UBM Development AG
VSE:UBS
Balance Sheet
Balance Sheet Decomposition
UBM Development AG
UBM Development AG
Balance Sheet
UBM Development 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 |
1
|
1
|
4
|
4
|
12
|
14
|
18
|
43
|
40
|
47
|
67
|
53
|
60
|
40
|
94
|
42
|
75
|
200
|
212
|
247
|
423
|
323
|
152
|
200
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
67
|
53
|
0
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
1
|
1
|
4
|
4
|
12
|
14
|
18
|
43
|
40
|
0
|
0
|
0
|
60
|
40
|
92
|
41
|
75
|
200
|
212
|
247
|
423
|
323
|
152
|
200
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
3
|
3
|
4
|
10
|
10
|
10
|
11
|
10
|
38
|
20
|
20
|
40
|
27
|
|
| Total Receivables |
34
|
68
|
76
|
58
|
98
|
63
|
74
|
75
|
31
|
28
|
27
|
19
|
19
|
149
|
52
|
57
|
65
|
120
|
111
|
140
|
72
|
59
|
48
|
32
|
|
| Accounts Receivables |
34
|
60
|
44
|
49
|
80
|
51
|
65
|
68
|
21
|
15
|
23
|
14
|
19
|
23
|
43
|
39
|
53
|
108
|
103
|
128
|
61
|
23
|
29
|
7
|
|
| Other Receivables |
1
|
8
|
32
|
9
|
18
|
12
|
10
|
7
|
10
|
13
|
4
|
5
|
0
|
127
|
9
|
19
|
12
|
12
|
8
|
12
|
11
|
36
|
19
|
24
|
|
| Inventory |
3
|
35
|
17
|
20
|
42
|
46
|
40
|
55
|
45
|
84
|
102
|
120
|
0
|
129
|
215
|
185
|
181
|
122
|
128
|
122
|
133
|
259
|
265
|
294
|
|
| Other Current Assets |
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
121
|
25
|
1
|
157
|
113
|
0
|
4
|
1
|
6
|
0
|
3
|
2
|
|
| Total Current Assets |
71
|
104
|
97
|
82
|
151
|
123
|
133
|
173
|
115
|
159
|
203
|
195
|
203
|
348
|
373
|
452
|
444
|
453
|
465
|
547
|
654
|
661
|
508
|
555
|
|
| PP&E Net |
116
|
137
|
144
|
153
|
195
|
40
|
40
|
60
|
27
|
56
|
37
|
58
|
26
|
33
|
39
|
44
|
51
|
3
|
40
|
12
|
13
|
12
|
11
|
10
|
|
| PP&E Gross |
116
|
137
|
144
|
153
|
195
|
40
|
40
|
60
|
27
|
56
|
37
|
58
|
26
|
33
|
39
|
44
|
51
|
3
|
40
|
12
|
13
|
12
|
11
|
10
|
|
| Accumulated Depreciation |
29
|
20
|
19
|
19
|
25
|
8
|
11
|
16
|
7
|
8
|
9
|
12
|
13
|
9
|
12
|
14
|
15
|
4
|
7
|
7
|
7
|
6
|
8
|
10
|
|
| Intangible Assets |
4
|
5
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
|
| Goodwill |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
|
| Note Receivable |
5
|
5
|
5
|
3
|
1
|
14
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
27
|
33
|
33
|
36
|
27
|
22
|
30
|
37
|
24
|
38
|
37
|
42
|
324
|
292
|
675
|
613
|
501
|
625
|
617
|
591
|
611
|
587
|
580
|
420
|
|
| Other Long-Term Assets |
0
|
1
|
2
|
1
|
1
|
237
|
260
|
287
|
317
|
304
|
312
|
336
|
75
|
81
|
96
|
121
|
133
|
151
|
191
|
220
|
185
|
190
|
152
|
196
|
|
| Other Assets |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
|
| Total Assets |
225
N/A
|
288
+28%
|
287
0%
|
281
-2%
|
381
+36%
|
438
+15%
|
478
+9%
|
559
+17%
|
486
-13%
|
559
+15%
|
593
+6%
|
634
+7%
|
631
-1%
|
756
+20%
|
1 185
+57%
|
1 234
+4%
|
1 131
-8%
|
1 235
+9%
|
1 316
+7%
|
1 372
+4%
|
1 468
+7%
|
1 452
-1%
|
1 254
-14%
|
1 182
-6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
58
|
57
|
38
|
41
|
13
|
16
|
26
|
35
|
33
|
32
|
40
|
48
|
29
|
32
|
55
|
77
|
71
|
94
|
57
|
77
|
50
|
47
|
26
|
25
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
10
|
6
|
0
|
0
|
5
|
7
|
8
|
7
|
8
|
8
|
8
|
9
|
8
|
2
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
7
|
5
|
5
|
4
|
4
|
2
|
2
|
5
|
4
|
5
|
5
|
|
| Current Portion of Long-Term Debt |
35
|
48
|
74
|
30
|
34
|
58
|
46
|
49
|
30
|
11
|
45
|
28
|
58
|
58
|
202
|
218
|
80
|
164
|
83
|
61
|
165
|
249
|
120
|
333
|
|
| Other Current Liabilities |
17
|
12
|
19
|
12
|
21
|
81
|
61
|
60
|
32
|
12
|
37
|
10
|
26
|
40
|
50
|
34
|
110
|
52
|
66
|
37
|
38
|
27
|
28
|
28
|
|
| Total Current Liabilities |
109
|
117
|
131
|
84
|
68
|
155
|
133
|
144
|
95
|
62
|
132
|
93
|
119
|
137
|
318
|
342
|
273
|
321
|
216
|
185
|
266
|
336
|
187
|
394
|
|
| Long-Term Debt |
46
|
84
|
46
|
75
|
157
|
168
|
223
|
276
|
246
|
329
|
285
|
359
|
190
|
420
|
501
|
515
|
473
|
459
|
621
|
686
|
661
|
596
|
664
|
434
|
|
| Deferred Income Tax |
0
|
6
|
8
|
7
|
7
|
11
|
6
|
9
|
5
|
6
|
9
|
8
|
7
|
8
|
16
|
20
|
18
|
9
|
8
|
8
|
6
|
9
|
10
|
3
|
|
| Minority Interest |
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
2
|
9
|
8
|
3
|
7
|
6
|
4
|
5
|
6
|
5
|
6
|
|
| Other Liabilities |
7
|
8
|
23
|
28
|
60
|
3
|
7
|
7
|
7
|
22
|
22
|
21
|
151
|
10
|
18
|
15
|
12
|
11
|
8
|
10
|
11
|
9
|
13
|
8
|
|
| Total Liabilities |
162
N/A
|
216
+33%
|
209
-3%
|
194
-7%
|
292
+50%
|
337
+15%
|
371
+10%
|
438
+18%
|
354
-19%
|
421
+19%
|
448
+7%
|
481
+7%
|
469
-3%
|
578
+23%
|
862
+49%
|
900
+4%
|
779
-13%
|
806
+3%
|
860
+7%
|
894
+4%
|
949
+6%
|
956
+1%
|
879
-8%
|
844
-4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
18
|
18
|
18
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
52
|
52
|
52
|
|
| Retained Earnings |
57
|
67
|
72
|
81
|
84
|
96
|
102
|
116
|
126
|
133
|
139
|
135
|
142
|
158
|
219
|
231
|
254
|
281
|
310
|
327
|
315
|
287
|
226
|
190
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
81
|
80
|
76
|
125
|
124
|
129
|
181
|
156
|
96
|
95
|
|
| Total Equity |
63
N/A
|
72
+15%
|
78
+8%
|
87
+12%
|
89
+3%
|
101
+13%
|
108
+6%
|
122
+13%
|
131
+8%
|
139
+5%
|
144
+4%
|
153
+6%
|
162
+6%
|
178
+10%
|
323
+81%
|
334
+3%
|
352
+5%
|
429
+22%
|
457
+7%
|
478
+5%
|
519
+8%
|
496
-4%
|
374
-24%
|
338
-10%
|
|
| Total Liabilities & Equity |
225
N/A
|
288
+28%
|
287
0%
|
281
-2%
|
381
+36%
|
438
+15%
|
478
+9%
|
559
+17%
|
486
-13%
|
559
+15%
|
593
+6%
|
634
+7%
|
631
-1%
|
756
+20%
|
1 185
+57%
|
1 234
+4%
|
1 131
-8%
|
1 235
+9%
|
1 316
+7%
|
1 372
+4%
|
1 468
+7%
|
1 452
-1%
|
1 254
-14%
|
1 182
-6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|