Allreal Holding AG
SIX:ALLN
Balance Sheet
Balance Sheet Decomposition
Allreal Holding AG
Allreal Holding AG
Balance Sheet
Allreal Holding AG
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
4
|
3
|
7
|
30
|
16
|
13
|
20
|
19
|
29
|
34
|
72
|
16
|
18
|
22
|
20
|
17
|
18
|
12
|
37
|
28
|
26
|
12
|
12
|
4
|
|
| Cash |
4
|
3
|
7
|
30
|
16
|
13
|
20
|
19
|
29
|
34
|
72
|
16
|
18
|
22
|
20
|
17
|
18
|
12
|
37
|
28
|
26
|
12
|
12
|
4
|
|
| Short-Term Investments |
2
|
0
|
0
|
0
|
52
|
22
|
15
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
75
|
70
|
74
|
78
|
115
|
146
|
79
|
112
|
95
|
65
|
89
|
79
|
78
|
81
|
100
|
58
|
80
|
96
|
55
|
64
|
75
|
44
|
47
|
62
|
|
| Accounts Receivables |
66
|
56
|
45
|
76
|
112
|
143
|
73
|
108
|
92
|
61
|
85
|
77
|
74
|
76
|
96
|
55
|
79
|
94
|
53
|
62
|
64
|
42
|
42
|
57
|
|
| Other Receivables |
10
|
14
|
29
|
2
|
3
|
3
|
6
|
4
|
4
|
4
|
4
|
2
|
4
|
5
|
3
|
3
|
2
|
2
|
2
|
1
|
11
|
2
|
5
|
5
|
|
| Inventory |
206
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
394
|
456
|
504
|
595
|
383
|
301
|
296
|
166
|
117
|
148
|
168
|
224
|
435
|
418
|
472
|
502
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
10
|
7
|
13
|
9
|
5
|
20
|
29
|
1
|
14
|
51
|
8
|
7
|
19
|
|
| Total Current Assets |
287
|
73
|
80
|
108
|
183
|
181
|
114
|
181
|
518
|
555
|
665
|
701
|
486
|
417
|
424
|
246
|
235
|
285
|
261
|
329
|
587
|
481
|
538
|
586
|
|
| PP&E Net |
1
|
2
|
1
|
1
|
0
|
2
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
10
|
10
|
12
|
17
|
17
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
10
|
10
|
12
|
17
|
17
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
3
|
4
|
5
|
4
|
5
|
6
|
6
|
5
|
5
|
5
|
6
|
7
|
8
|
10
|
12
|
14
|
|
| Intangible Assets |
5
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1 044
|
1 664
|
1 566
|
1 758
|
2 080
|
2 227
|
2 526
|
2 667
|
2 552
|
2 628
|
2 962
|
3 171
|
3 460
|
3 656
|
3 669
|
3 711
|
4 100
|
4 296
|
4 461
|
4 634
|
5 206
|
5 194
|
5 169
|
5 276
|
|
| Other Long-Term Assets |
3
|
5
|
8
|
9
|
8
|
15
|
30
|
11
|
5
|
34
|
43
|
48
|
42
|
32
|
42
|
35
|
23
|
28
|
20
|
15
|
1
|
1
|
2
|
1
|
|
| Total Assets |
1 341
N/A
|
1 746
+30%
|
1 655
-5%
|
1 875
+13%
|
2 271
+21%
|
2 424
+7%
|
2 671
+10%
|
2 861
+7%
|
3 077
+8%
|
3 219
+5%
|
3 672
+14%
|
3 927
+7%
|
3 995
+2%
|
4 108
+3%
|
4 136
+1%
|
3 993
-3%
|
4 360
+9%
|
4 610
+6%
|
4 743
+3%
|
4 988
+5%
|
5 804
+16%
|
5 689
-2%
|
5 725
+1%
|
5 880
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
37
|
108
|
48
|
68
|
93
|
122
|
111
|
85
|
85
|
71
|
120
|
147
|
120
|
79
|
63
|
56
|
54
|
23
|
76
|
69
|
107
|
65
|
56
|
67
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
32
|
61
|
55
|
72
|
46
|
29
|
22
|
14
|
21
|
19
|
29
|
28
|
48
|
34
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
558
|
520
|
403
|
591
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
902
|
875
|
888
|
1 125
|
1 307
|
1 148
|
1 310
|
1 154
|
1 184
|
0
|
1 004
|
683
|
0
|
0
|
0
|
0
|
905
|
967
|
602
|
544
|
|
| Other Current Liabilities |
170
|
87
|
45
|
45
|
45
|
45
|
39
|
77
|
52
|
26
|
27
|
23
|
30
|
33
|
14
|
13
|
16
|
42
|
21
|
12
|
11
|
16
|
5
|
15
|
|
| Total Current Liabilities |
207
|
195
|
92
|
113
|
1 039
|
1 041
|
1 038
|
1 287
|
1 444
|
1 277
|
1 489
|
1 385
|
1 389
|
1 284
|
1 125
|
781
|
649
|
600
|
521
|
691
|
1 052
|
1 076
|
710
|
660
|
|
| Long-Term Debt |
489
|
854
|
703
|
891
|
177
|
277
|
284
|
180
|
193
|
205
|
356
|
410
|
431
|
650
|
774
|
918
|
1 355
|
1 552
|
1 598
|
1 588
|
1 821
|
1 642
|
2 090
|
2 155
|
|
| Deferred Income Tax |
46
|
66
|
52
|
55
|
60
|
71
|
90
|
106
|
113
|
118
|
138
|
146
|
156
|
136
|
163
|
193
|
203
|
237
|
270
|
295
|
372
|
374
|
379
|
424
|
|
| Other Liabilities |
6
|
20
|
29
|
34
|
21
|
6
|
6
|
37
|
50
|
54
|
82
|
76
|
50
|
85
|
79
|
15
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Liabilities |
748
N/A
|
1 134
+52%
|
876
-23%
|
1 093
+25%
|
1 297
+19%
|
1 395
+8%
|
1 418
+2%
|
1 610
+14%
|
1 800
+12%
|
1 653
-8%
|
2 064
+25%
|
2 017
-2%
|
2 025
+0%
|
2 154
+6%
|
2 142
-1%
|
1 906
-11%
|
2 209
+16%
|
2 391
+8%
|
2 390
0%
|
2 575
+8%
|
3 246
+26%
|
3 093
-5%
|
3 180
+3%
|
3 239
+2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
325
|
325
|
407
|
407
|
488
|
488
|
569
|
569
|
569
|
683
|
683
|
797
|
797
|
797
|
797
|
797
|
797
|
16
|
16
|
16
|
17
|
17
|
17
|
17
|
|
| Retained Earnings |
288
|
311
|
374
|
376
|
486
|
542
|
689
|
687
|
714
|
884
|
926
|
1 115
|
1 177
|
1 123
|
1 134
|
1 134
|
1 169
|
1 968
|
1 984
|
2 002
|
2 104
|
2 130
|
2 137
|
2 144
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
85
|
116
|
193
|
214
|
260
|
360
|
402
|
452
|
463
|
407
|
495
|
|
| Treasury Stock |
20
|
25
|
2
|
1
|
0
|
1
|
5
|
5
|
6
|
1
|
2
|
1
|
4
|
0
|
4
|
2
|
5
|
9
|
7
|
7
|
13
|
14
|
15
|
15
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
49
|
35
|
25
|
16
|
0
|
0
|
0
|
0
|
2
|
0
|
|
| Total Equity |
593
N/A
|
611
+3%
|
779
+27%
|
782
+0%
|
974
+24%
|
1 029
+6%
|
1 253
+22%
|
1 251
0%
|
1 278
+2%
|
1 566
+23%
|
1 607
+3%
|
1 911
+19%
|
1 969
+3%
|
1 954
-1%
|
1 994
+2%
|
2 087
+5%
|
2 151
+3%
|
2 219
+3%
|
2 353
+6%
|
2 413
+3%
|
2 558
+6%
|
2 596
+1%
|
2 545
-2%
|
2 641
+4%
|
|
| Total Liabilities & Equity |
1 341
N/A
|
1 746
+30%
|
1 655
-5%
|
1 875
+13%
|
2 271
+21%
|
2 424
+7%
|
2 671
+10%
|
2 861
+7%
|
3 077
+8%
|
3 219
+5%
|
3 672
+14%
|
3 927
+7%
|
3 995
+2%
|
4 108
+3%
|
4 136
+1%
|
3 993
-3%
|
4 360
+9%
|
4 610
+6%
|
4 743
+3%
|
4 988
+5%
|
5 804
+16%
|
5 689
-2%
|
5 725
+1%
|
5 880
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
7
|
7
|
9
|
9
|
10
|
10
|
12
|
12
|
12
|
14
|
14
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
17
|
17
|
17
|
17
|
|