Swiss Prime Site AG
SIX:SPSN
Balance Sheet
Balance Sheet Decomposition
Swiss Prime Site AG
Swiss Prime Site AG
Balance Sheet
Swiss Prime Site 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
|
1
|
8
|
25
|
6
|
2
|
1
|
2
|
90
|
10
|
127
|
201
|
204
|
255
|
232
|
3
|
3
|
2
|
173
|
143
|
115
|
21
|
0
|
0
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
2
|
3
|
0
|
0
|
3
|
3
|
2
|
0
|
143
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
4
|
1
|
8
|
25
|
6
|
2
|
1
|
2
|
90
|
8
|
124
|
199
|
201
|
255
|
232
|
0
|
0
|
0
|
173
|
0
|
115
|
21
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
7
|
7
|
2
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
158
|
157
|
183
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Total Receivables |
6
|
29
|
27
|
33
|
48
|
33
|
69
|
40
|
212
|
133
|
145
|
146
|
584
|
0
|
0
|
138
|
128
|
126
|
148
|
95
|
77
|
89
|
130
|
59
|
|
| Accounts Receivables |
6
|
20
|
21
|
31
|
34
|
28
|
29
|
29
|
190
|
126
|
137
|
139
|
153
|
0
|
0
|
129
|
119
|
115
|
133
|
90
|
66
|
82
|
0
|
0
|
|
| Other Receivables |
0
|
9
|
6
|
2
|
14
|
5
|
40
|
11
|
22
|
7
|
8
|
7
|
431
|
0
|
0
|
8
|
10
|
11
|
15
|
5
|
10
|
6
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
23
|
25
|
24
|
26
|
0
|
0
|
28
|
31
|
41
|
54
|
58
|
33
|
28
|
37
|
7
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
21
|
4
|
16
|
139
|
145
|
133
|
87
|
203
|
66
|
0
|
0
|
13
|
15
|
58
|
94
|
216
|
304
|
183
|
179
|
178
|
|
| Total Current Assets |
10
|
31
|
41
|
66
|
76
|
39
|
87
|
181
|
468
|
301
|
384
|
575
|
880
|
0
|
0
|
340
|
334
|
410
|
470
|
513
|
529
|
322
|
367
|
267
|
|
| PP&E Net |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
468
|
326
|
387
|
377
|
798
|
0
|
0
|
63
|
64
|
70
|
71
|
26
|
67
|
35
|
5
|
7
|
|
| PP&E Gross |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
468
|
326
|
387
|
377
|
798
|
0
|
0
|
63
|
64
|
70
|
71
|
26
|
0
|
35
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
7
|
16
|
26
|
37
|
0
|
0
|
60
|
73
|
87
|
103
|
57
|
0
|
88
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
30
|
30
|
57
|
83
|
0
|
0
|
8
|
13
|
16
|
28
|
25
|
32
|
32
|
18
|
57
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
36
|
36
|
124
|
168
|
166
|
370
|
0
|
0
|
0
|
0
|
0
|
0
|
153
|
153
|
307
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1 731
|
2 004
|
2 233
|
3 274
|
3 292
|
3 465
|
3 637
|
3 648
|
7 517
|
7 624
|
7 763
|
8 091
|
8 560
|
0
|
0
|
10 136
|
10 675
|
11 208
|
11 730
|
12 162
|
12 784
|
13 223
|
13 211
|
13 175
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
2
|
3
|
5
|
2
|
8
|
0
|
13
|
22
|
21
|
0
|
0
|
12
|
9
|
6
|
2
|
0
|
87
|
6
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
36
|
36
|
124
|
168
|
166
|
370
|
0
|
0
|
0
|
0
|
0
|
0
|
153
|
153
|
307
|
|
| Total Assets |
1 741
N/A
|
2 035
+17%
|
2 274
+12%
|
3 342
+47%
|
3 369
+1%
|
3 507
+4%
|
3 729
+6%
|
3 830
+3%
|
8 529
+123%
|
8 317
-2%
|
8 612
+4%
|
9 246
+7%
|
10 512
+14%
|
0
N/A
|
0
N/A
|
10 558
N/A
|
11 095
+5%
|
11 709
+6%
|
12 301
+5%
|
12 726
+3%
|
13 499
+6%
|
13 771
+2%
|
13 778
+0%
|
13 841
+0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
23
|
5
|
1
|
3
|
4
|
23
|
6
|
8
|
11
|
16
|
0
|
0
|
15
|
18
|
13
|
33
|
8
|
25
|
44
|
33
|
33
|
|
| Accrued Liabilities |
19
|
19
|
15
|
70
|
20
|
14
|
17
|
13
|
116
|
58
|
85
|
80
|
112
|
0
|
0
|
120
|
136
|
144
|
179
|
156
|
157
|
139
|
131
|
127
|
|
| 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 |
0
|
0
|
0
|
453
|
256
|
173
|
320
|
625
|
908
|
918
|
537
|
615
|
1 090
|
0
|
0
|
678
|
622
|
963
|
1 260
|
1 334
|
15
|
356
|
1 089
|
1 040
|
|
| Other Current Liabilities |
9
|
20
|
20
|
19
|
33
|
36
|
35
|
28
|
80
|
144
|
158
|
246
|
264
|
0
|
0
|
127
|
168
|
143
|
150
|
149
|
197
|
186
|
90
|
111
|
|
| Total Current Liabilities |
28
|
40
|
36
|
566
|
313
|
224
|
374
|
669
|
1 128
|
1 126
|
789
|
952
|
1 480
|
0
|
0
|
941
|
943
|
1 262
|
1 621
|
1 647
|
394
|
724
|
1 344
|
1 311
|
|
| Long-Term Debt |
853
|
926
|
1 144
|
1 493
|
1 615
|
1 795
|
1 879
|
1 580
|
3 512
|
3 274
|
3 651
|
3 530
|
3 966
|
0
|
0
|
3 806
|
4 229
|
4 113
|
4 121
|
3 831
|
5 416
|
5 150
|
4 584
|
4 475
|
|
| Deferred Income Tax |
29
|
32
|
51
|
81
|
84
|
98
|
145
|
162
|
633
|
650
|
727
|
805
|
892
|
0
|
0
|
1 066
|
1 145
|
1 189
|
1 099
|
1 163
|
1 280
|
1 328
|
1 293
|
1 329
|
|
| Minority Interest |
0
|
0
|
0
|
153
|
0
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
35
|
67
|
92
|
122
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
48
|
|
| Total Liabilities |
910
N/A
|
998
+10%
|
1 231
+23%
|
2 294
+86%
|
2 013
-12%
|
2 118
+5%
|
2 399
+13%
|
2 411
+1%
|
5 307
+120%
|
5 050
-5%
|
5 169
+2%
|
5 323
+3%
|
6 405
+20%
|
0
N/A
|
0
N/A
|
5 811
N/A
|
6 317
+9%
|
6 564
+4%
|
6 843
+4%
|
6 641
-3%
|
7 090
+7%
|
7 202
+2%
|
7 241
+1%
|
7 163
-1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
599
|
770
|
729
|
683
|
806
|
736
|
657
|
570
|
1 022
|
832
|
832
|
918
|
926
|
0
|
0
|
1 094
|
1 094
|
1 162
|
1 162
|
1 162
|
1 162
|
153
|
153
|
155
|
|
| Retained Earnings |
232
|
267
|
314
|
365
|
550
|
653
|
673
|
849
|
2 196
|
2 426
|
2 593
|
2 978
|
3 139
|
0
|
0
|
3 653
|
3 684
|
3 983
|
4 296
|
4 923
|
5 235
|
6 398
|
6 373
|
6 512
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
9
|
19
|
27
|
43
|
73
|
102
|
0
|
0
|
0
|
0
|
0
|
12
|
20
|
11
|
11
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Total Equity |
831
N/A
|
1 037
+25%
|
1 043
+1%
|
1 048
+0%
|
1 356
+29%
|
1 389
+2%
|
1 330
-4%
|
1 419
+7%
|
3 221
+127%
|
3 267
+1%
|
3 444
+5%
|
3 923
+14%
|
4 107
+5%
|
0
N/A
|
0
N/A
|
4 747
N/A
|
4 778
+1%
|
5 145
+8%
|
5 458
+6%
|
6 086
+11%
|
6 410
+5%
|
6 569
+2%
|
6 537
0%
|
6 678
+2%
|
|
| Total Liabilities & Equity |
1 741
N/A
|
2 035
+17%
|
2 274
+12%
|
3 342
+47%
|
3 369
+1%
|
3 507
+4%
|
3 729
+6%
|
3 830
+3%
|
8 529
+123%
|
8 317
-2%
|
8 612
+4%
|
9 246
+7%
|
10 512
+14%
|
0
N/A
|
0
N/A
|
10 558
N/A
|
11 095
+5%
|
11 709
+6%
|
12 301
+5%
|
12 726
+3%
|
13 499
+6%
|
13 771
+2%
|
13 778
+0%
|
13 841
+0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
16
|
21
|
21
|
21
|
26
|
27
|
24
|
25
|
56
|
56
|
56
|
61
|
62
|
0
|
0
|
72
|
72
|
76
|
76
|
76
|
76
|
77
|
77
|
77
|
|