Allreal Holding AG
SIX:ALLN.SW
156.4 (CHF) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CHF.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 12.6 | 14.1 | 73.4 | 40.5 | 37.3 | 40.6 | 38.1 | 21.4 | 23.4 | 31.9 | 25 | 16.4 | 71.9 | 33.9 | 28.6 | 19.1 | 19.5 | 13.3 | 16.2 |
Short Term Investments
| 0 | 0 | -5,000.5 | -4,304 | -4,103 | -4,008.1 | -3,791.7 | 0 | 0 | -3,342.9 | -3,394.7 | 594.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 12.6 | 14.1 | 73.4 | 40.5 | 37.3 | 40.6 | 38.1 | 21.4 | 23.4 | 31.9 | 25 | 16.4 | 71.9 | 33.9 | 28.6 | 19.1 | 19.5 | 13.3 | 16.2 |
Net Receivables
| 46.7 | 43.7 | 175.1 | 171.8 | 173.8 | 172.6 | 213.5 | 194.9 | 243.2 | -602.4 | -765 | 594.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 471.7 | 418.2 | 434.8 | 223.7 | 167.6 | 147.6 | 116.5 | 165.7 | 295.5 | 301.2 | 382.5 | 594.8 | 0 | 0 | 0 | 0 | 0 | 21.6 | 51.5 |
Other Current Assets
| -531 | -476 | -683.3 | -436 | -378.7 | -360.8 | -368.1 | -382 | -562.1 | 301.2 | 382.5 | -505.4 | 504.1 | 456 | 394.4 | 162 | 16 | 146 | 114.9 |
Total Current Assets
| 537.5 | 14.1 | 73.4 | 40.5 | 37.3 | 40.6 | 38.1 | 21.4 | 23.4 | 31.9 | 25 | 700.6 | 664.7 | 554.5 | 518.4 | 181.1 | 114.4 | 180.9 | 182.6 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 16.7 | 12.3 | 10 | 107.2 | 101.1 | 4,161 | 3,957.7 | 3,575.6 | 3,526.8 | 3,515.2 | 3,447.7 | 2.3 | 424.2 | 2,621.6 | 2,520.4 | 2,642.8 | 2,509 | 318.7 | 274.2 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0.1 | 0.4 | 0.3 | 0.2 | 0.1 | 0.2 | 0.4 | 0.2 | 0 | 1.9 | 3.8 | 5.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0.1 | 0.4 | 0.3 | 0.2 | 0.1 | 0.2 | 0.4 | 0.2 | 9.3 | 1.9 | 3.8 | 5.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 91.9 | 96.5 | 5,100.8 | 4,412.2 | 4,221.8 | 4,133.4 | 3,934.8 | 3,505 | 3,475.3 | 3,485.4 | 3,409.3 | -582.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 1.5 | 1.4 | 1.2 | 15 | 19.5 | 27.8 | 23.3 | 34.6 | 42.2 | 31.7 | 42.2 | 47.9 | 43 | 34.1 | 33 | 26 | 17.7 | 15.6 | 17.6 |
Other Non-Current Assets
| 5,077.3 | 4,999.3 | 3.7 | 1.3 | 1.1 | -4,161.2 | -3,958.1 | -3,539.6 | -3,526.8 | -3,517.1 | -3,451.5 | 3,753.8 | 2,539.7 | 8.7 | 5.4 | 10.7 | 30.2 | 1,908.6 | 1,796.7 |
Total Non-Current Assets
| 5,187.5 | 5,109.9 | 5,116 | 4,535.9 | 4,343.6 | 4,161.2 | 3,958.1 | 3,575.8 | 3,526.8 | 3,517.1 | 3,451.5 | 3,226.8 | 3,006.9 | 2,664.4 | 2,558.8 | 2,679.5 | 2,556.9 | 2,242.9 | 2,088.5 |
Total Assets
| 5,725 | 5,689.1 | 5,804.2 | 4,988.2 | 4,742.9 | 4,609.5 | 4,359.6 | 3,992.9 | 4,136 | 4,108.2 | 3,994.7 | 3,927.4 | 3,671.6 | 3,218.9 | 3,077.2 | 2,860.6 | 2,671.3 | 2,423.8 | 2,271.1 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 55.6 | 65.4 | 107.4 | 68.9 | 33.9 | 23 | 54.2 | 55.5 | 62.7 | 79.4 | 119.6 | 147.1 | 120.4 | 71.4 | 84.9 | 85.3 | 111 | 121.8 | 92.7 |
Short Term Debt
| 601.7 | 966.7 | 904.6 | 591.4 | 403 | 520 | 558 | 683 | 1,003.5 | 1,100.2 | 1,184.4 | 1,154 | 1,310 | 1,147.5 | 1,307 | 1,124.8 | 887.8 | 2.2 | 1.6 |
Tax Payables
| 0 | 3 | 0 | 0.6 | 9.1 | 8.1 | 10.1 | 7.4 | 9.1 | 19.6 | 18.5 | 16 | 19.9 | 18.7 | 15 | 6.4 | 0 | 1 | 9.6 |
Deferred Revenue
| 0.4 | -1,015.9 | 0.6 | -650.2 | 40.8 | 31.5 | -596 | -716.5 | -1,045.3 | -1,135.7 | -1,271.6 | 81.4 | 22.6 | 21 | 16.3 | 8.1 | 2.1 | 0 | 0 |
Other Current Liabilities
| 52.3 | 11.5 | -984.6 | 6.7 | -457.2 | -560.5 | 0.4 | 0.1 | 0.5 | 1 | 2.1 | 2.4 | 36 | 36.8 | 36 | 69.2 | 37 | 917.3 | 944.8 |
Total Current Liabilities
| 710 | 27.7 | 28 | 16.8 | 20.5 | 14 | 16.6 | 22.1 | 21.4 | 44.9 | 34.5 | 1,384.9 | 1,489 | 1,276.7 | 1,444.2 | 1,287.4 | 1,037.9 | 1,041.3 | 1,039.1 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 2,090 | 1,642 | 1,821.1 | 1,587.6 | 1,598.4 | 1,551.9 | 1,355 | 917.7 | 845.9 | 730.9 | 431 | 409.6 | 356 | 204.5 | 192.8 | 179.6 | 284.1 | 277 | 176.7 |
Deferred Revenue Non-Current
| 0.4 | -484.5 | 0.6 | -396.3 | 40.8 | 31.5 | 1,152.4 | 20.5 | 19.5 | 595.3 | 275.3 | 3.8 | 4.2 | 4.9 | 5.2 | 5.7 | 624.5 | -224.1 | -142.6 |
Deferred Tax Liabilities Non-Current
| 379 | 374 | 371.8 | 295.3 | 270.1 | 237.2 | 202.6 | 192.5 | 163.4 | 135.6 | 155.7 | 146 | 137.6 | 117.6 | 112.7 | 105.8 | 90.2 | 71.1 | 60.2 |
Other Non-Current Liabilities
| 0.6 | 110.5 | -372.4 | 101 | -310.9 | -268.7 | -1,355 | -213 | -182.9 | -730.9 | -431 | 72.4 | 77.4 | 48.9 | 44.8 | 31.4 | -618.5 | 229.8 | 163.9 |
Total Non-Current Liabilities
| 2,470 | 1,642 | 1,821.1 | 1,587.6 | 1,598.4 | 1,551.9 | 1,355 | 917.7 | 845.9 | 730.9 | 431 | 631.8 | 575.2 | 375.9 | 355.5 | 322.5 | 380.3 | 353.8 | 258.2 |
Total Liabilities
| 3,179.9 | 3,093.2 | 3,245.9 | 2,575.3 | 2,390.3 | 2,390.7 | 2,208.9 | 1,906.1 | 2,141.9 | 2,154.2 | 2,025.4 | 2,016.7 | 2,064.2 | 1,652.6 | 1,799.7 | 1,609.9 | 1,418.2 | 1,395.1 | 1,297.3 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 16.6 | 16.6 | 16.6 | 15.9 | 15.9 | 15.9 | 797.1 | 797.1 | 797.1 | 797.1 | 797.1 | 797.1 | 683.2 | 683.2 | 569.3 | 569.3 | 569.3 | 487.9 | 487.9 |
Retained Earnings
| 1,608 | 1,543.8 | 1,459.2 | 1,425.6 | 1,356.1 | 1,236.7 | 1,120 | 992.8 | 901.7 | 802.3 | 703.3 | 619.3 | 506.9 | 390.4 | 331.1 | 303.7 | 305.7 | 225.5 | 195.6 |
Accumulated Other Comprehensive Income/Loss
| 935.4 | 1,049.9 | 1,095.9 | 978.1 | 987.7 | 243.8 | 189.1 | 157.5 | 67 | 34.5 | 65.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -14.9 | -14.4 | -13.4 | -6.7 | -7.1 | 722.4 | 44.5 | 139.4 | 228.3 | 320.1 | 403.4 | 494.3 | 417.3 | 492.7 | 377.1 | 377.7 | 378.1 | 315.3 | 290.3 |
Total Shareholders Equity
| 2,545.1 | 2,595.9 | 2,558.3 | 2,412.9 | 2,352.6 | 2,218.8 | 2,150.7 | 2,086.8 | 1,994.1 | 1,954 | 1,969.3 | 1,910.7 | 1,607.4 | 1,566.3 | 1,277.5 | 1,250.7 | 1,253.1 | 1,028.7 | 973.8 |
Total Equity
| 2,545.1 | 2,595.9 | 2,558.3 | 2,412.9 | 2,352.6 | 2,218.8 | 2,150.7 | 2,086.8 | 1,994.1 | 1,954 | 1,969.3 | 1,910.7 | 1,607.4 | 1,566.3 | 1,277.5 | 1,250.7 | 1,253.1 | 1,028.7 | 973.8 |
Total Liabilities & Shareholders Equity
| 5,725 | 5,689.1 | 5,804.2 | 4,988.2 | 4,742.9 | 4,609.5 | 4,359.6 | 3,992.9 | 4,136 | 4,108.2 | 3,994.7 | 3,927.4 | 3,671.6 | 3,218.9 | 3,077.2 | 2,860.6 | 2,671.3 | 2,423.8 | 2,271.1 |