Straumann Holding AG
SIX:STMN
Balance Sheet
Balance Sheet Decomposition
Straumann Holding AG
Straumann Holding AG
Balance Sheet
Straumann 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 |
12
|
66
|
99
|
92
|
94
|
172
|
190
|
148
|
262
|
350
|
377
|
141
|
383
|
459
|
312
|
155
|
272
|
268
|
250
|
509
|
744
|
696
|
410
|
375
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
112
|
159
|
345
|
0
|
383
|
459
|
312
|
155
|
272
|
268
|
250
|
509
|
744
|
381
|
295
|
280
|
|
| Cash Equivalents |
12
|
66
|
99
|
92
|
94
|
172
|
190
|
148
|
150
|
191
|
32
|
140
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
315
|
116
|
95
|
|
| Short-Term Investments |
26
|
4
|
4
|
15
|
0
|
0
|
0
|
8
|
1
|
4
|
1
|
6
|
2
|
2
|
7
|
10
|
10
|
10
|
11
|
123
|
137
|
0
|
0
|
0
|
|
| Total Receivables |
33
|
38
|
49
|
55
|
74
|
100
|
119
|
115
|
111
|
112
|
111
|
106
|
114
|
130
|
148
|
187
|
247
|
299
|
378
|
301
|
394
|
570
|
545
|
635
|
|
| Accounts Receivables |
29
|
34
|
42
|
49
|
70
|
85
|
95
|
97
|
110
|
92
|
94
|
92
|
93
|
107
|
125
|
149
|
217
|
258
|
322
|
236
|
287
|
416
|
466
|
445
|
|
| Other Receivables |
4
|
4
|
6
|
6
|
4
|
14
|
24
|
18
|
1
|
20
|
17
|
15
|
21
|
23
|
23
|
38
|
29
|
41
|
55
|
65
|
107
|
154
|
78
|
189
|
|
| Inventory |
39
|
38
|
35
|
36
|
48
|
59
|
80
|
84
|
72
|
73
|
67
|
64
|
62
|
69
|
76
|
102
|
152
|
182
|
235
|
217
|
249
|
321
|
367
|
433
|
|
| Other Current Assets |
3
|
3
|
3
|
4
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
3
|
4
|
5
|
9
|
2
|
5
|
6
|
68
|
79
|
|
| Total Current Assets |
114
|
149
|
189
|
201
|
224
|
330
|
388
|
354
|
445
|
539
|
556
|
317
|
562
|
663
|
545
|
457
|
685
|
765
|
882
|
1 152
|
1 529
|
1 593
|
1 390
|
1 523
|
|
| PP&E Net |
79
|
77
|
75
|
112
|
132
|
130
|
140
|
145
|
138
|
123
|
111
|
97
|
84
|
79
|
104
|
119
|
174
|
230
|
576
|
549
|
579
|
663
|
708
|
730
|
|
| PP&E Gross |
79
|
77
|
75
|
112
|
132
|
130
|
140
|
145
|
138
|
123
|
111
|
0
|
84
|
79
|
104
|
119
|
174
|
230
|
576
|
549
|
579
|
663
|
708
|
730
|
|
| Accumulated Depreciation |
49
|
57
|
73
|
92
|
109
|
126
|
143
|
163
|
185
|
193
|
210
|
0
|
248
|
262
|
274
|
298
|
317
|
338
|
378
|
429
|
466
|
528
|
574
|
630
|
|
| Intangible Assets |
10
|
9
|
12
|
16
|
25
|
29
|
146
|
90
|
79
|
65
|
16
|
76
|
9
|
7
|
88
|
106
|
241
|
235
|
258
|
226
|
214
|
254
|
333
|
310
|
|
| Goodwill |
0
|
7
|
54
|
50
|
117
|
127
|
233
|
93
|
99
|
87
|
85
|
0
|
63
|
62
|
158
|
208
|
406
|
417
|
485
|
424
|
425
|
524
|
575
|
594
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
2
|
3
|
11
|
12
|
10
|
18
|
27
|
29
|
17
|
25
|
26
|
30
|
39
|
|
| Long-Term Investments |
0
|
2
|
2
|
2
|
13
|
9
|
9
|
15
|
10
|
9
|
15
|
256
|
273
|
309
|
65
|
74
|
81
|
120
|
101
|
104
|
119
|
207
|
179
|
261
|
|
| Other Long-Term Assets |
9
|
8
|
19
|
23
|
22
|
25
|
30
|
31
|
31
|
28
|
26
|
24
|
26
|
30
|
74
|
115
|
91
|
70
|
60
|
76
|
77
|
106
|
107
|
163
|
|
| Other Assets |
0
|
7
|
54
|
50
|
117
|
127
|
233
|
93
|
99
|
87
|
85
|
0
|
63
|
62
|
158
|
208
|
406
|
417
|
485
|
424
|
425
|
524
|
575
|
594
|
|
| Total Assets |
211
N/A
|
251
+19%
|
352
+40%
|
405
+15%
|
533
+32%
|
650
+22%
|
947
+46%
|
728
-23%
|
803
+10%
|
854
+6%
|
811
-5%
|
773
-5%
|
1 020
+32%
|
1 161
+14%
|
1 046
-10%
|
1 090
+4%
|
1 697
+56%
|
1 865
+10%
|
2 390
+28%
|
2 549
+7%
|
2 968
+16%
|
3 373
+14%
|
3 322
-2%
|
3 619
+9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
7
|
6
|
9
|
15
|
24
|
25
|
96
|
80
|
26
|
26
|
27
|
21
|
24
|
25
|
23
|
30
|
44
|
48
|
63
|
50
|
75
|
83
|
94
|
112
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
47
|
44
|
51
|
52
|
56
|
66
|
71
|
85
|
94
|
137
|
105
|
160
|
174
|
40
|
269
|
|
| 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 |
0
|
0
|
15
|
0
|
0
|
0
|
133
|
51
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
224
|
26
|
26
|
307
|
29
|
229
|
|
| Other Current Liabilities |
32
|
32
|
46
|
62
|
70
|
96
|
62
|
30
|
56
|
38
|
38
|
36
|
43
|
56
|
70
|
68
|
84
|
132
|
155
|
198
|
302
|
408
|
552
|
333
|
|
| Total Current Liabilities |
39
|
38
|
70
|
77
|
94
|
121
|
290
|
161
|
123
|
111
|
111
|
107
|
119
|
137
|
159
|
169
|
214
|
274
|
579
|
379
|
563
|
972
|
714
|
943
|
|
| Long-Term Debt |
15
|
14
|
14
|
0
|
0
|
0
|
4
|
2
|
1
|
0
|
0
|
0
|
199
|
199
|
200
|
200
|
201
|
201
|
232
|
696
|
681
|
395
|
383
|
185
|
|
| Deferred Income Tax |
6
|
6
|
6
|
10
|
13
|
16
|
21
|
20
|
25
|
25
|
12
|
11
|
10
|
9
|
2
|
2
|
41
|
36
|
37
|
43
|
31
|
53
|
60
|
56
|
|
| Minority Interest |
1
|
1
|
2
|
2
|
2
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
5
|
5
|
2
|
2
|
4
|
|
| Other Liabilities |
3
|
4
|
5
|
5
|
6
|
6
|
8
|
8
|
18
|
21
|
17
|
24
|
60
|
78
|
81
|
86
|
165
|
148
|
175
|
220
|
193
|
100
|
326
|
391
|
|
| Total Liabilities |
64
N/A
|
62
-3%
|
98
+57%
|
95
-3%
|
115
+21%
|
143
+25%
|
327
+128%
|
191
-42%
|
168
-12%
|
158
-5%
|
140
-11%
|
141
+1%
|
388
+175%
|
424
+9%
|
441
+4%
|
456
+3%
|
620
+36%
|
664
+7%
|
1 027
+55%
|
1 344
+31%
|
1 473
+10%
|
1 522
+3%
|
1 486
-2%
|
1 579
+6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Retained Earnings |
111
|
158
|
221
|
275
|
370
|
505
|
567
|
523
|
610
|
690
|
728
|
732
|
756
|
857
|
732
|
897
|
1 157
|
1 357
|
1 556
|
1 536
|
1 844
|
2 223
|
2 313
|
2 588
|
|
| Additional Paid In Capital |
29
|
31
|
33
|
36
|
47
|
0
|
57
|
57
|
68
|
68
|
42
|
18
|
18
|
18
|
18
|
31
|
31
|
31
|
31
|
53
|
71
|
102
|
102
|
61
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
15
|
12
|
7
|
2
|
30
|
34
|
21
|
9
|
1
|
207
|
26
|
20
|
9
|
11
|
5
|
11
|
1
|
1
|
|
| Other Equity |
3
|
1
|
1
|
3
|
1
|
0
|
9
|
32
|
37
|
61
|
71
|
87
|
124
|
132
|
146
|
90
|
87
|
169
|
216
|
375
|
415
|
464
|
579
|
611
|
|
| Total Equity |
147
N/A
|
189
+28%
|
254
+35%
|
310
+22%
|
419
+35%
|
507
+21%
|
620
+22%
|
538
-13%
|
635
+18%
|
696
+9%
|
671
-4%
|
631
-6%
|
631
+0%
|
737
+17%
|
605
-18%
|
634
+5%
|
1 077
+70%
|
1 201
+11%
|
1 363
+14%
|
1 205
-12%
|
1 495
+24%
|
1 852
+24%
|
1 836
-1%
|
2 040
+11%
|
|
| Total Liabilities & Equity |
211
N/A
|
251
+19%
|
352
+40%
|
405
+15%
|
533
+32%
|
650
+22%
|
947
+46%
|
728
-23%
|
803
+10%
|
854
+6%
|
811
-5%
|
773
-5%
|
1 020
+32%
|
1 161
+14%
|
1 046
-10%
|
1 090
+4%
|
1 697
+56%
|
1 865
+10%
|
2 390
+28%
|
2 549
+7%
|
2 968
+16%
|
3 373
+14%
|
3 322
-2%
|
3 619
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
15
|
16
|
16
|
16
|
153
|
158
|
158
|
159
|
159
|
159
|
159
|
159
|
159
|
|