SFS Group AG
SIX:SFSN
Balance Sheet
Balance Sheet Decomposition
SFS Group AG
SFS Group AG
Balance Sheet
SFS Group AG
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||
| Cash & Cash Equivalents |
211
|
172
|
217
|
138
|
157
|
164
|
113
|
130
|
131
|
188
|
286
|
222
|
228
|
225
|
210
|
|
| Cash |
211
|
166
|
201
|
123
|
153
|
155
|
108
|
123
|
130
|
188
|
213
|
204
|
165
|
163
|
209
|
|
| Cash Equivalents |
0
|
6
|
16
|
16
|
4
|
9
|
5
|
7
|
1
|
0
|
73
|
17
|
63
|
61
|
1
|
|
| Short-Term Investments |
199
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
143
|
287
|
239
|
294
|
265
|
308
|
361
|
350
|
348
|
367
|
340
|
516
|
543
|
548
|
572
|
|
| Accounts Receivables |
129
|
262
|
217
|
267
|
243
|
283
|
324
|
314
|
313
|
336
|
314
|
413
|
459
|
468
|
475
|
|
| Other Receivables |
15
|
25
|
22
|
26
|
22
|
25
|
37
|
36
|
36
|
31
|
27
|
103
|
84
|
80
|
97
|
|
| Inventory |
234
|
261
|
240
|
273
|
258
|
275
|
311
|
342
|
341
|
320
|
379
|
631
|
551
|
552
|
553
|
|
| Other Current Assets |
8
|
8
|
9
|
8
|
8
|
10
|
10
|
14
|
13
|
16
|
24
|
27
|
34
|
59
|
34
|
|
| Total Current Assets |
794
|
728
|
705
|
713
|
688
|
757
|
795
|
836
|
833
|
890
|
1 029
|
1 395
|
1 355
|
1 384
|
1 369
|
|
| PP&E Net |
531
|
556
|
534
|
591
|
576
|
592
|
638
|
707
|
710
|
702
|
702
|
1 002
|
992
|
1 037
|
964
|
|
| PP&E Gross |
531
|
556
|
534
|
591
|
576
|
592
|
638
|
707
|
710
|
702
|
702
|
1 002
|
992
|
1 037
|
964
|
|
| Accumulated Depreciation |
797
|
862
|
870
|
936
|
947
|
985
|
1 021
|
1 074
|
1 081
|
1 135
|
1 194
|
1 231
|
1 275
|
1 398
|
1 420
|
|
| Intangible Assets |
55
|
449
|
389
|
401
|
348
|
419
|
13
|
15
|
14
|
17
|
28
|
58
|
59
|
65
|
55
|
|
| Goodwill |
64
|
464
|
454
|
0
|
502
|
610
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
2
|
2
|
1
|
1
|
10
|
9
|
11
|
21
|
0
|
2
|
2
|
4
|
4
|
4
|
14
|
|
| Long-Term Investments |
73
|
89
|
34
|
14
|
27
|
27
|
48
|
23
|
47
|
35
|
38
|
71
|
41
|
46
|
48
|
|
| Other Long-Term Assets |
6
|
11
|
15
|
19
|
18
|
24
|
14
|
19
|
35
|
39
|
40
|
45
|
96
|
75
|
64
|
|
| Other Assets |
64
|
464
|
454
|
0
|
502
|
610
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 526
N/A
|
2 298
+51%
|
2 133
-7%
|
2 246
+5%
|
2 170
-3%
|
2 437
+12%
|
1 519
-38%
|
1 619
+7%
|
1 639
+1%
|
1 684
+3%
|
1 839
+9%
|
2 574
+40%
|
2 547
-1%
|
2 612
+3%
|
2 513
-4%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
48
|
121
|
77
|
118
|
77
|
94
|
127
|
123
|
118
|
136
|
126
|
203
|
187
|
168
|
176
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
58
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
7
|
75
|
114
|
38
|
17
|
28
|
35
|
22
|
10
|
2
|
2
|
27
|
37
|
276
|
14
|
|
| Other Current Liabilities |
87
|
138
|
125
|
112
|
112
|
133
|
143
|
139
|
144
|
143
|
171
|
269
|
217
|
180
|
199
|
|
| Total Current Liabilities |
142
|
334
|
317
|
268
|
206
|
255
|
305
|
284
|
272
|
280
|
299
|
499
|
441
|
673
|
446
|
|
| Long-Term Debt |
70
|
522
|
352
|
12
|
12
|
136
|
43
|
49
|
52
|
42
|
5
|
672
|
636
|
284
|
361
|
|
| Deferred Income Tax |
65
|
116
|
106
|
120
|
106
|
105
|
63
|
63
|
57
|
61
|
63
|
65
|
61
|
64
|
56
|
|
| Minority Interest |
0
|
5
|
4
|
11
|
8
|
10
|
5
|
23
|
16
|
17
|
19
|
19
|
18
|
18
|
18
|
|
| Other Liabilities |
81
|
70
|
22
|
41
|
52
|
81
|
21
|
20
|
21
|
23
|
22
|
35
|
33
|
33
|
31
|
|
| Total Liabilities |
358
N/A
|
1 047
+192%
|
801
-23%
|
452
-44%
|
385
-15%
|
587
+52%
|
437
-25%
|
437
N/A
|
418
-4%
|
423
+1%
|
407
-4%
|
1 290
+217%
|
1 189
-8%
|
1 071
-10%
|
912
-15%
|
|
| Equity | ||||||||||||||||
| Common Stock |
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Retained Earnings |
1 330
|
1 382
|
1 448
|
836
|
1 884
|
1 949
|
1 078
|
1 178
|
1 217
|
2 349
|
2 526
|
2 912
|
3 048
|
3 193
|
3 315
|
|
| Treasury Stock |
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
2
|
1
|
4
|
3
|
|
| Other Equity |
146
|
133
|
119
|
0
|
103
|
103
|
0
|
0
|
0
|
1 092
|
1 091
|
1 629
|
1 693
|
1 651
|
1 715
|
|
| Total Equity |
1 167
N/A
|
1 252
+7%
|
1 332
+6%
|
1 794
+35%
|
1 784
-1%
|
1 850
+4%
|
1 082
-42%
|
1 182
+9%
|
1 221
+3%
|
1 261
+3%
|
1 432
+14%
|
1 285
-10%
|
1 357
+6%
|
1 541
+14%
|
1 601
+4%
|
|
| Total Liabilities & Equity |
1 526
N/A
|
2 298
+51%
|
2 133
-7%
|
2 246
+5%
|
2 170
-3%
|
2 437
+12%
|
1 519
-38%
|
1 619
+7%
|
1 639
+1%
|
1 684
+3%
|
1 839
+9%
|
2 574
+40%
|
2 547
-1%
|
2 612
+3%
|
2 513
-4%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
32
|
32
|
32
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
37
|
39
|
39
|
39
|
39
|
|