Auckland International Airport Ltd
NZX:AIA
Balance Sheet
Balance Sheet Decomposition
Auckland International Airport Ltd
Auckland International Airport Ltd
Balance Sheet
Auckland International Airport Ltd
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
7
|
4
|
0
|
1
|
0
|
2
|
1
|
1
|
1
|
0
|
2
|
2
|
3
|
5
|
4
|
4
|
4
|
2
|
765
|
80
|
25
|
106
|
220
|
568
|
|
| Cash |
7
|
4
|
0
|
1
|
0
|
2
|
1
|
1
|
1
|
0
|
2
|
2
|
3
|
5
|
4
|
4
|
4
|
2
|
0
|
0
|
2
|
7
|
9
|
8
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
765
|
80
|
23
|
100
|
210
|
560
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
42
|
46
|
41
|
68
|
39
|
34
|
49
|
41
|
103
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
7
|
7
|
12
|
14
|
23
|
22
|
29
|
22
|
20
|
24
|
21
|
25
|
26
|
42
|
39
|
47
|
54
|
39
|
47
|
46
|
43
|
44
|
69
|
78
|
|
| Accounts Receivables |
6
|
7
|
12
|
11
|
12
|
12
|
5
|
5
|
2
|
6
|
3
|
4
|
5
|
4
|
7
|
18
|
31
|
13
|
16
|
25
|
2
|
16
|
18
|
25
|
|
| Other Receivables |
1
|
1
|
0
|
3
|
11
|
10
|
24
|
17
|
18
|
19
|
18
|
21
|
21
|
38
|
32
|
29
|
22
|
26
|
31
|
21
|
41
|
28
|
52
|
53
|
|
| Inventory |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
2
|
2
|
2
|
4
|
4
|
5
|
4
|
5
|
6
|
7
|
6
|
5
|
6
|
7
|
11
|
12
|
18
|
30
|
25
|
0
|
7
|
10
|
14
|
12
|
|
| Total Current Assets |
16
|
14
|
14
|
18
|
27
|
29
|
33
|
61
|
69
|
78
|
69
|
100
|
74
|
87
|
103
|
104
|
178
|
106
|
837
|
126
|
75
|
161
|
303
|
658
|
|
| PP&E Net |
986
|
980
|
996
|
1 083
|
2 533
|
2 544
|
2 523
|
2 548
|
2 533
|
3 035
|
3 022
|
3 020
|
3 762
|
3 884
|
4 708
|
4 948
|
6 378
|
6 577
|
6 061
|
6 827
|
6 986
|
7 548
|
8 755
|
9 783
|
|
| PP&E Gross |
986
|
980
|
996
|
1 083
|
2 533
|
2 544
|
2 523
|
2 548
|
2 533
|
3 035
|
3 022
|
3 020
|
3 762
|
3 884
|
4 708
|
4 948
|
6 378
|
6 577
|
6 061
|
0
|
6 986
|
7 548
|
8 755
|
9 783
|
|
| Accumulated Depreciation |
23
|
53
|
78
|
109
|
28
|
71
|
118
|
169
|
225
|
43
|
107
|
168
|
231
|
107
|
112
|
187
|
270
|
201
|
189
|
0
|
256
|
303
|
299
|
500
|
|
| Long-Term Investments |
101
|
123
|
160
|
178
|
197
|
334
|
529
|
473
|
652
|
744
|
760
|
802
|
892
|
1 012
|
1 192
|
1 370
|
1 530
|
1 851
|
2 169
|
2 796
|
3 064
|
3 075
|
3 305
|
3 560
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
1
|
1
|
8
|
6
|
8
|
10
|
25
|
17
|
7
|
118
|
139
|
82
|
110
|
163
|
231
|
29
|
28
|
45
|
54
|
62
|
|
| Total Assets |
1 103
N/A
|
1 117
+1%
|
1 170
+5%
|
1 280
+9%
|
2 758
+115%
|
2 907
+5%
|
3 093
+6%
|
3 088
0%
|
3 262
+6%
|
3 866
+19%
|
3 876
+0%
|
3 939
+2%
|
4 734
+20%
|
5 102
+8%
|
6 142
+20%
|
6 504
+6%
|
8 197
+26%
|
8 697
+6%
|
9 297
+7%
|
9 777
+5%
|
10 153
+4%
|
10 829
+7%
|
12 416
+15%
|
14 063
+13%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
20
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
4
|
4
|
3
|
4
|
5
|
8
|
10
|
8
|
103
|
10
|
13
|
19
|
1
|
|
| Accrued Liabilities |
0
|
6
|
4
|
4
|
5
|
15
|
8
|
7
|
7
|
8
|
6
|
20
|
23
|
30
|
26
|
24
|
24
|
25
|
23
|
0
|
19
|
26
|
34
|
32
|
|
| Short-Term Debt |
0
|
343
|
188
|
239
|
260
|
319
|
226
|
73
|
82
|
432
|
182
|
0
|
0
|
0
|
92
|
92
|
92
|
92
|
92
|
92
|
143
|
167
|
118
|
131
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
75
|
200
|
125
|
0
|
0
|
132
|
380
|
218
|
305
|
329
|
75
|
350
|
229
|
128
|
373
|
262
|
163
|
250
|
|
| Other Current Liabilities |
0
|
20
|
18
|
176
|
36
|
42
|
41
|
40
|
50
|
58
|
56
|
50
|
47
|
59
|
65
|
113
|
130
|
84
|
116
|
3
|
65
|
129
|
231
|
224
|
|
| Total Current Liabilities |
20
|
369
|
210
|
420
|
301
|
377
|
350
|
322
|
265
|
499
|
244
|
206
|
454
|
310
|
492
|
564
|
329
|
560
|
467
|
326
|
610
|
596
|
566
|
636
|
|
| Long-Term Debt |
350
|
200
|
375
|
401
|
601
|
595
|
742
|
804
|
885
|
653
|
927
|
1 010
|
1 127
|
1 505
|
1 490
|
1 636
|
1 894
|
1 749
|
1 824
|
1 173
|
961
|
1 388
|
2 403
|
2 107
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
100
|
91
|
172
|
205
|
199
|
200
|
200
|
220
|
220
|
238
|
251
|
265
|
232
|
278
|
412
|
439
|
810
|
817
|
|
| Other Liabilities |
1
|
1
|
1
|
1
|
1
|
0
|
4
|
30
|
26
|
42
|
32
|
23
|
34
|
24
|
58
|
38
|
41
|
90
|
137
|
71
|
19
|
29
|
27
|
30
|
|
| Total Liabilities |
371
N/A
|
569
+53%
|
587
+3%
|
822
+40%
|
903
+10%
|
973
+8%
|
1 196
+23%
|
1 247
+4%
|
1 348
+8%
|
1 399
+4%
|
1 403
+0%
|
1 439
+3%
|
1 815
+26%
|
2 059
+13%
|
2 261
+10%
|
2 475
+9%
|
2 515
+2%
|
2 664
+6%
|
2 660
0%
|
1 848
-31%
|
2 002
+8%
|
2 452
+22%
|
3 806
+55%
|
3 590
-6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
215
|
158
|
160
|
164
|
167
|
169
|
170
|
175
|
313
|
338
|
349
|
349
|
332
|
332
|
333
|
348
|
404
|
468
|
1 679
|
1 679
|
1 680
|
1 681
|
1 740
|
3 164
|
|
| Retained Earnings |
95
|
33
|
0
|
129
|
120
|
14
|
91
|
60
|
11
|
4
|
0
|
22
|
272
|
215
|
125
|
7
|
402
|
669
|
729
|
1 202
|
1 415
|
1 480
|
1 347
|
1 585
|
|
| Unrealized Security Profit/Loss |
423
|
423
|
423
|
423
|
1 808
|
1 780
|
1 631
|
1 629
|
1 633
|
2 150
|
2 149
|
2 148
|
2 881
|
2 959
|
3 731
|
3 729
|
4 914
|
4 969
|
4 334
|
5 100
|
5 040
|
5 187
|
5 507
|
5 737
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
22
|
21
|
17
|
25
|
20
|
22
|
33
|
57
|
41
|
38
|
73
|
105
|
52
|
16
|
30
|
16
|
13
|
|
| Total Equity |
732
N/A
|
547
-25%
|
583
+7%
|
458
-22%
|
1 855
+305%
|
1 935
+4%
|
1 897
-2%
|
1 841
-3%
|
1 914
+4%
|
2 468
+29%
|
2 473
+0%
|
2 500
+1%
|
2 919
+17%
|
3 043
+4%
|
3 881
+28%
|
4 029
+4%
|
5 682
+41%
|
6 033
+6%
|
6 637
+10%
|
7 930
+19%
|
8 151
+3%
|
8 378
+3%
|
8 610
+3%
|
10 473
+22%
|
|
| Total Liabilities & Equity |
1 103
N/A
|
1 117
+1%
|
1 170
+5%
|
1 280
+9%
|
2 758
+115%
|
2 907
+5%
|
3 093
+6%
|
3 088
0%
|
3 262
+6%
|
3 866
+19%
|
3 876
+0%
|
3 939
+2%
|
4 734
+20%
|
5 102
+8%
|
6 142
+20%
|
6 504
+6%
|
8 197
+26%
|
8 697
+6%
|
9 297
+7%
|
9 777
+5%
|
10 153
+4%
|
10 829
+7%
|
12 416
+15%
|
14 063
+13%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 103
|
1 105
|
1 107
|
1 110
|
1 108
|
1 109
|
1 109
|
1 112
|
1 179
|
1 190
|
1 190
|
1 190
|
1 190
|
1 190
|
1 190
|
1 193
|
1 202
|
1 211
|
1 472
|
1 472
|
1 472
|
1 472
|
1 480
|
1 688
|
|