Züblin Immobilien Holding AG
SIX:ZUBN.SW
29.4 (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 | 2004 | 2003 | 2002 | 2001 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||
Cash & Cash Equivalents
| 2.097 | 3.161 | 2.907 | 2.239 | 5.074 | 6.12 | 4.465 | 1.056 | 2.744 | 2.787 | 21.684 | 36.632 | 39.555 | 51.399 | 60.121 | 71.551 | 63.779 | 43.026 | 37.601 | 40.489 | 27.06 | 31.292 | 18.25 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2.097 | 3.161 | 2.907 | 2.239 | 5.074 | 6.12 | 4.465 | 1.056 | 2.744 | 2.787 | 21.684 | 36.632 | 39.555 | 51.399 | 60.121 | 71.551 | 63.779 | 43.026 | 37.601 | 40.489 | 27.06 | 31.292 | 18.25 |
Net Receivables
| 0.531 | 0.481 | 0.504 | 1.834 | 0.277 | 0.049 | 0.063 | 0.039 | 0.061 | 0.523 | 7.549 | 9.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.762 | 265.858 | 210.497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| -2.628 | -3.642 | -3.411 | -4.073 | -5.351 | 6.692 | 4.661 | 184.059 | 157.507 | 237.334 | 18.767 | 22.813 | 162.329 | 16.676 | 15.549 | 10.34 | 28.318 | 28.643 | 35.35 | 25.851 | 8.974 | 21.701 | 23.412 |
Total Current Assets
| 3.871 | 5.083 | 4.96 | 4.073 | 6.763 | 12.861 | 9.189 | 185.154 | 160.312 | 240.644 | 313.858 | 279.303 | 201.884 | 103.606 | 127.167 | 137.25 | 165.28 | 114.784 | 104.628 | 66.34 | 36.034 | 52.993 | 41.662 |
Non-Current Assets: | |||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.128 | 0.166 | 0.197 | 0.232 | 0.263 | 200.904 | 200.164 | 198.53 | 195.864 | 312.022 | 0.396 | 0.539 | 0.551 | 0.453 | 0.556 | 0.898 | 1.509 | 1.509 | 0.891 | 1,572.722 | 1,356.096 | 1,345.341 | 1,103.622 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0.015 | 0.021 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0.015 | 0.021 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 223.48 | 224.876 | 222.742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.916 |
Tax Assets
| 0.417 | 0.458 | 0.471 | 0 | 0 | 0.05 | 0.043 | 0.071 | 0.119 | 0.087 | 1.856 | 2.385 | 3.608 | 4.849 | 5.433 | 5.829 | 23.395 | 29.426 | 30.593 | 32.677 | 33.858 | 28.078 | 17.501 |
Other Non-Current Assets
| 1.485 | 1.716 | 1.857 | 218.71 | 217.91 | -0.05 | -0.043 | -0.071 | -0.119 | -0.087 | 525.768 | 859.066 | 1,080.68 | 1,267.879 | 1,458.765 | 1,551.984 | 1,972.628 | 1,818.369 | 1,591.388 | 0 | 64.655 | 36.014 | 0.827 |
Total Non-Current Assets
| 225.525 | 227.237 | 225.29 | 218.942 | 218.173 | 200.904 | 200.164 | 198.53 | 195.864 | 312.022 | 528.02 | 861.99 | 1,084.839 | 1,273.181 | 1,464.754 | 1,558.711 | 1,997.532 | 1,849.304 | 1,622.872 | 1,605.399 | 1,454.609 | 1,409.433 | 1,127.866 |
Total Assets
| 229.813 | 233.053 | 231.029 | 223.015 | 224.936 | 213.815 | 209.396 | 383.755 | 356.295 | 552.753 | 841.878 | 1,141.293 | 1,286.723 | 1,376.787 | 1,591.921 | 1,695.961 | 2,162.812 | 1,964.088 | 1,727.5 | 1,671.739 | 1,490.643 | 1,462.426 | 1,169.528 |
Liabilities & Equity: | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Account Payables
| 0.142 | 0.133 | 0.155 | 0.28 | 0.404 | 0.441 | 0.572 | 0.12 | 0.316 | 0.714 | 6.719 | 14.022 | 3.161 | 1.991 | 2.206 | 3.697 | 5.68 | 44.109 | 31.883 | 37.82 | 43.056 | 48.258 | 29.629 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108.156 | 3.23 | 160.331 | 226.874 | 95.271 | 217.333 | 107.321 | 135.262 | 193.777 | 137.896 | 244.623 | 42.632 | 1.6 | 1.394 | 4.024 | 22.545 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0.86 | 0 | 2.796 | 4.081 | 0 | 0.041 | 0.198 | 0.293 | 0.248 | 0 | 13.59 | 7.487 | 7.314 | 1.531 | 1.008 | 1.258 | 1.823 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -108.156 | -3.23 | -160.331 | 51.999 | 127.408 | 1.094 | 1.504 | 0.502 | 0 | 17.113 | 7.487 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 10.708 | 9.832 | 8.699 | 6.995 | 4.832 | 4.206 | 3.886 | 232.616 | 126.541 | 362.08 | 24.29 | 29.301 | 32.507 | 38.523 | 30.384 | 45.258 | 95.176 | 14.132 | 7.314 | 1.531 | 1.008 | 1.258 | 1.823 |
Total Current Liabilities
| 10.85 | 9.965 | 8.854 | 7.275 | 5.236 | 4.647 | 4.458 | 232.736 | 126.857 | 362.794 | 309.882 | 266.002 | 254.095 | 149.339 | 168.354 | 242.732 | 255.865 | 310.351 | 81.829 | 40.951 | 45.458 | 53.54 | 53.997 |
Non-Current Liabilities: | |||||||||||||||||||||||
Long Term Debt
| 62.929 | 64.914 | 66.9 | 66.903 | 72.836 | 64.769 | 65.705 | 19.672 | 132.178 | 154.227 | 270.455 | 539.983 | 615.699 | 798.802 | 921.051 | 941.118 | 1,144.783 | 886.538 | 1,026.698 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| -11.267 | -29.631 | -27.626 | -22.389 | -19.131 | 52.352 | 55.586 | 10.835 | 125.013 | 145.394 | 0 | 0 | 53.192 | 31.138 | 52.191 | 46.079 | 0 | 16.079 | 2.617 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 19.382 | 19.554 | 18.671 | 14.903 | 13.643 | 12.417 | 10.119 | 8.837 | 7.165 | 8.833 | 9.953 | 21.3 | 20.82 | 20.228 | 21.696 | 22.656 | 51.825 | 51.5 | 72.332 | 40.536 | 64.225 | 59.139 | 30.923 |
Other Non-Current Liabilities
| 10.928 | 10.077 | 8.955 | 7.486 | 5.488 | -64.769 | -65.705 | -19.672 | -132.178 | -154.227 | 27.883 | 49.99 | 4.49 | 0.6 | 0.478 | 0.73 | 0.447 | 81.521 | 63.972 | 1,156.76 | 978.621 | 942.267 | 708.14 |
Total Non-Current Liabilities
| 81.972 | 64.914 | 66.9 | 66.903 | 72.836 | 64.769 | 65.705 | 19.672 | 132.178 | 154.227 | 308.291 | 611.273 | 694.201 | 850.768 | 995.416 | 1,010.583 | 1,197.055 | 1,035.638 | 1,165.619 | 1,197.296 | 1,042.846 | 1,001.406 | 739.063 |
Total Liabilities
| 93.239 | 94.545 | 94.526 | 89.292 | 91.967 | 82.071 | 80.487 | 261.583 | 266.762 | 526.263 | 618.173 | 877.275 | 948.296 | 1,000.107 | 1,163.77 | 1,253.315 | 1,452.92 | 1,345.989 | 1,247.448 | 1,238.247 | 1,088.304 | 1,054.946 | 793.06 |
Equity: | |||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.863 | 38.332 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 74.656 | 74.656 | 74.656 | 74.656 | 74.656 | 74.656 | 74.656 | 74.656 | 74.656 | 59.724 | 59.724 | 59.724 | 59.724 | 59.724 | 59.724 | 374.123 | 360.685 | 362.793 | 280.986 | 271.624 | 270.982 | 277.606 | 281.681 |
Retained Earnings
| -88.679 | -90.061 | -95.381 | -101.477 | -105.546 | -110.152 | -116.305 | -87.179 | -117.349 | -142.868 | 27.551 | -164.593 | -82.978 | -85.868 | -44.737 | -20.556 | 136.674 | 113.521 | 82.437 | 60.203 | 75.465 | 73.738 | 66.056 |
Accumulated Other Comprehensive Income/Loss
| 150.66 | 153.976 | 157.291 | 160.607 | 163.922 | 167.24 | 170.558 | -35.863 | -38.332 | 109.259 | -4.128 | -3.961 | -3.959 | -3.773 | -3.734 | -3.338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -0.063 | -0.063 | -0.063 | -0.063 | -0.063 | 0 | -0 | 134.695 | 132.226 | -2.243 | 95.601 | 320.869 | 309.2 | 342.403 | 344.45 | 24.714 | 79.672 | 95.739 | 70.127 | 86.262 | 41.869 | 41.869 | 9.451 |
Total Shareholders Equity
| 136.574 | 138.508 | 136.503 | 133.723 | 132.969 | 131.744 | 128.909 | 122.172 | 89.533 | 23.872 | 178.748 | 212.039 | 281.987 | 312.486 | 355.703 | 374.943 | 577.031 | 572.053 | 433.55 | 418.089 | 388.316 | 393.213 | 357.188 |
Total Equity
| 136.574 | 138.508 | 136.503 | 133.723 | 132.969 | 131.744 | 128.909 | 122.172 | 89.533 | 26.49 | 223.705 | 264.018 | 338.427 | 376.68 | 428.151 | 442.646 | 709.892 | 618.099 | 456.801 | 433.492 | 402.339 | 407.48 | 376.468 |
Total Liabilities & Shareholders Equity
| 229.813 | 233.053 | 231.029 | 223.015 | 224.936 | 213.815 | 209.396 | 383.755 | 356.295 | 552.753 | 841.878 | 1,141.293 | 1,286.723 | 1,376.787 | 1,591.921 | 1,695.961 | 2,162.812 | 1,964.088 | 1,727.5 | 1,671.739 | 1,490.643 | 1,462.426 | 1,169.528 |