Holcim Ltd
SIX:HOLN.SW
86.34 (CHF) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CHF.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||
Cash & Cash Equivalents
| 6,082 | 9,824 | 6,682 | 5,190 | 4,148 | 2,515 | 4,217 | 4,923 | 4,393 | 2,149 | 2,244 | 3,145 | 2,946 | 3,386 | 4,474 | 3,605 | 3,345 | 3,208 | 3,332 | 3,730 | 2,456 | 2,698 |
Short Term Investments
| 5 | 6 | 6 | 4 | 4 | 3 | 1 | -643 | -562 | -377 | -410 | 1 | 4 | 30 | 33 | 5 | 27 | 15 | 37 | 40 | 62 | 107 |
Cash and Short Term Investments
| 6,087 | 9,830 | 6,688 | 5,194 | 4,152 | 2,518 | 4,218 | 4,923 | 4,393 | 2,149 | 2,244 | 3,146 | 2,950 | 3,416 | 4,507 | 3,610 | 3,372 | 3,223 | 3,369 | 3,770 | 2,518 | 2,805 |
Net Receivables
| 3,321 | 3,896 | 4,174 | 3,445 | 5,288 | 3,229 | 3,340 | 6,444 | 5,484 | 2,179 | 2,122 | 3,176 | 3,117 | 0 | 0 | 786 | 392 | 583 | 0 | 0 | 174 | 223 |
Inventory
| 2,807 | 2,860 | 2,608 | 1,983 | 2,494 | 3,081 | 2,870 | 2,645 | 3,060 | 1,863 | 1,704 | 2,042 | 2,086 | 2,072 | 2,162 | 2,482 | 2,535 | 2,282 | 1,865 | 1,255 | 1,175 | 1,265 |
Other Current Assets
| 627 | 198 | 226 | 264 | 276 | 375 | 407 | 423 | 394 | 3,295 | 3,642 | -1 | 1 | 3,024 | 4,128 | 3,116 | 4,073 | 3,659 | 3,615 | 2,371 | 2,161 | 2,167 |
Total Current Assets
| 12,842 | 16,784 | 13,696 | 10,886 | 12,210 | 11,658 | 12,618 | 14,435 | 13,331 | 7,307 | 7,590 | 8,363 | 8,154 | 8,512 | 10,797 | 9,994 | 10,372 | 9,747 | 8,849 | 7,396 | 6,028 | 6,460 |
Non-Current Assets: | ||||||||||||||||||||||
Property, Plant & Equipment, Net
| 19,341 | 20,356 | 24,441 | 24,220 | 27,189 | 27,890 | 30,151 | 32,052 | 36,748 | 21,411 | 20,029 | 22,026 | 22,933 | 23,343 | 25,493 | 23,262 | 25,011 | 23,831 | 19,767 | 13,135 | 13,294 | 13,806 |
Goodwill
| 13,589 | 13,674 | 13,955 | 12,413 | 13,039 | 14,045 | 14,569 | 16,247 | 16,489 | 7,175 | 6,881 | 7,492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2,126 | 1,769 | 2,892 | 533 | 644 | 810 | 1,026 | 1,016 | 1,416 | 603 | 605 | 767 | 8,453 | 9,061 | 9,983 | 9,613 | 11,076 | 9,419 | 7,221 | 4,012 | 3,478 | 2,997 |
Goodwill and Intangible Assets
| 15,715 | 15,443 | 16,847 | 12,946 | 13,683 | 14,855 | 15,595 | 17,263 | 17,905 | 7,778 | 7,486 | 8,259 | 8,453 | 9,061 | 9,983 | 9,613 | 11,076 | 9,419 | 7,221 | 4,012 | 3,478 | 2,997 |
Long Term Investments
| 3,683 | 3,454 | 3,958 | 3,612 | 3,520 | 3,326 | 3,203 | 4,052 | 3,941 | 2,251 | 2,098 | 1,445 | 1,982 | 2,323 | 2,173 | 2,051 | 1,421 | 1,401 | 2,053 | 1,122 | 1,800 | 1,923 |
Tax Assets
| 674 | 610 | 783 | 513 | 649 | 651 | 758 | 1,060 | 764 | 527 | 391 | 417 | 490 | 385 | 412 | 268 | 304 | 289 | 184 | 156 | 163 | 167 |
Other Non-Current Assets
| 431 | 956 | 159 | 1,047 | 1,059 | 1,315 | 1,354 | 755 | 609 | 411 | 351 | 921 | 542 | 635 | 348 | 5 | 27 | 15 | 37 | 40 | 62 | 107 |
Total Non-Current Assets
| 39,844 | 40,819 | 46,188 | 42,338 | 46,100 | 48,037 | 51,061 | 55,182 | 59,967 | 32,378 | 30,355 | 33,068 | 34,400 | 35,747 | 38,409 | 35,199 | 37,839 | 34,955 | 29,262 | 18,465 | 18,797 | 19,000 |
Total Assets
| 52,686 | 57,603 | 59,885 | 53,224 | 58,310 | 59,695 | 63,679 | 69,617 | 73,298 | 39,684 | 37,944 | 41,431 | 42,554 | 44,259 | 49,206 | 45,193 | 48,211 | 44,702 | 38,111 | 25,861 | 24,825 | 25,460 |
Liabilities & Equity: | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Account Payables
| 4,065 | 3,993 | 3,745 | 3,072 | 3,535 | 3,453 | 3,433 | 3,048 | 3,693 | 2,101 | 1,934 | 2,179 | 2,547 | 2,303 | 2,223 | 2,566 | 2,924 | 2,568 | 2,190 | 1,284 | 1,245 | 1,074 |
Short Term Debt
| 1,334 | 1,622 | 2,360 | 2,048 | 1,985 | 2,976 | 3,733 | 4,947 | 6,823 | 2,500 | 2,919 | 3,575 | 2,820 | 2,468 | 4,453 | 5,863 | 3,616 | 3,590 | 2,682 | 2,709 | 2,660 | 2,885 |
Tax Payables
| 801 | 461 | 484 | 473 | 585 | 634 | 765 | 641 | 598 | 419 | 462 | 443 | 418 | 555 | 531 | 349 | 332 | 271 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 271 | 276 | 1,242 | 1,091 | 1,337 | 634 | 1,908 | 1,957 | 1,243 | 689 | 900 | 903 | 660 | 811 | 783 | 602 | 524 | 271 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 3,234 | 2,966 | 2,398 | 1,967 | 2,287 | 3,664 | 2,445 | 2,557 | 3,073 | 1,633 | 1,708 | 1,742 | 1,668 | 1,632 | 1,821 | 1,734 | 1,961 | 2,192 | 1,910 | 1,357 | 1,319 | 1,209 |
Total Current Liabilities
| 8,904 | 8,857 | 9,745 | 8,178 | 9,144 | 10,727 | 11,519 | 12,509 | 14,832 | 6,923 | 7,461 | 8,399 | 7,695 | 7,214 | 9,280 | 10,765 | 9,025 | 8,621 | 6,782 | 5,350 | 5,224 | 5,168 |
Non-Current Liabilities: | ||||||||||||||||||||||
Long Term Debt
| 10,655 | 13,288 | 14,251 | 11,707 | 12,183 | 13,012 | 14,766 | 14,666 | 14,859 | 9,291 | 8,785 | 9,861 | 11,675 | 12,281 | 13,854 | 12,789 | 12,629 | 12,470 | 13,380 | 7,871 | 8,157 | 8,777 |
Deferred Revenue Non-Current
| 1,130 | 0 | 3,093 | 2,831 | 3,395 | 3,643 | 4,073 | 4,309 | 4,046 | 1,080 | 1,078 | 1,514 | 1,466 | 0 | 0 | -1,108 | -1,451 | -1,685 | 1,584 | 986 | 924 | 954 |
Deferred Tax Liabilities Non-Current
| 1,868 | 2,187 | 2,320 | 1,885 | 2,090 | 2,259 | 2,345 | 3,387 | 3,840 | 1,415 | 1,290 | 1,820 | 2,061 | 2,203 | 2,389 | 2,157 | 2,900 | 3,023 | 2,115 | 946 | 1,021 | 1,126 |
Other Non-Current Liabilities
| 3,346 | 3,657 | 3 | -1 | -1 | 1 | 1 | -1 | -1 | 863 | 654 | -1 | 1 | 1,440 | 1,639 | 2,616 | 3,163 | 3,548 | -2,783 | 2,178 | 2,666 | 2,867 |
Total Non-Current Liabilities
| 16,999 | 19,132 | 19,667 | 16,422 | 17,667 | 18,915 | 21,185 | 22,361 | 22,744 | 12,649 | 11,807 | 13,194 | 15,203 | 15,924 | 17,882 | 16,454 | 17,241 | 17,356 | 14,296 | 11,981 | 12,768 | 13,724 |
Total Liabilities
| 25,903 | 27,989 | 29,412 | 24,600 | 26,811 | 29,642 | 32,704 | 34,870 | 37,576 | 19,572 | 19,268 | 21,593 | 22,898 | 23,138 | 27,162 | 27,219 | 26,266 | 25,977 | 21,078 | 17,331 | 17,992 | 18,892 |
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 |
Common Stock
| 1,158 | 1,232 | 1,232 | 1,232 | 1,232 | 1,214 | 1,214 | 1,214 | 1,214 | 654 | 654 | 654 | 654 | 654 | 654 | 527 | 527 | 511 | 460 | 460 | 402 | 402 |
Retained Earnings
| 28,825 | 27,339 | 23,883 | 20,891 | 19,176 | 17,144 | 15,378 | 16,546 | 14,988 | 18,438 | 17,294 | 15,808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -19,847 | -17,440 | -17,435 | -17,452 | -14,532 | -13,978 | -12,572 | -12,402 | -11,181 | -9,356 | -9,841 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 15,861 | 17,543 | 20,005 | 21,400 | 22,690 | 22,545 | 23,767 | 25,464 | 26,344 | 7,694 | 8,098 | 487 | 16,175 | 17,447 | 18,379 | 14,831 | 18,255 | 14,666 | 11,007 | 8,070 | 6,431 | 6,166 |
Total Shareholders Equity
| 25,997 | 28,674 | 27,685 | 26,071 | 28,566 | 26,925 | 27,787 | 30,822 | 31,365 | 17,430 | 16,205 | 16,949 | 16,829 | 18,101 | 19,033 | 15,358 | 18,782 | 15,177 | 11,467 | 8,530 | 6,833 | 6,568 |
Total Equity
| 26,783 | 29,614 | 30,473 | 28,624 | 31,499 | 30,053 | 30,975 | 34,747 | 35,722 | 20,112 | 18,676 | 19,838 | 19,656 | 21,121 | 22,044 | 17,974 | 21,945 | 18,725 | 14,250 | 8,530 | 6,833 | 6,568 |
Total Liabilities & Shareholders Equity
| 52,686 | 57,603 | 59,885 | 53,224 | 58,310 | 59,695 | 63,679 | 69,617 | 73,298 | 39,684 | 37,944 | 41,431 | 42,554 | 44,259 | 49,206 | 45,193 | 48,211 | 44,702 | 38,111 | 25,861 | 24,825 | 25,460 |