Albis Leasing AG
XETRA:ALG
Balance Sheet
Balance Sheet Decomposition
Albis Leasing AG
Albis Leasing AG
Balance Sheet
Albis Leasing 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 |
38
|
41
|
59
|
81
|
143
|
148
|
124
|
106
|
56
|
42
|
18
|
8
|
5
|
11
|
27
|
12
|
28
|
11
|
10
|
10
|
11
|
18
|
11
|
7
|
|
| Cash Equivalents |
38
|
41
|
59
|
81
|
143
|
148
|
124
|
106
|
56
|
42
|
18
|
8
|
5
|
11
|
27
|
12
|
28
|
11
|
10
|
10
|
11
|
18
|
11
|
7
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
9
|
2
|
1
|
894
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
123
|
131
|
129
|
90
|
214
|
340
|
328
|
278
|
221
|
173
|
63
|
29
|
20
|
30
|
53
|
47
|
57
|
52
|
62
|
66
|
70
|
74
|
65
|
67
|
|
| Accounts Receivables |
123
|
131
|
129
|
90
|
214
|
340
|
328
|
278
|
221
|
173
|
63
|
29
|
20
|
5
|
2
|
3
|
3
|
2
|
2
|
2
|
1
|
0
|
0
|
2
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
52
|
44
|
54
|
50
|
61
|
64
|
70
|
73
|
64
|
65
|
|
| Inventory |
6
|
6
|
25
|
7
|
12
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
41
|
43
|
63
|
31
|
33
|
44
|
29
|
96
|
31
|
92
|
12
|
64
|
87
|
10
|
16
|
12
|
9
|
3
|
3
|
3
|
3
|
5
|
3
|
3
|
|
| Total Current Assets |
208
|
222
|
276
|
209
|
411
|
566
|
481
|
1 374
|
307
|
307
|
92
|
101
|
111
|
50
|
96
|
71
|
94
|
66
|
76
|
80
|
84
|
96
|
79
|
77
|
|
| PP&E Net |
642
|
664
|
669
|
648
|
147
|
163
|
153
|
79
|
78
|
72
|
67
|
11
|
0
|
0
|
0
|
2
|
0
|
0
|
7
|
6
|
5
|
4
|
3
|
3
|
|
| PP&E Gross |
642
|
664
|
669
|
648
|
147
|
163
|
153
|
79
|
78
|
72
|
67
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
6
|
5
|
4
|
3
|
3
|
|
| Accumulated Depreciation |
337
|
395
|
429
|
373
|
100
|
109
|
77
|
73
|
78
|
52
|
55
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Intangible Assets |
21
|
4
|
1
|
1
|
1
|
3
|
8
|
2
|
3
|
1
|
0
|
0
|
0
|
14
|
14
|
14
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
41
|
28
|
25
|
23
|
31
|
31
|
8
|
7
|
7
|
7
|
6
|
4
|
0
|
0
|
0
|
0
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
|
| Note Receivable |
0
|
13
|
14
|
30
|
430
|
490
|
616
|
549
|
356
|
139
|
80
|
58
|
42
|
48
|
0
|
79
|
66
|
87
|
116
|
117
|
124
|
128
|
126
|
127
|
|
| Long-Term Investments |
1
|
8
|
9
|
11
|
5
|
10
|
13
|
4
|
1
|
7
|
21
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
1
|
23
|
28
|
26
|
24
|
13
|
14
|
9
|
11
|
12
|
9
|
9
|
13
|
15
|
17
|
16
|
12
|
13
|
12
|
11
|
14
|
|
| Other Assets |
41
|
28
|
25
|
23
|
31
|
31
|
8
|
7
|
7
|
7
|
6
|
4
|
0
|
0
|
0
|
0
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
|
| Total Assets |
913
N/A
|
938
+3%
|
994
+6%
|
921
-7%
|
1 048
+14%
|
1 291
+23%
|
1 304
+1%
|
2 038
+56%
|
765
-62%
|
548
-28%
|
276
-50%
|
201
-27%
|
165
-18%
|
122
-26%
|
214
+75%
|
179
-16%
|
189
+6%
|
184
-3%
|
229
+25%
|
229
0%
|
240
+4%
|
254
+6%
|
233
-8%
|
234
+0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
103
|
101
|
132
|
37
|
28
|
227
|
283
|
53
|
19
|
32
|
20
|
14
|
13
|
14
|
11
|
4
|
3
|
2
|
1
|
2
|
2
|
2
|
3
|
3
|
|
| Accrued Liabilities |
406
|
391
|
372
|
391
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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 |
335
|
260
|
238
|
94
|
191
|
148
|
156
|
1 060
|
91
|
129
|
33
|
23
|
18
|
62
|
43
|
32
|
25
|
48
|
70
|
73
|
79
|
119
|
67
|
57
|
|
| Other Current Liabilities |
38
|
87
|
116
|
76
|
284
|
415
|
488
|
561
|
442
|
133
|
89
|
89
|
107
|
12
|
10
|
7
|
7
|
5
|
5
|
7
|
7
|
8
|
7
|
10
|
|
| Total Current Liabilities |
882
|
838
|
858
|
598
|
503
|
790
|
926
|
1 674
|
552
|
293
|
141
|
126
|
138
|
89
|
64
|
43
|
35
|
55
|
77
|
81
|
89
|
130
|
77
|
70
|
|
| Long-Term Debt |
0
|
0
|
0
|
113
|
249
|
62
|
75
|
87
|
70
|
65
|
33
|
22
|
21
|
13
|
122
|
108
|
124
|
96
|
125
|
115
|
118
|
86
|
116
|
120
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
6
|
7
|
6
|
6
|
5
|
4
|
3
|
5
|
5
|
4
|
|
| Minority Interest |
3
|
0
|
1
|
45
|
16
|
15
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
13
|
84
|
119
|
147
|
256
|
404
|
294
|
269
|
141
|
184
|
94
|
45
|
4
|
8
|
12
|
7
|
6
|
5
|
5
|
5
|
4
|
3
|
4
|
4
|
|
| Total Liabilities |
898
N/A
|
922
+3%
|
977
+6%
|
903
-8%
|
1 024
+13%
|
1 271
+24%
|
1 295
+2%
|
2 031
+57%
|
762
-62%
|
543
-29%
|
268
-51%
|
193
-28%
|
164
-15%
|
116
-30%
|
204
+76%
|
164
-20%
|
170
+4%
|
163
-4%
|
212
+30%
|
205
-3%
|
214
+5%
|
225
+5%
|
201
-11%
|
198
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
10
|
10
|
10
|
10
|
10
|
10
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
17
|
19
|
19
|
19
|
21
|
21
|
21
|
21
|
21
|
|
| Retained Earnings |
5
|
5
|
6
|
8
|
8
|
4
|
7
|
8
|
13
|
10
|
8
|
7
|
14
|
8
|
5
|
2
|
0
|
2
|
1
|
2
|
2
|
0
|
4
|
9
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
6
|
6
|
6
|
6
|
6
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
2
|
1
|
0
|
|
| Total Equity |
15
N/A
|
16
+3%
|
17
+7%
|
18
+8%
|
24
+32%
|
20
-16%
|
8
-58%
|
7
-15%
|
2
-66%
|
5
+121%
|
8
+42%
|
8
+4%
|
1
-83%
|
7
+410%
|
10
+56%
|
15
+49%
|
19
+23%
|
21
+12%
|
18
-16%
|
24
+38%
|
25
+3%
|
29
+15%
|
32
+11%
|
35
+11%
|
|
| Total Liabilities & Equity |
913
N/A
|
938
+3%
|
994
+6%
|
921
-7%
|
1 048
+14%
|
1 291
+23%
|
1 304
+1%
|
2 038
+56%
|
765
-62%
|
548
-28%
|
276
-50%
|
201
-27%
|
165
-18%
|
122
-26%
|
214
+75%
|
179
-16%
|
189
+6%
|
184
-3%
|
229
+25%
|
229
0%
|
240
+4%
|
254
+6%
|
233
-8%
|
234
+0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
11
|
11
|
11
|
11
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
19
|
19
|
19
|
19
|
21
|
21
|
21
|
21
|
21
|
|