Tecan Group AG
SIX:TECN
Balance Sheet
Balance Sheet Decomposition
Tecan Group AG
Current Assets | 850.6m |
Cash & Short-Term Investments | 370.3m |
Receivables | 215.3m |
Other Current Assets | 265m |
Non-Current Assets | 1.2B |
Long-Term Investments | 5.3m |
PP&E | 145.2m |
Intangibles | 1B |
Other Non-Current Assets | 51.8m |
Current Liabilities | 296.9m |
Accounts Payable | 39.2m |
Accrued Liabilities | 82.3m |
Short-Term Debt | 6k |
Other Current Liabilities | 175.4m |
Non-Current Liabilities | 428.1m |
Long-Term Debt | 303.9m |
Other Non-Current Liabilities | 124.3m |
Balance Sheet
Tecan Group AG
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
150
|
129
|
208
|
247
|
309
|
297
|
266
|
148
|
121
|
111
|
|
Cash |
150
|
129
|
208
|
0
|
309
|
297
|
266
|
0
|
0
|
0
|
|
Cash Equivalents |
0
|
0
|
0
|
247
|
0
|
0
|
0
|
148
|
121
|
111
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
51
|
322
|
121
|
0
|
|
Total Receivables |
115
|
0
|
0
|
108
|
125
|
123
|
137
|
138
|
169
|
196
|
|
Accounts Receivables |
96
|
0
|
0
|
97
|
113
|
108
|
122
|
123
|
152
|
182
|
|
Other Receivables |
18
|
0
|
0
|
11
|
12
|
15
|
15
|
15
|
16
|
14
|
|
Inventory |
175
|
0
|
0
|
171
|
160
|
172
|
152
|
159
|
249
|
301
|
|
Other Current Assets |
5
|
0
|
0
|
11
|
8
|
5
|
10
|
9
|
12
|
195
|
|
Total Current Assets |
424
|
0
|
0
|
536
|
602
|
596
|
615
|
778
|
672
|
804
|
|
PP&E Net |
20
|
0
|
0
|
20
|
21
|
25
|
73
|
79
|
150
|
149
|
|
PP&E Gross |
20
|
0
|
0
|
0
|
21
|
25
|
73
|
79
|
150
|
149
|
|
Accumulated Depreciation |
55
|
58
|
60
|
0
|
69
|
73
|
74
|
76
|
83
|
97
|
|
Intangible Assets |
48
|
0
|
0
|
165
|
63
|
76
|
80
|
78
|
371
|
353
|
|
Goodwill |
27
|
48
|
58
|
0
|
102
|
133
|
143
|
136
|
767
|
775
|
|
Long-Term Investments |
1
|
0
|
0
|
1
|
1
|
9
|
4
|
5
|
6
|
6
|
|
Other Long-Term Assets |
12
|
0
|
0
|
16
|
15
|
19
|
24
|
32
|
31
|
30
|
|
Other Assets |
27
|
48
|
58
|
0
|
102
|
133
|
143
|
136
|
767
|
775
|
|
Total Assets |
552
N/A
|
0
N/A
|
0
N/A
|
738
N/A
|
804
+9%
|
858
+7%
|
940
+10%
|
1 109
+18%
|
1 996
+80%
|
2 116
+6%
|
|
Liabilities | |||||||||||
Accounts Payable |
13
|
0
|
0
|
10
|
14
|
14
|
10
|
12
|
28
|
34
|
|
Accrued Liabilities |
35
|
0
|
0
|
40
|
45
|
52
|
45
|
76
|
97
|
111
|
|
Short-Term Debt |
3
|
0
|
0
|
1
|
4
|
1
|
2
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
11
|
10
|
13
|
14
|
|
Other Current Liabilities |
74
|
0
|
0
|
93
|
90
|
96
|
88
|
126
|
168
|
177
|
|
Total Current Liabilities |
125
|
0
|
0
|
144
|
153
|
163
|
157
|
225
|
306
|
336
|
|
Long-Term Debt |
3
|
0
|
0
|
1
|
1
|
1
|
34
|
28
|
301
|
293
|
|
Deferred Income Tax |
8
|
0
|
0
|
15
|
12
|
7
|
6
|
4
|
70
|
63
|
|
Other Liabilities |
55
|
0
|
0
|
92
|
88
|
74
|
83
|
117
|
94
|
66
|
|
Total Liabilities |
191
N/A
|
0
N/A
|
0
N/A
|
251
N/A
|
254
+1%
|
245
-3%
|
281
+14%
|
375
+34%
|
771
+106%
|
758
-2%
|
|
Equity | |||||||||||
Common Stock |
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Retained Earnings |
398
|
0
|
0
|
519
|
578
|
642
|
694
|
779
|
1 263
|
1 387
|
|
Treasury Stock |
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
27
|
0
|
0
|
32
|
29
|
30
|
36
|
46
|
39
|
30
|
|
Total Equity |
361
N/A
|
0
N/A
|
0
N/A
|
487
N/A
|
550
+13%
|
612
+11%
|
659
+8%
|
734
+11%
|
1 225
+67%
|
1 358
+11%
|
|
Total Liabilities & Equity |
552
N/A
|
0
N/A
|
0
N/A
|
738
N/A
|
804
+9%
|
858
+7%
|
940
+10%
|
1 109
+18%
|
1 996
+80%
|
2 116
+6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
11
|
0
|
0
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|