Bellevue Group AG
SIX:BBN.SW
15.55 (CHF) • At close October 23, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CHF.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 30.488 | 38.834 | 15.196 | 64.681 | 37.023 | 84.363 | 53.143 | 82.547 | 54.583 | 50.418 | 75.622 | 144.156 | 116.098 | 127.114 | 149.076 | 122.815 | 82.716 | 90.573 | 111.843 | 145.327 | 159.378 | 172.703 | 251.445 | 246.912 | 171.337 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 34.382 | 43.511 | 48.442 | 35.38 | 35.062 | 45.269 | 32.647 | 46.713 | 41.611 | 38.5 | 0 | 52.83 | 10.493 | 67.741 | 38.424 | 80.659 | 16.242 | 54.079 | 30.049 | 33.539 | 0 | 27.62 | -8.879 | 32.585 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 30.488 | 82.345 | 63.638 | 100.061 | 72.085 | 129.632 | 85.79 | 129.26 | 96.194 | 50.418 | 75.622 | 144.156 | 116.098 | 127.114 | 149.076 | 122.815 | 82.716 | 90.573 | 111.843 | 145.327 | 159.378 | 200.323 | 251.445 | 279.497 | 171.337 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 9.245 | 7.895 | 11.908 | 11.563 | 18.168 | 18.589 | 18.421 | 18.253 | 14.979 | 37.733 | 27.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 64.87 | 0 | 0 | 0 | 0 | 0 | 0 | 82.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| -74.115 | -90.24 | -75.546 | -111.624 | -90.253 | -148.221 | -104.211 | -147.513 | -111.173 | -88.151 | -103.495 | 2.886 | 0 | 9.454 | 0 | 2.851 | 0 | 11.781 | 0 | 4.887 | 0 | 1.205 | 233.003 | 3.601 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 30.488 | 95.007 | 15.196 | 64.681 | 37.023 | 84.363 | 53.143 | 82.547 | 54.583 | 87.486 | 75.622 | 144.156 | 116.098 | 127.114 | 149.076 | 122.815 | 82.716 | 90.573 | 111.843 | 145.327 | 159.378 | 313.877 | 484.448 | 393.285 | 171.337 | 0 | 0 | 0 | 0 | 0 |
Non-Current Assets: | ||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3.127 | 4.186 | 3.581 | 4.187 | 3.84 | 3.033 | 3.975 | 5.032 | 7.055 | 8.254 | 9.067 | 1.022 | 1.183 | 0.304 | 0.839 | 1.395 | 1.634 | 1.616 | 1.766 | 0.224 | 0.204 | 0.336 | 0.521 | 0.746 | 0.999 | 1.253 | 1.498 | 1.344 | 1.252 | 0.19 |
Goodwill
| 40.689 | 40.299 | 40.851 | 40.996 | 41.129 | 41.545 | 42.226 | 44.047 | 45.917 | 51.67 | 53.863 | 54.304 | 55.116 | 53.693 | 51.773 | 51.188 | 62.556 | 33.806 | 33.806 | 55.383 | 44 | 44 | 44 | 44 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2.197 | 2.852 | 44.475 | 45.371 | 46.259 | 47.498 | 49.084 | 52.578 | 55.532 | 63.959 | 65.765 | 13.908 | 18.223 | 18.18 | 18.198 | 19 | 20.514 | 6.211 | 6.876 | 10.769 | 8.856 | 9.998 | 11.141 | 12.283 | 0 | 58.568 | 59.71 | 108.97 | 110.231 | 111.49 |
Goodwill and Intangible Assets
| 42.886 | 43.151 | 85.326 | 86.367 | 87.388 | 89.043 | 91.31 | 96.625 | 101.449 | 115.629 | 119.628 | 68.212 | 73.339 | 71.873 | 69.971 | 70.188 | 83.07 | 40.017 | 40.682 | 66.152 | 52.856 | 53.998 | 55.141 | 56.283 | 57.425 | 58.568 | 59.71 | 108.97 | 110.231 | 111.49 |
Long Term Investments
| 52.216 | 6.714 | 7.679 | 7.85 | 7.539 | 7.866 | 8.719 | 7.155 | 6.67 | 47.386 | 59.396 | 10.852 | 74.331 | -32.528 | 70.388 | -44.871 | 83.286 | -17.494 | 42.115 | 2.022 | 0 | 3.186 | 71.068 | 1.825 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0.313 | 0.318 | 0.401 | 0.358 | 0.45 | 0.501 | 0.679 | 0.433 | 0.779 | 0.465 | 3.912 | 0.692 | 0.191 | 0.217 | 0.422 | 1.081 | 1.418 | 0.52 | 0.333 | 0.357 | 0 | 0.025 | 0.185 | 0.111 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 9.722 | 6.167 | -48.931 | -49.204 | -49.118 | -49.912 | -51.624 | -51.635 | -53.366 | -99.521 | -117.171 | -11.544 | -74.522 | 32.311 | -70.81 | 43.79 | -84.704 | 16.974 | -42.448 | -2.379 | -53.06 | 34.266 | 0.601 | 33.379 | -58.424 | -59.821 | -61.208 | -110.314 | -111.483 | -111.68 |
Total Non-Current Assets
| 108.264 | 60.536 | 48.056 | 49.558 | 50.099 | 50.531 | 53.059 | 57.61 | 62.587 | 72.213 | 74.832 | 69.234 | 74.522 | 72.177 | 70.81 | 71.583 | 84.704 | 41.633 | 42.448 | 66.376 | 53.06 | 91.811 | 127.516 | 92.344 | 58.424 | 0 | 0 | 0 | 0 | 0 |
Total Assets
| 138.752 | 155.543 | 145.584 | 185.211 | 167.525 | 226.622 | 194.097 | 235.564 | 200.129 | 389.951 | 424.914 | 467.359 | 431.503 | 462.236 | 473.584 | 463.71 | 433.863 | 356.126 | 354.779 | 417.943 | 432.246 | 405.688 | 611.964 | 485.629 | 451.969 | 452.008 | 509.153 | 578.457 | 576.259 | 718.182 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||
Account Payables
| 0 | 21.107 | 15.796 | 33.222 | 23.916 | 50.677 | 35.742 | 39.241 | 26.933 | 0.366 | 149.393 | 203.864 | 183.968 | 188.609 | 213.127 | 197.327 | 156.125 | 165.846 | 179.339 | 210.294 | 244.011 | 221.376 | 306.122 | 285.61 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 1.451 | 2.103 | 0.823 | 1.567 | 1.671 | 1.466 | 1.53 | 1.789 | 2.237 | 6.198 | 16.034 | 0 | 16.023 | 0 | 14.729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0.781 | 0.604 | 1.245 | 0.603 | 5.831 | 2.189 | 3.982 | 0.248 | 7.612 | 2.655 | 5.055 | 3.37 | 2.615 | 1.353 | 4.669 | 3.411 | 2.157 | 2.13 | 1.41 | 1.256 | 2.654 | 2.758 | 2.311 | 1.98 | 2.854 | 2.322 | 3.401 | 1.99 | 3.713 |
Deferred Revenue
| 0 | 2.884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 180.302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -1.451 | -2.103 | 0.604 | 1.272 | 0.603 | 5.858 | 2.237 | 4.073 | 0.341 | 1.286 | -136.273 | -178.674 | -171.01 | -151.383 | -205.565 | -173.972 | -121.997 | -141.476 | -161.385 | -194.793 | -237.395 | 18.692 | 141 | 32.366 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 1.451 | 23.991 | 17.223 | 36.061 | 26.19 | 58.001 | 39.509 | 45.103 | 29.511 | 188.152 | 29.154 | 25.19 | 28.981 | 37.226 | 22.291 | 23.355 | 34.128 | 24.37 | 17.954 | 15.501 | 6.616 | 240.068 | 447.122 | 317.976 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 1.364 | 1.963 | 1.72 | 1.119 | 1.087 | 1.758 | 2.463 | 3.82 | 1.009 | 8.239 | 0 | 0 | 0 | 0 | 0 | 38.199 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | -21.888 | -16.4 | -34.494 | -24.519 | -56.535 | -37.979 | -43.314 | -27.274 | -181.588 | -31.809 | 0 | 0 | 0 | 0 | 0 | 27.026 | -3.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2.189 | 2.542 | 3.087 | 3.792 | 4.824 | 5.335 | 6.724 | 5.954 | 5.496 | 5.028 | 16.596 | 15.088 | 12.788 | 12.355 | 11.081 | 6.147 | 11.173 | 6.144 | 6.053 | 3.708 | 6.052 | 5.166 | 5.745 | 5.836 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 19.86 | 27.066 | 23.45 | 44.245 | 33.576 | 72.144 | 53.349 | 59.542 | 41.029 | 181.588 | 35.138 | 1.891 | 15.953 | 20.136 | 53.297 | 29.601 | -38.199 | -3 | 11.275 | 14.96 | 12.921 | 11.003 | 11.31 | 0.603 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 22.049 | 9.084 | 12.1 | 15.263 | 15 | 22.031 | 23.852 | 24.645 | 23.071 | 6.037 | 28.164 | 16.979 | 28.741 | 32.491 | 64.378 | 35.748 | 38.199 | 3 | 17.328 | 18.668 | 18.973 | 16.169 | 17.055 | 6.439 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 22.049 | 33.075 | 29.323 | 51.324 | 41.19 | 80.032 | 63.361 | 69.748 | 52.582 | 194.189 | 225.4 | 25.19 | 28.981 | 37.226 | 22.291 | 23.355 | 272.024 | 220.166 | 17.954 | 15.501 | 6.616 | 256.237 | 464.177 | 324.415 | 291.384 | 261.381 | 307.689 | 283.617 | 282.428 | 385.452 |
Equity: | ||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1.346 | 1.346 | 1.346 | 1.346 | 1.346 | 1.346 | 1.346 | 1.346 | 1.346 | 1.346 | 1.346 | 1.346 | 1.346 | 1.346 | 1.346 | 1.346 | 1.346 | 1.047 | 1.047 | 1.047 | 1.047 | 1.047 | 1.047 | 1.047 | 1.047 | 1.05 | 1.05 | 1.05 | 1.05 | 1.05 |
Retained Earnings
| 101.709 | 110.504 | 101.868 | 120.846 | 108.791 | 129.155 | 109.297 | 141.028 | 123.646 | 170.131 | 124.107 | 120.665 | 110.44 | 100.123 | 88.866 | 80.042 | 82.97 | 91.564 | 77.975 | 102.227 | 97.899 | 122.012 | 101.35 | 118.13 | 119.444 | 149.998 | 160.791 | 254.756 | 254.125 | 293.561 |
Accumulated Other Comprehensive Income/Loss
| 20.012 | 19.443 | 19.9 | 20.03 | 20.972 | 22.168 | 25.845 | 25.635 | 24.564 | 25.939 | 48.432 | 76.563 | 59.648 | 76.643 | 67.671 | 77.664 | 77.789 | 46.995 | 45.387 | 46.358 | 47.657 | -5.592 | 45.75 | -5.343 | 0 | -5.257 | 0 | -5.283 | 0 | -5.053 |
Other Total Stockholders Equity
| -6.364 | -8.825 | -6.853 | -8.335 | -4.774 | -6.079 | -5.752 | -2.193 | -2.009 | -1.654 | 25.629 | -1.693 | -1.014 | -0.913 | -0.177 | -0.177 | -0.266 | -3.646 | -1.185 | -0.021 | 0 | 31.984 | -0.36 | 47.38 | 40.094 | 44.836 | 39.623 | 44.317 | 38.656 | 43.172 |
Total Shareholders Equity
| 116.703 | 122.468 | 116.261 | 133.887 | 126.335 | 146.59 | 130.736 | 165.816 | 147.547 | 195.762 | 199.514 | 196.881 | 170.42 | 177.199 | 157.706 | 158.875 | 161.839 | 135.96 | 123.224 | 149.611 | 146.603 | 149.451 | 147.787 | 161.214 | 160.585 | 190.627 | 201.464 | 294.84 | 293.831 | 332.73 |
Total Equity
| 116.703 | 122.468 | 116.261 | 133.887 | 126.335 | 146.59 | 130.736 | 165.816 | 147.547 | 195.762 | 199.514 | 196.881 | 170.42 | 177.199 | 157.706 | 158.875 | 161.839 | 135.96 | 123.224 | 149.611 | 146.603 | 149.451 | 147.787 | 161.214 | 160.585 | 190.627 | 201.464 | 294.84 | 293.831 | 332.73 |
Total Liabilities & Shareholders Equity
| 138.752 | 155.543 | 145.584 | 185.211 | 167.525 | 226.622 | 194.097 | 235.564 | 200.129 | 389.951 | 424.914 | 467.359 | 431.503 | 462.236 | 473.584 | 463.71 | 433.863 | 356.126 | 354.779 | 417.943 | 432.246 | 405.688 | 611.964 | 485.629 | 451.969 | 452.008 | 509.153 | 578.457 | 576.259 | 718.182 |