Fiducial Real Estate SA
PAR:ORIA
Balance Sheet
Balance Sheet Decomposition
Fiducial Real Estate SA
Fiducial Real Estate SA
Balance Sheet
Fiducial Real Estate SA
| Sep-2001 | Sep-2002 | Sep-2003 | Sep-2004 | Sep-2005 | Sep-2006 | Sep-2007 | Sep-2008 | Sep-2009 | Sep-2010 | Sep-2011 | Sep-2012 | Sep-2013 | Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||||
| Cash & Cash Equivalents |
1
|
2
|
3
|
1
|
12
|
13
|
17
|
8
|
37
|
39
|
43
|
43
|
36
|
38
|
42
|
38
|
37
|
31
|
34
|
33
|
23
|
22
|
0
|
|
| Cash |
1
|
2
|
1
|
1
|
1
|
2
|
3
|
7
|
6
|
5
|
10
|
12
|
13
|
16
|
17
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
1
|
1
|
2
|
0
|
11
|
11
|
14
|
1
|
31
|
34
|
33
|
31
|
23
|
22
|
24
|
32
|
37
|
31
|
34
|
33
|
23
|
22
|
0
|
|
| Total Receivables |
2
|
3
|
5
|
5
|
6
|
8
|
8
|
18
|
12
|
12
|
11
|
13
|
14
|
14
|
18
|
14
|
19
|
12
|
15
|
11
|
11
|
11
|
14
|
|
| Accounts Receivables |
2
|
2
|
3
|
3
|
4
|
5
|
4
|
6
|
7
|
6
|
5
|
7
|
7
|
7
|
10
|
8
|
8
|
6
|
8
|
7
|
7
|
6
|
0
|
|
| Other Receivables |
0
|
1
|
2
|
2
|
3
|
3
|
4
|
12
|
5
|
5
|
6
|
6
|
7
|
7
|
8
|
6
|
11
|
6
|
7
|
5
|
5
|
5
|
0
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
8
|
10
|
10
|
10
|
13
|
11
|
14
|
17
|
19
|
19
|
20
|
6
|
5
|
4
|
|
| Other Current Assets |
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
3
|
3
|
2
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
|
| Total Current Assets |
4
|
6
|
10
|
8
|
19
|
22
|
27
|
31
|
56
|
62
|
66
|
68
|
62
|
67
|
73
|
70
|
75
|
64
|
70
|
67
|
43
|
41
|
41
|
|
| PP&E Net |
130
|
138
|
165
|
189
|
196
|
3
|
4
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| PP&E Gross |
130
|
138
|
165
|
189
|
196
|
3
|
4
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
6
|
9
|
12
|
16
|
18
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
1
|
0
|
0
|
325
|
338
|
339
|
358
|
378
|
408
|
534
|
541
|
545
|
571
|
557
|
559
|
589
|
601
|
601
|
620
|
636
|
647
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
134
N/A
|
145
+8%
|
177
+22%
|
198
+12%
|
217
+10%
|
351
+62%
|
370
+5%
|
376
+1%
|
416
+11%
|
442
+6%
|
476
+8%
|
628
+32%
|
630
+0%
|
639
+2%
|
670
+5%
|
653
-3%
|
661
+1%
|
680
+3%
|
698
+3%
|
694
-1%
|
689
-1%
|
704
+2%
|
715
+2%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
1
|
3
|
2
|
2
|
3
|
4
|
3
|
3
|
3
|
4
|
6
|
9
|
7
|
7
|
5
|
7
|
8
|
6
|
10
|
7
|
6
|
8
|
5
|
|
| Accrued Liabilities |
1
|
2
|
2
|
3
|
3
|
4
|
4
|
5
|
4
|
5
|
5
|
5
|
7
|
8
|
8
|
8
|
8
|
9
|
10
|
10
|
9
|
9
|
10
|
|
| Short-Term Debt |
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
6
|
7
|
7
|
14
|
0
|
14
|
11
|
14
|
38
|
43
|
39
|
32
|
2
|
9
|
5
|
|
| Current Portion of Long-Term Debt |
0
|
10
|
12
|
12
|
15
|
15
|
15
|
20
|
21
|
20
|
24
|
31
|
33
|
32
|
31
|
32
|
29
|
30
|
30
|
29
|
29
|
25
|
32
|
|
| Other Current Liabilities |
2
|
7
|
11
|
18
|
14
|
17
|
25
|
13
|
39
|
41
|
47
|
96
|
98
|
99
|
94
|
76
|
58
|
37
|
31
|
29
|
42
|
20
|
4
|
|
| Total Current Liabilities |
5
|
21
|
26
|
35
|
34
|
40
|
46
|
40
|
73
|
76
|
89
|
154
|
145
|
159
|
150
|
137
|
141
|
125
|
121
|
108
|
89
|
71
|
57
|
|
| Long-Term Debt |
86
|
75
|
97
|
103
|
111
|
138
|
143
|
139
|
142
|
156
|
164
|
240
|
244
|
227
|
245
|
204
|
187
|
198
|
195
|
177
|
160
|
150
|
130
|
|
| Deferred Income Tax |
8
|
9
|
9
|
11
|
15
|
53
|
55
|
59
|
3
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
|
| Other Liabilities |
4
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
8
|
8
|
9
|
13
|
1
|
2
|
2
|
16
|
15
|
15
|
15
|
15
|
16
|
16
|
18
|
|
| Total Liabilities |
103
N/A
|
109
+6%
|
138
+26%
|
155
+13%
|
166
+7%
|
237
+43%
|
251
+6%
|
246
-2%
|
227
-8%
|
245
+8%
|
267
+9%
|
411
+54%
|
394
-4%
|
392
-1%
|
400
+2%
|
362
-10%
|
348
-4%
|
342
-2%
|
335
-2%
|
305
-9%
|
269
-12%
|
243
-10%
|
210
-14%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
|
| Retained Earnings |
6
|
10
|
14
|
18
|
26
|
89
|
94
|
104
|
164
|
172
|
185
|
193
|
211
|
181
|
201
|
224
|
241
|
263
|
288
|
312
|
342
|
371
|
422
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
44
|
43
|
48
|
50
|
49
|
51
|
53
|
64
|
58
|
|
| Total Equity |
31
N/A
|
35
+12%
|
39
+11%
|
43
+10%
|
51
+19%
|
114
+123%
|
119
+4%
|
129
+9%
|
189
+46%
|
197
+4%
|
210
+6%
|
218
+4%
|
236
+8%
|
248
+5%
|
270
+9%
|
292
+8%
|
313
+7%
|
337
+8%
|
362
+7%
|
389
+7%
|
420
+8%
|
461
+10%
|
504
+9%
|
|
| Total Liabilities & Equity |
134
N/A
|
145
+8%
|
177
+22%
|
198
+12%
|
217
+10%
|
351
+62%
|
370
+5%
|
376
+1%
|
416
+11%
|
442
+6%
|
476
+8%
|
628
+32%
|
630
+0%
|
639
+2%
|
670
+5%
|
653
-3%
|
661
+1%
|
680
+3%
|
698
+3%
|
694
-1%
|
689
-1%
|
704
+2%
|
715
+2%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|