IVF Hartmann Holding AG
SIX:VBSN
Balance Sheet
Balance Sheet Decomposition
IVF Hartmann Holding AG
Current Assets | 131.5m |
Cash & Short-Term Investments | 39.8m |
Receivables | 65m |
Other Current Assets | 26.8m |
Non-Current Assets | 48.8m |
PP&E | 45.1m |
Intangibles | 3.7m |
Current Liabilities | 32.4m |
Accounts Payable | 4.3m |
Accrued Liabilities | 12.5m |
Other Current Liabilities | 15.6m |
Non-Current Liabilities | 4.2m |
Long-Term Debt | 504k |
Other Non-Current Liabilities | 3.7m |
Balance Sheet
IVF Hartmann Holding 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 |
26
|
28
|
47
|
71
|
28
|
36
|
33
|
47
|
29
|
40
|
|
Cash Equivalents |
26
|
28
|
47
|
71
|
28
|
36
|
33
|
47
|
29
|
40
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
30
|
37
|
30
|
16
|
51
|
61
|
61
|
64
|
63
|
65
|
|
Accounts Receivables |
13
|
14
|
14
|
15
|
15
|
15
|
15
|
18
|
16
|
18
|
|
Other Receivables |
18
|
23
|
17
|
1
|
35
|
46
|
45
|
46
|
47
|
47
|
|
Inventory |
16
|
14
|
14
|
14
|
14
|
15
|
15
|
18
|
27
|
27
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
|
Total Current Assets |
72
|
78
|
91
|
100
|
108
|
112
|
110
|
129
|
121
|
132
|
|
PP&E Net |
25
|
27
|
29
|
29
|
30
|
35
|
42
|
48
|
48
|
45
|
|
PP&E Gross |
25
|
27
|
29
|
29
|
30
|
35
|
42
|
48
|
0
|
45
|
|
Accumulated Depreciation |
67
|
66
|
68
|
71
|
70
|
69
|
66
|
67
|
0
|
74
|
|
Intangible Assets |
1
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
4
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
98
N/A
|
106
+9%
|
121
+13%
|
131
+8%
|
139
+7%
|
149
+7%
|
155
+4%
|
181
+17%
|
173
-4%
|
180
+4%
|
|
Liabilities | |||||||||||
Accounts Payable |
7
|
5
|
4
|
5
|
5
|
8
|
6
|
6
|
5
|
4
|
|
Accrued Liabilities |
9
|
10
|
11
|
10
|
9
|
8
|
9
|
11
|
10
|
9
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
9
|
7
|
11
|
8
|
8
|
8
|
8
|
21
|
18
|
19
|
|
Total Current Liabilities |
24
|
22
|
25
|
24
|
23
|
25
|
24
|
38
|
32
|
32
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
|
Deferred Income Tax |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
|
Other Liabilities |
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Total Liabilities |
28
N/A
|
25
-8%
|
29
+14%
|
28
-4%
|
26
-5%
|
28
+6%
|
27
-2%
|
42
+53%
|
36
-14%
|
37
+1%
|
|
Equity | |||||||||||
Common Stock |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
Retained Earnings |
58
|
69
|
80
|
91
|
101
|
109
|
143
|
155
|
153
|
159
|
|
Additional Paid In Capital |
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
28
|
28
|
28
|
28
|
|
Total Equity |
70
N/A
|
81
+15%
|
92
+13%
|
103
+12%
|
113
+10%
|
121
+7%
|
127
+5%
|
139
+9%
|
137
-2%
|
144
+5%
|
|
Total Liabilities & Equity |
98
N/A
|
106
+9%
|
121
+13%
|
131
+8%
|
139
+7%
|
149
+7%
|
155
+4%
|
181
+17%
|
173
-4%
|
180
+4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|