Dottikon Es Holding AG
SIX:DESN.SW
240.5 (CHF) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CHF.
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 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 180.602 | 191.178 | 189.235 | 174.044 | 141.954 | 198.917 | 185.157 | 66.634 | 42.843 | 38.724 | 43.833 | 56.942 | 54.581 | 65.624 | 40.317 | 65.177 | 21.603 | 25.998 | 29.075 | 40.688 | 33.945 | 35.966 | 26.275 | 26.275 | 38.217 | 38.217 | 37.633 | 28.307 | 23.463 | 42.048 | 41.406 |
Short Term Investments
| 20 | 45 | 30 | 60 | 64.884 | 39.66 | 65 | 0 | 0 | 0 | 0 | 0 | 7.915 | 8.905 | 10.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 20 | 30 | 35 | 15 | 0 |
Cash and Short Term Investments
| 200.602 | 236.178 | 219.235 | 234.044 | 206.838 | 238.577 | 250.157 | 66.634 | 42.843 | 38.724 | 43.833 | 56.942 | 54.581 | 74.529 | 50.721 | 65.177 | 21.603 | 25.998 | 29.075 | 40.688 | 33.945 | 35.966 | 36.275 | 36.275 | 48.217 | 48.217 | 57.633 | 58.307 | 58.463 | 57.048 | 41.406 |
Net Receivables
| 64.71 | 76.98 | 75.273 | 60.786 | 74.614 | 59.744 | 52.275 | 25.893 | 37.517 | 43.978 | 41.202 | 24.026 | 53.933 | 24.237 | 43.084 | 20.189 | 52.613 | 25.128 | 28.179 | 12.585 | 23.677 | 16.9 | 25.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 167.764 | 173.893 | 167.097 | 172.056 | 142.929 | 126.585 | 101.792 | 89.907 | 78.656 | 76.601 | 67.088 | 63.363 | 52.143 | 51.721 | 45.448 | 47.094 | 45.292 | 48.988 | 40.197 | 40.062 | 37.288 | 35.101 | 33.84 | 33.84 | 32.59 | 32.59 | 35.102 | 39.22 | 31.374 | 43.833 | 44.003 |
Other Current Assets
| 2.439 | 3.672 | 2.593 | 2.905 | 2.067 | 2.756 | 1.743 | 1.826 | 1.44 | 1.892 | 2.739 | 4.312 | 1.665 | 4.913 | 6.321 | 2.389 | 2.973 | 4.333 | 6.21 | 1.999 | 25.029 | 18.962 | 27.38 | 0 | 18.339 | 0 | 15.335 | 10.741 | 15.687 | 14.427 | 33.089 |
Total Current Assets
| 435.515 | 490.723 | 464.198 | 469.791 | 426.448 | 427.662 | 405.967 | 184.26 | 160.456 | 161.195 | 154.862 | 148.643 | 162.322 | 155.4 | 145.574 | 134.849 | 122.481 | 104.447 | 103.661 | 95.334 | 96.262 | 90.029 | 97.495 | 97.495 | 99.146 | 99.146 | 108.07 | 108.268 | 105.524 | 115.308 | 118.498 |
Non-Current Assets: | |||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 706.24 | 633.399 | 542.199 | 466.759 | 382.905 | 334.091 | 314.608 | 297.559 | 283.679 | 275.649 | 263.963 | 248.121 | 231.476 | 214.617 | 207.517 | 204.37 | 194.392 | 194.497 | 195.2 | 198.267 | 200.029 | 203.615 | 207.99 | 207.99 | 211.759 | 211.759 | 215.442 | 220.811 | 225.788 | 230.045 | 229.8 |
Goodwill
| 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 | 0 |
Intangible Assets
| 1.896 | 0.4 | 0.246 | 0.22 | 0.214 | 0.311 | 0.415 | 0.532 | 0.592 | 0.678 | 0.729 | 0.433 | 0.512 | 0.568 | 0.514 | 0.583 | 0.682 | 0.709 | 0.783 | 0.741 | 0.772 | 0.87 | 0.84 | 0.84 | 0 | 0.93 | 1.021 | 0.899 | 0.967 | 0.942 | 0.78 |
Goodwill and Intangible Assets
| 1.896 | 0.4 | 0.246 | 0.22 | 0.214 | 0.311 | 0.415 | 0.532 | 0.592 | 0.678 | 0.729 | 0.433 | 0.512 | 0.568 | 0.514 | 0.583 | 0.682 | 0.709 | 0.783 | 0.741 | 0.772 | 0.87 | 0.84 | 0.84 | 0.93 | 0.93 | 1.021 | 0.899 | 0.967 | 0.942 | 0.78 |
Long Term Investments
| 1.933 | 1.928 | 1.928 | 1.668 | 1.668 | 1.25 | 1.25 | 1.272 | 1.272 | 1.253 | 1.253 | 1.232 | 1.232 | 1.224 | 1.224 | 1.262 | 1.262 | 0.753 | 0.753 | 0.67 | 0.67 | 0.833 | -9.167 | 0.833 | -9.126 | 0.874 | -19.126 | -29.054 | -34.054 | 13.261 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.67 | -0.833 | 0 | 0 | -0.93 | 0 | -1.021 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 46.557 | 45.526 | 45.526 | 47.176 | 47.176 | 44.515 | 44.515 | 43.843 | 43.843 | 42.284 | -265.945 | -249.786 | -233.22 | -216.409 | -209.255 | -206.215 | -196.336 | -195.959 | -196.736 | -199.678 | 34.037 | 33.667 | 42.834 | -209.663 | 44.001 | -213.563 | 54.092 | 52.33 | 68.573 | 15 | 33.965 |
Total Non-Current Assets
| 756.626 | 681.253 | 589.899 | 515.823 | 431.963 | 380.167 | 360.788 | 343.206 | 329.386 | 319.864 | 265.945 | 249.786 | 233.22 | 216.409 | 209.255 | 206.215 | 196.336 | 195.959 | 196.736 | 199.678 | 234.838 | 238.152 | 242.497 | 209.663 | 246.634 | 213.563 | 250.408 | 244.986 | 261.274 | 259.248 | 264.545 |
Total Assets
| 1,192.141 | 1,171.976 | 1,054.097 | 985.614 | 858.411 | 807.829 | 766.755 | 527.466 | 489.842 | 481.059 | 463.091 | 441.264 | 438.377 | 397.612 | 380.513 | 362.56 | 341.16 | 330.834 | 331.979 | 328.379 | 331.1 | 328.181 | 339.992 | 339.992 | 345.78 | 345.78 | 358.478 | 353.254 | 366.798 | 374.556 | 383.043 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||
Account Payables
| 25.541 | 23.968 | 11.805 | 17.165 | 11.122 | 16.725 | 9.815 | 12.183 | 10.397 | 12.531 | 12.751 | 11.577 | 10.061 | 9.466 | 5.462 | 6.223 | 4.97 | 4.844 | 4.522 | 3.777 | 2.869 | 2.589 | 3.617 | 3.617 | 4.142 | 4.142 | 3.249 | 3.88 | 3.506 | 3.525 | 3.851 |
Short Term Debt
| 7.478 | 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 |
Tax Payables
| 7.478 | 10.616 | 5.064 | 4.764 | 1.46 | 5.374 | 3.03 | 5.925 | 2.622 | 4.474 | 1.276 | 2.57 | 1.962 | 0 | 0 | 0.58 | 0.242 | 0.472 | 0.385 | 0.798 | 0.557 | 0.844 | 0.581 | 0 | 0.936 | 0 | 0.681 | 1.77 | 1.465 | 4.753 | 4.694 |
Deferred Revenue
| 33.89 | 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 |
Other Current Liabilities
| 103.38 | 167.842 | 141.313 | 150.196 | 95.204 | 72.353 | 64.107 | 55.336 | 41.27 | 47.422 | 45.459 | 38.896 | 40.194 | 33.272 | 34.832 | 29.558 | 18.715 | 15.201 | 15.261 | 18.204 | 11.376 | 10.469 | 10.001 | 10.001 | 10.978 | 10.978 | 10.896 | 11.81 | 10.236 | 15.063 | 15.753 |
Total Current Liabilities
| 170.289 | 191.81 | 153.118 | 167.361 | 106.326 | 89.078 | 73.922 | 67.519 | 51.667 | 59.953 | 58.21 | 50.473 | 50.255 | 42.738 | 40.294 | 35.781 | 23.685 | 20.045 | 19.783 | 21.981 | 14.245 | 13.058 | 13.618 | 13.618 | 15.12 | 15.12 | 14.145 | 15.69 | 13.742 | 18.588 | 19.604 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||
Long Term Debt
| 100 | 100 | 60 | 30 | 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 |
Deferred Revenue Non-Current
| 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 | 0 |
Deferred Tax Liabilities Non-Current
| 27.788 | 28.542 | 28.491 | 29.257 | 34.522 | 33.118 | 31.6 | 30.854 | 30.805 | 31.258 | 31.121 | 31.365 | 31.662 | 28.413 | 29.001 | 26.534 | 25.839 | 24.969 | 25.478 | 24.464 | 25.836 | 26.117 | 27.751 | 0 | 29.157 | 0 | 32.672 | 32.052 | 35.727 | 37.899 | 39.027 |
Other Non-Current Liabilities
| 8.307 | 10.032 | 9.52 | 5.09 | 2.589 | 5.42 | 5.42 | 5.42 | 5.42 | 5.42 | 5.42 | 5.322 | 4.985 | 4.985 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 136.095 | 138.574 | 98.011 | 64.347 | 37.111 | 38.538 | 37.02 | 36.274 | 36.225 | 36.678 | 36.541 | 36.687 | 36.647 | 33.398 | 29.001 | 26.534 | 25.839 | 24.969 | 25.478 | 24.464 | 25.836 | 26.117 | 27.751 | 0 | 29.157 | 0 | 32.672 | 32.052 | 35.727 | 37.899 | 39.027 |
Total Liabilities
| 306.384 | 330.384 | 251.129 | 231.708 | 143.437 | 127.616 | 110.942 | 103.793 | 87.892 | 96.631 | 94.751 | 87.16 | 86.902 | 76.136 | 69.295 | 62.315 | 49.524 | 45.014 | 45.261 | 46.445 | 40.081 | 39.175 | 41.369 | 13.618 | 44.277 | 15.12 | 46.817 | 47.742 | 49.469 | 56.487 | 58.631 |
Equity: | |||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 0.127 | 6.363 | 6.363 | 6.363 | 6.363 | 6.363 | 6.363 | 6.363 | 6.363 | 6.363 | 6.363 | 6.363 |
Retained Earnings
| 623.83 | 580.588 | 543.204 | 494.419 | 455.49 | 420.116 | 396.201 | 365.013 | 343.606 | 326.165 | 310.727 | 296.471 | 294.47 | 264.499 | 254.842 | 243.897 | 235.25 | 228.759 | 228.827 | 226.259 | 229.826 | 227.742 | 237.702 | 237.72 | 240.582 | 240.642 | 251.176 | 245.01 | 257.188 | 257.99 | 264.651 |
Accumulated Other Comprehensive Income/Loss
| 265.501 | 264.578 | 263.418 | 263.141 | 263.175 | 263.788 | 263.379 | -0.205 | 62.298 | 0.059 | 0.017 | 0.037 | 61.395 | -0.003 | 60.953 | 0.024 | 61.304 | 1.266 | 63.182 | 0.263 | -274.764 | -0.127 | -263.49 | 0 | 0 | 0 | -252.2 | 0 | -239.539 | 0 | -230.352 |
Other Total Stockholders Equity
| -3.714 | -3.714 | -3.794 | -3.794 | -3.831 | -3.831 | -3.907 | 58.738 | -4.081 | 58.077 | 57.469 | 57.469 | -4.517 | 56.85 | -4.704 | 56.197 | -5.045 | 55.668 | -5.418 | 55.285 | 329.594 | 54.901 | 318.048 | -244.083 | 54.558 | -247.005 | 306.322 | 54.139 | 293.317 | 53.716 | 283.75 |
Total Shareholders Equity
| 885.757 | 841.592 | 802.968 | 753.906 | 714.974 | 680.213 | 655.813 | 423.673 | 401.95 | 384.428 | 368.34 | 354.104 | 351.475 | 321.476 | 311.218 | 300.245 | 291.636 | 285.82 | 286.718 | 281.934 | 291.019 | 289.006 | 298.623 | 244.083 | 301.503 | 247.005 | 311.661 | 305.512 | 317.329 | 318.069 | 324.412 |
Total Equity
| 885.757 | 841.592 | 802.968 | 753.906 | 714.974 | 680.213 | 655.813 | 423.673 | 401.95 | 384.428 | 368.34 | 354.104 | 351.475 | 321.476 | 311.218 | 300.245 | 291.636 | 285.82 | 286.718 | 281.934 | 291.019 | 289.006 | 298.623 | 244.083 | 301.503 | 247.005 | 311.661 | 305.512 | 317.329 | 318.069 | 324.412 |
Total Liabilities & Shareholders Equity
| 1,192.141 | 1,171.976 | 1,054.097 | 985.614 | 858.411 | 807.829 | 766.755 | 527.466 | 489.842 | 481.059 | 463.091 | 441.264 | 438.377 | 397.612 | 380.513 | 362.56 | 341.16 | 330.834 | 331.979 | 328.379 | 331.1 | 328.181 | 339.992 | 0 | 345.78 | 0 | 358.478 | 353.254 | 366.798 | 374.556 | 383.043 |