Zehnder Group AG
SIX:ZEHN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Zehnder Group AG
SIX:ZEHN
|
CH |
Balance Sheet
Balance Sheet Decomposition
Zehnder Group AG
Zehnder Group AG
Balance Sheet
Zehnder Group AG
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
54
|
64
|
64
|
75
|
75
|
58
|
66
|
66
|
75
|
66
|
54
|
62
|
74
|
60
|
79
|
41
|
43
|
49
|
106
|
136
|
55
|
77
|
57
|
40
|
|
| Cash Equivalents |
54
|
64
|
64
|
75
|
75
|
58
|
66
|
66
|
75
|
66
|
54
|
62
|
74
|
60
|
79
|
41
|
43
|
49
|
106
|
136
|
55
|
77
|
57
|
40
|
|
| Short-Term Investments |
11
|
10
|
5
|
15
|
18
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
81
|
90
|
99
|
104
|
107
|
116
|
102
|
102
|
102
|
109
|
104
|
106
|
104
|
110
|
103
|
112
|
128
|
146
|
132
|
132
|
147
|
122
|
123
|
130
|
|
| Accounts Receivables |
45
|
48
|
52
|
62
|
72
|
76
|
71
|
70
|
102
|
109
|
90
|
93
|
91
|
93
|
90
|
97
|
109
|
128
|
114
|
113
|
125
|
103
|
105
|
110
|
|
| Other Receivables |
36
|
42
|
47
|
42
|
35
|
40
|
32
|
32
|
0
|
0
|
14
|
13
|
13
|
18
|
13
|
14
|
20
|
18
|
17
|
19
|
22
|
19
|
18
|
20
|
|
| Inventory |
45
|
43
|
46
|
43
|
54
|
65
|
56
|
53
|
58
|
68
|
69
|
58
|
57
|
53
|
54
|
57
|
60
|
62
|
61
|
75
|
100
|
90
|
83
|
84
|
|
| Other Current Assets |
4
|
3
|
2
|
2
|
2
|
4
|
5
|
3
|
2
|
4
|
4
|
3
|
2
|
4
|
4
|
3
|
3
|
3
|
1
|
1
|
2
|
2
|
2
|
2
|
|
| Total Current Assets |
195
|
210
|
216
|
239
|
256
|
244
|
229
|
224
|
237
|
246
|
230
|
229
|
237
|
227
|
240
|
213
|
233
|
259
|
300
|
345
|
304
|
290
|
265
|
256
|
|
| PP&E Net |
127
|
118
|
112
|
113
|
117
|
120
|
119
|
124
|
134
|
152
|
170
|
177
|
187
|
203
|
201
|
196
|
196
|
197
|
183
|
188
|
204
|
203
|
182
|
174
|
|
| PP&E Gross |
127
|
118
|
112
|
113
|
117
|
120
|
119
|
124
|
134
|
152
|
170
|
177
|
187
|
203
|
201
|
196
|
196
|
197
|
183
|
188
|
204
|
203
|
182
|
174
|
|
| Accumulated Depreciation |
186
|
210
|
224
|
242
|
257
|
273
|
235
|
244
|
263
|
276
|
279
|
279
|
288
|
281
|
282
|
283
|
296
|
309
|
318
|
338
|
358
|
363
|
390
|
395
|
|
| Intangible Assets |
2
|
0
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
3
|
3
|
3
|
7
|
7
|
16
|
14
|
|
| Note Receivable |
1
|
0
|
0
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
2
|
4
|
2
|
2
|
1
|
2
|
4
|
3
|
5
|
6
|
1
|
0
|
0
|
0
|
4
|
6
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
11
|
13
|
17
|
18
|
16
|
13
|
12
|
|
| Total Assets |
327
N/A
|
333
+2%
|
332
0%
|
357
+8%
|
381
+7%
|
374
-2%
|
354
-5%
|
353
0%
|
378
+7%
|
406
+7%
|
407
+0%
|
413
+1%
|
430
+4%
|
436
+1%
|
451
+3%
|
420
-7%
|
441
+5%
|
471
+7%
|
499
+6%
|
553
+11%
|
533
-4%
|
517
-3%
|
477
-8%
|
457
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
22
|
25
|
27
|
28
|
36
|
31
|
31
|
20
|
24
|
26
|
28
|
25
|
26
|
25
|
27
|
31
|
32
|
32
|
35
|
42
|
52
|
42
|
40
|
46
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
32
|
31
|
31
|
45
|
47
|
50
|
58
|
58
|
66
|
70
|
63
|
60
|
71
|
|
| 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 |
27
|
26
|
9
|
4
|
8
|
8
|
13
|
16
|
2
|
3
|
14
|
17
|
1
|
10
|
17
|
7
|
16
|
15
|
3
|
3
|
2
|
2
|
4
|
5
|
|
| Other Current Liabilities |
47
|
51
|
51
|
56
|
58
|
69
|
60
|
63
|
63
|
73
|
49
|
41
|
51
|
60
|
49
|
32
|
32
|
30
|
41
|
41
|
38
|
38
|
44
|
42
|
|
| Total Current Liabilities |
96
|
102
|
87
|
88
|
103
|
109
|
104
|
99
|
89
|
101
|
116
|
116
|
108
|
125
|
137
|
117
|
129
|
135
|
137
|
152
|
162
|
144
|
148
|
164
|
|
| Long-Term Debt |
5
|
13
|
11
|
15
|
10
|
16
|
58
|
31
|
31
|
31
|
13
|
13
|
9
|
8
|
8
|
7
|
6
|
8
|
7
|
10
|
8
|
5
|
64
|
3
|
|
| Deferred Income Tax |
13
|
11
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
10
|
9
|
7
|
8
|
8
|
8
|
9
|
8
|
11
|
12
|
10
|
11
|
14
|
15
|
17
|
13
|
15
|
15
|
15
|
18
|
18
|
15
|
9
|
9
|
|
| Other Liabilities |
68
|
48
|
44
|
51
|
54
|
48
|
40
|
41
|
41
|
34
|
31
|
29
|
31
|
33
|
25
|
24
|
23
|
25
|
28
|
29
|
22
|
21
|
23
|
23
|
|
| Total Liabilities |
192
N/A
|
183
-5%
|
162
-11%
|
163
+1%
|
175
+8%
|
180
+3%
|
211
+17%
|
179
-15%
|
172
-4%
|
178
+4%
|
169
-5%
|
168
-1%
|
162
-4%
|
182
+12%
|
188
+3%
|
162
-14%
|
173
+7%
|
182
+6%
|
186
+2%
|
209
+12%
|
210
+1%
|
184
-12%
|
244
+33%
|
198
-19%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
113
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
21
|
135
|
157
|
176
|
191
|
180
|
130
|
163
|
191
|
225
|
245
|
253
|
272
|
246
|
264
|
269
|
280
|
295
|
327
|
355
|
351
|
372
|
238
|
266
|
|
| Treasury Stock |
0
|
0
|
1
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
3
|
11
|
8
|
6
|
4
|
4
|
8
|
28
|
40
|
6
|
8
|
|
| Other Equity |
0
|
5
|
6
|
2
|
4
|
6
|
6
|
7
|
2
|
4
|
5
|
6
|
3
|
10
|
9
|
3
|
5
|
3
|
11
|
4
|
0
|
0
|
0
|
0
|
|
| Total Equity |
135
N/A
|
150
+12%
|
171
+14%
|
195
+14%
|
206
+6%
|
193
-6%
|
143
-26%
|
174
+21%
|
207
+19%
|
228
+10%
|
238
+4%
|
244
+3%
|
268
+10%
|
254
-5%
|
263
+3%
|
258
-2%
|
268
+4%
|
288
+7%
|
312
+8%
|
344
+10%
|
323
-6%
|
333
+3%
|
232
-30%
|
259
+11%
|
|
| Total Liabilities & Equity |
327
N/A
|
333
+2%
|
332
0%
|
357
+8%
|
381
+7%
|
374
-2%
|
354
-5%
|
353
0%
|
378
+7%
|
406
+7%
|
407
+0%
|
413
+1%
|
430
+4%
|
436
+1%
|
451
+3%
|
420
-7%
|
441
+5%
|
471
+7%
|
499
+6%
|
553
+11%
|
533
-4%
|
517
-3%
|
477
-8%
|
457
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
12
|
12
|
12
|
12
|
12
|
11
|
12
|
12
|
12
|
12
|
12
|
11
|
11
|
11
|
11
|
|