Schweiter Technologies AG
SIX:SWTQ
Balance Sheet
Balance Sheet Decomposition
Schweiter Technologies AG
Current Assets | 467.9m |
Cash & Short-Term Investments | 93.8m |
Receivables | 179.3m |
Other Current Assets | 194.8m |
Non-Current Assets | 574.8m |
Long-Term Investments | 4.3m |
PP&E | 372.4m |
Intangibles | 185m |
Other Non-Current Assets | 13.1m |
Current Liabilities | 211.2m |
Accounts Payable | 58.9m |
Accrued Liabilities | 47.5m |
Other Current Liabilities | 104.8m |
Non-Current Liabilities | 125.1m |
Long-Term Debt | 35.1m |
Other Non-Current Liabilities | 90m |
Balance Sheet
Schweiter Technologies AG
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
306
|
170
|
179
|
233
|
108
|
116
|
164
|
123
|
86
|
94
|
|
Cash Equivalents |
306
|
170
|
179
|
233
|
108
|
116
|
164
|
123
|
86
|
94
|
|
Total Receivables |
133
|
163
|
167
|
176
|
192
|
192
|
203
|
210
|
194
|
179
|
|
Accounts Receivables |
110
|
136
|
143
|
154
|
170
|
168
|
185
|
189
|
171
|
160
|
|
Other Receivables |
23
|
27
|
24
|
22
|
22
|
24
|
18
|
21
|
22
|
19
|
|
Inventory |
130
|
144
|
148
|
173
|
197
|
182
|
172
|
216
|
214
|
185
|
|
Other Current Assets |
7
|
8
|
11
|
13
|
12
|
10
|
10
|
9
|
11
|
9
|
|
Total Current Assets |
576
|
487
|
504
|
595
|
509
|
500
|
548
|
558
|
504
|
468
|
|
PP&E Net |
210
|
272
|
277
|
298
|
314
|
339
|
339
|
363
|
374
|
372
|
|
PP&E Gross |
210
|
272
|
277
|
298
|
314
|
339
|
339
|
363
|
374
|
372
|
|
Accumulated Depreciation |
252
|
268
|
274
|
290
|
305
|
331
|
344
|
375
|
400
|
406
|
|
Intangible Assets |
44
|
48
|
49
|
46
|
66
|
66
|
62
|
62
|
59
|
61
|
|
Goodwill |
10
|
71
|
70
|
95
|
129
|
127
|
125
|
122
|
115
|
124
|
|
Note Receivable |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
24
|
22
|
21
|
1
|
2
|
1
|
1
|
18
|
22
|
4
|
|
Other Long-Term Assets |
23
|
24
|
23
|
15
|
17
|
19
|
23
|
20
|
10
|
13
|
|
Other Assets |
10
|
71
|
70
|
95
|
129
|
127
|
125
|
122
|
115
|
124
|
|
Total Assets |
890
N/A
|
925
+4%
|
944
+2%
|
1 051
+11%
|
1 037
-1%
|
1 052
+1%
|
1 097
+4%
|
1 143
+4%
|
1 084
-5%
|
1 043
-4%
|
|
Liabilities | |||||||||||
Accounts Payable |
54
|
55
|
65
|
60
|
68
|
59
|
54
|
79
|
66
|
59
|
|
Accrued Liabilities |
45
|
56
|
59
|
52
|
57
|
59
|
71
|
64
|
54
|
48
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
43
|
65
|
|
Current Portion of Long-Term Debt |
3
|
2
|
1
|
1
|
1
|
8
|
8
|
9
|
9
|
10
|
|
Other Current Liabilities |
34
|
42
|
35
|
32
|
32
|
32
|
43
|
40
|
34
|
30
|
|
Total Current Liabilities |
135
|
155
|
160
|
145
|
159
|
158
|
180
|
193
|
206
|
211
|
|
Long-Term Debt |
4
|
5
|
3
|
2
|
1
|
22
|
25
|
32
|
30
|
35
|
|
Deferred Income Tax |
25
|
27
|
30
|
26
|
32
|
31
|
29
|
32
|
29
|
29
|
|
Other Liabilities |
90
|
113
|
91
|
96
|
94
|
113
|
125
|
110
|
67
|
61
|
|
Total Liabilities |
253
N/A
|
300
+19%
|
284
-5%
|
270
-5%
|
285
+6%
|
324
+14%
|
359
+11%
|
367
+2%
|
332
-10%
|
336
+1%
|
|
Equity | |||||||||||
Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Retained Earnings |
654
|
650
|
683
|
798
|
784
|
772
|
810
|
844
|
847
|
846
|
|
Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Treasury Stock |
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
12
|
27
|
25
|
18
|
34
|
45
|
74
|
69
|
96
|
141
|
|
Total Equity |
636
N/A
|
625
-2%
|
659
+6%
|
781
+18%
|
752
-4%
|
728
-3%
|
738
+1%
|
777
+5%
|
753
-3%
|
706
-6%
|
|
Total Liabilities & Equity |
890
N/A
|
925
+4%
|
944
+2%
|
1 051
+11%
|
1 037
-1%
|
1 052
+1%
|
1 097
+4%
|
1 143
+4%
|
1 084
-5%
|
1 043
-4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|