128
|
119
|
123
|
119
|
128
|
130
|
167
|
138
|
125
|
122
|
151
|
184
|
184
|
|
| Long-Term Debt |
26
|
26
|
27
|
25
|
22
|
9
|
3
|
3
|
1
|
1
|
6
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
2
|
1
|
22
|
24
|
|
| Deferred Income Tax |
5
|
4
|
3
|
1
|
1
|
0
|
3
|
6
|
5
|
5
|
20
|
24
|
28
|
25
|
24
|
21
|
22
|
20
|
14
|
11
|
6
|
14
|
21
|
23
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
9
|
9
|
2
|
4
|
4
|
4
|
4
|
4
|
3
|
2
|
4
|
5
|
4
|
8
|
9
|
2
|
2
|
3
|
2
|
3
|
2
|
2
|
3
|
3
|
|
| Total Liabilities |
95
N/A
|
101
+5%
|
84
-16%
|
88
+5%
|
89
+1%
|
74
-17%
|
94
+28%
|
116
+23%
|
66
-43%
|
62
-6%
|
151
+145%
|
163
+8%
|
156
-4%
|
161
+3%
|
156
-3%
|
156
0%
|
158
+1%
|
193
+22%
|
157
-19%
|
142
-9%
|
132
-7%
|
167
+26%
|
231
+38%
|
235
+2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
20
|
20
|
20
|
20
|
20
|
25
|
25
|
25
|
25
|
21
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
46
|
46
|
|
| Retained Earnings |
26
|
29
|
32
|
9
|
12
|
19
|
35
|
55
|
61
|
69
|
80
|
93
|
106
|
120
|
129
|
68
|
88
|
93
|
127
|
126
|
121
|
130
|
288
|
286
|
|
| Additional Paid In Capital |
21
|
21
|
20
|
20
|
20
|
35
|
35
|
35
|
35
|
35
|
90
|
86
|
80
|
74
|
68
|
64
|
60
|
55
|
52
|
52
|
52
|
50
|
135
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
2
|
2
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
1
|
1
|
1
|
0
|
2
|
5
|
5
|
15
|
22
|
23
|
22
|
0
|
36
|
0
|
0
|
0
|
29
|
31
|
33
|
37
|
18
|
17
|
|
| Total Equity |
69
N/A
|
71
+4%
|
72
+1%
|
48
-33%
|
51
+6%
|
80
+56%
|
97
+22%
|
108
+12%
|
114
+5%
|
108
-5%
|
176
+63%
|
185
+5%
|
193
+4%
|
195
+1%
|
185
-5%
|
161
-13%
|
177
+10%
|
177
0%
|
178
+1%
|
175
-1%
|
168
-4%
|
172
+3%
|
316
+83%
|
316
0%
|
|
| Total Liabilities & Equity |
164
N/A
|
171
+5%
|
156
-9%
|
136
-13%
|
140
+3%
|
153
+9%
|
191
+25%
|
224
+17%
|
179
-20%
|
169
-6%
|
327
+93%
|
348
+6%
|
349
+0%
|
356
+2%
|
342
-4%
|
316
-7%
|
335
+6%
|
370
+10%
|
335
-9%
|
318
-5%
|
300
-5%
|
339
+13%
|
547
+61%
|
551
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
5
|
5
|
|