Varia US Properties AG
SIX:VARN
Balance Sheet
Balance Sheet Decomposition
Varia US Properties AG
Varia US Properties AG
Balance Sheet
Varia US Properties AG
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
96
|
38
|
44
|
32
|
112
|
80
|
77
|
47
|
45
|
|
| Cash |
96
|
38
|
44
|
32
|
112
|
80
|
77
|
29
|
26
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
19
|
|
| Total Receivables |
1
|
1
|
1
|
2
|
2
|
4
|
4
|
5
|
2
|
|
| Accounts Receivables |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
5
|
2
|
|
| Other Receivables |
0
|
0
|
0
|
1
|
1
|
3
|
4
|
0
|
0
|
|
| Other Current Assets |
1
|
55
|
3
|
1
|
2
|
2
|
67
|
5
|
51
|
|
| Total Current Assets |
98
|
95
|
48
|
35
|
117
|
86
|
149
|
57
|
98
|
|
| Goodwill |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
343
|
566
|
768
|
915
|
928
|
1 412
|
1 639
|
1 300
|
1 145
|
|
| Other Long-Term Assets |
6
|
8
|
9
|
12
|
12
|
7
|
11
|
10
|
11
|
|
| Other Assets |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
450
N/A
|
668
+49%
|
824
+23%
|
962
+17%
|
1 057
+10%
|
1 505
+42%
|
1 799
+20%
|
1 367
-24%
|
1 254
-8%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
7
|
13
|
1
|
1
|
1
|
8
|
1
|
2
|
2
|
|
| Accrued Liabilities |
0
|
0
|
9
|
12
|
12
|
16
|
20
|
17
|
18
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
2
|
2
|
2
|
8
|
0
|
54
|
14
|
55
|
|
| Other Current Liabilities |
0
|
32
|
5
|
15
|
16
|
18
|
48
|
19
|
54
|
|
| Total Current Liabilities |
9
|
47
|
17
|
31
|
37
|
42
|
123
|
53
|
129
|
|
| Long-Term Debt |
201
|
340
|
453
|
565
|
592
|
868
|
959
|
854
|
714
|
|
| Deferred Income Tax |
15
|
10
|
20
|
31
|
38
|
81
|
108
|
63
|
55
|
|
| Minority Interest |
17
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
241
N/A
|
421
+74%
|
490
+17%
|
626
+28%
|
668
+7%
|
991
+48%
|
1 190
+20%
|
970
-19%
|
898
-7%
|
|
| Equity | ||||||||||
| Common Stock |
6
|
7
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
|
| Retained Earnings |
9
|
36
|
59
|
102
|
121
|
261
|
367
|
193
|
165
|
|
| Additional Paid In Capital |
193
|
204
|
266
|
225
|
258
|
243
|
226
|
191
|
180
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
|
| Total Equity |
208
N/A
|
248
+19%
|
334
+35%
|
336
+1%
|
390
+16%
|
514
+32%
|
609
+18%
|
397
-35%
|
356
-10%
|
|
| Total Liabilities & Equity |
450
N/A
|
668
+49%
|
824
+23%
|
962
+17%
|
1 057
+10%
|
1 505
+42%
|
1 799
+20%
|
1 367
-24%
|
1 254
-8%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
6
|
7
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
|