OC Oerlikon Corporation AG
OERLF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | $398 | $525 | $463 | $601 |
| Short-Term Investments | $14 | $16 | $13 | $18 |
| Receivables | $472 | $433 | $538 | $601 |
| Inventory | $411 | $395 | $504 | $407 |
| Other Curr. Assets | $59 | $117 | $78 | $107 |
| Total Curr. Assets | $1,354 | $1,486 | $1,597 | $1,734 |
| Property Plant & Equip (Net) | $669 | $677 | $705 | $792 |
| Goodwill | $966 | $949 | $785 | $815 |
| Intangibles | $750 | $686 | $1,445 | $1,538 |
| Long-Term Investments | $21 | $36 | $73 | $74 |
| Tax Assets | $153 | $0 | $270 | $321 |
| Other NC Assets | $88 | $265 | -$785 | -$757 |
| Total NC Assets | $2,647 | $2,613 | $2,493 | $2,783 |
| Other Assets | $1 | $0 | $0 | $0 |
| Total Assets | $4,002 | $4,099 | $4,090 | $4,517 |
| Liabilities | – | – | – | – |
| Payables | $340 | $296 | $400 | $355 |
| Short-Term Debt | $296 | $203 | $180 | $168 |
| Tax Payable | $45 | $39 | $43 | $56 |
| Deferred Revenue | $0 | $205 | $359 | $549 |
| Other Curr. Liab. | $565 | $519 | $480 | $394 |
| Total Curr. Liab. | $1,246 | $1,151 | $1,462 | $1,522 |
| LT Debt | $1,211 | $1,488 | $767 | $792 |
| Deferred Rev, NC | $0 | $178 | $163 | $181 |
| Deferred Tax Liab, NC | $171 | $167 | $283 | $347 |
| Other NC Liab. | $239 | $255 | $0 | $0 |
| Total NC Liab. | $1,621 | $1,910 | $1,159 | $1,350 |
| Other Liabilities | $0 | $0 | $0 | $0 |
| Cap. Leases | $205 | $209 | $192 | $212 |
| Total Liabilities | $2,867 | $3,061 | $2,774 | $3,048 |
| Equity | – | – | – | – |
| Pref Stock | $0 | $0 | $0 | $0 |
| Common Stock | $340 | $340 | $340 | $340 |
| Retained Earnings | $779 | $718 | $813 | $838 |
| AOCI | -$434 | -$477 | -$303 | -$192 |
| Other Equity | $433 | $429 | $424 | $438 |
| Total Equity | $1,118 | $1,010 | $1,274 | $1,424 |
| Supplemental Information | – | – | – | – |
| Minority Interest | $17 | $28 | $42 | $45 |
| Total Liab. & Tot. Equity | $4,002 | $4,099 | $4,090 | $4,517 |
| Net Debt | $1,109 | $1,166 | $484 | $359 |