Jungfraubahn Holding AG
SIX:JFN
Balance Sheet
Balance Sheet Decomposition
Jungfraubahn Holding AG
Jungfraubahn Holding AG
Balance Sheet
Jungfraubahn 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 |
11
|
4
|
10
|
7
|
9
|
18
|
18
|
7
|
15
|
23
|
21
|
38
|
59
|
50
|
49
|
59
|
82
|
87
|
57
|
20
|
18
|
41
|
31
|
98
|
|
| Cash Equivalents |
11
|
4
|
10
|
7
|
9
|
18
|
18
|
7
|
15
|
23
|
21
|
38
|
59
|
50
|
49
|
59
|
82
|
87
|
57
|
20
|
18
|
41
|
31
|
98
|
|
| Short-Term Investments |
3
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
9
|
13
|
12
|
17
|
10
|
10
|
11
|
9
|
9
|
10
|
10
|
11
|
12
|
8
|
12
|
12
|
25
|
42
|
33
|
21
|
22
|
35
|
75
|
56
|
|
| Accounts Receivables |
8
|
12
|
9
|
16
|
10
|
9
|
9
|
8
|
8
|
9
|
10
|
10
|
11
|
8
|
9
|
8
|
10
|
20
|
21
|
16
|
20
|
32
|
29
|
25
|
|
| Other Receivables |
1
|
1
|
2
|
1
|
1
|
1
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
16
|
22
|
12
|
5
|
2
|
3
|
46
|
31
|
|
| Inventory |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
|
| Other Current Assets |
5
|
3
|
4
|
3
|
6
|
3
|
6
|
3
|
3
|
4
|
5
|
8
|
7
|
8
|
8
|
7
|
7
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
|
| Total Current Assets |
30
|
24
|
28
|
27
|
26
|
32
|
37
|
20
|
27
|
37
|
37
|
57
|
78
|
67
|
70
|
80
|
116
|
132
|
96
|
46
|
43
|
80
|
110
|
158
|
|
| PP&E Net |
386
|
400
|
415
|
433
|
423
|
428
|
437
|
438
|
438
|
439
|
458
|
463
|
464
|
492
|
515
|
528
|
525
|
567
|
656
|
751
|
755
|
745
|
745
|
750
|
|
| PP&E Gross |
386
|
400
|
415
|
433
|
423
|
428
|
437
|
438
|
438
|
439
|
458
|
463
|
464
|
492
|
515
|
528
|
525
|
567
|
656
|
751
|
755
|
745
|
745
|
750
|
|
| Accumulated Depreciation |
188
|
203
|
220
|
232
|
243
|
252
|
265
|
282
|
296
|
312
|
334
|
352
|
375
|
392
|
410
|
433
|
460
|
478
|
500
|
523
|
556
|
586
|
578
|
636
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
4
|
4
|
5
|
5
|
4
|
5
|
5
|
4
|
4
|
6
|
6
|
9
|
9
|
9
|
10
|
14
|
13
|
11
|
8
|
9
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Long-Term Investments |
3
|
3
|
4
|
4
|
4
|
4
|
5
|
6
|
6
|
6
|
6
|
6
|
5
|
4
|
6
|
9
|
6
|
6
|
6
|
6
|
6
|
6
|
28
|
28
|
|
| Other Long-Term Assets |
1
|
4
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
422
N/A
|
433
+3%
|
449
+4%
|
466
+4%
|
458
-2%
|
468
+2%
|
483
+3%
|
468
-3%
|
475
+1%
|
487
+3%
|
507
+4%
|
530
+5%
|
552
+4%
|
569
+3%
|
598
+5%
|
625
+5%
|
657
+5%
|
714
+9%
|
769
+8%
|
819
+6%
|
819
+0%
|
843
+3%
|
892
+6%
|
946
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
12
|
14
|
15
|
17
|
11
|
13
|
14
|
15
|
11
|
20
|
19
|
17
|
19
|
18
|
15
|
24
|
18
|
28
|
38
|
46
|
24
|
33
|
31
|
31
|
|
| Accrued Liabilities |
8
|
6
|
8
|
7
|
10
|
9
|
10
|
9
|
10
|
11
|
13
|
17
|
21
|
18
|
21
|
15
|
20
|
26
|
26
|
20
|
21
|
29
|
39
|
31
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
16
|
12
|
25
|
31
|
16
|
14
|
15
|
9
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
46
|
46
|
7
|
1
|
8
|
|
| Other Current Liabilities |
3
|
4
|
11
|
5
|
3
|
3
|
3
|
3
|
8
|
3
|
4
|
4
|
6
|
5
|
3
|
3
|
4
|
7
|
5
|
7
|
4
|
4
|
10
|
10
|
|
| Total Current Liabilities |
24
|
39
|
45
|
54
|
54
|
40
|
41
|
42
|
38
|
37
|
39
|
41
|
47
|
42
|
39
|
43
|
42
|
62
|
70
|
120
|
96
|
72
|
80
|
80
|
|
| Long-Term Debt |
20
|
10
|
23
|
23
|
5
|
41
|
38
|
34
|
31
|
28
|
24
|
21
|
21
|
23
|
28
|
33
|
36
|
41
|
50
|
63
|
89
|
96
|
116
|
114
|
|
| Deferred Income Tax |
39
|
39
|
39
|
40
|
42
|
42
|
0
|
0
|
0
|
0
|
0
|
44
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
13
|
14
|
4
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
6
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
7
|
|
| Other Liabilities |
30
|
30
|
28
|
27
|
29
|
3
|
47
|
50
|
49
|
50
|
50
|
3
|
0
|
0
|
43
|
43
|
42
|
41
|
41
|
39
|
37
|
35
|
34
|
34
|
|
| Total Liabilities |
126
N/A
|
131
+3%
|
139
+6%
|
149
+7%
|
134
-10%
|
132
-2%
|
131
0%
|
132
+1%
|
123
-7%
|
121
-2%
|
118
-3%
|
114
-3%
|
117
+2%
|
114
-2%
|
116
+2%
|
123
+6%
|
125
+2%
|
149
+19%
|
166
+11%
|
226
+36%
|
226
+0%
|
208
-8%
|
237
+14%
|
234
-1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|
| Retained Earnings |
283
|
286
|
298
|
306
|
317
|
329
|
343
|
357
|
362
|
376
|
392
|
408
|
428
|
448
|
474
|
494
|
523
|
557
|
594
|
585
|
584
|
627
|
685
|
725
|
|
| Treasury Stock |
1
|
4
|
0
|
0
|
5
|
4
|
3
|
33
|
23
|
22
|
15
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
39
|
22
|
|
| Total Equity |
295
N/A
|
302
+2%
|
310
+3%
|
317
+2%
|
324
+2%
|
337
+4%
|
352
+4%
|
336
-5%
|
351
+5%
|
366
+4%
|
389
+6%
|
416
+7%
|
435
+5%
|
455
+5%
|
482
+6%
|
502
+4%
|
532
+6%
|
565
+6%
|
603
+7%
|
593
-2%
|
592
0%
|
635
+7%
|
655
+3%
|
712
+9%
|
|
| Total Liabilities & Equity |
422
N/A
|
433
+3%
|
449
+4%
|
466
+4%
|
458
-2%
|
468
+2%
|
483
+3%
|
468
-3%
|
475
+1%
|
487
+3%
|
507
+4%
|
530
+5%
|
552
+4%
|
569
+3%
|
598
+5%
|
625
+5%
|
657
+5%
|
714
+9%
|
769
+8%
|
819
+6%
|
819
+0%
|
843
+3%
|
892
+6%
|
946
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|