Flughafen Zuerich AG
SIX:FHZN
Balance Sheet
Balance Sheet Decomposition
Flughafen Zuerich AG
Flughafen Zuerich AG
Balance Sheet
Flughafen Zuerich 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 |
11
|
20
|
141
|
46
|
37
|
63
|
82
|
74
|
232
|
74
|
70
|
369
|
393
|
226
|
372
|
448
|
315
|
396
|
132
|
351
|
409
|
261
|
300
|
323
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52
|
44
|
233
|
0
|
0
|
0
|
313
|
226
|
274
|
116
|
245
|
302
|
148
|
90
|
136
|
|
| Cash Equivalents |
11
|
20
|
141
|
46
|
37
|
63
|
82
|
74
|
232
|
22
|
26
|
136
|
393
|
226
|
372
|
135
|
89
|
122
|
16
|
106
|
108
|
113
|
210
|
187
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
62
|
119
|
66
|
80
|
58
|
77
|
68
|
49
|
49
|
70
|
97
|
307
|
172
|
57
|
251
|
175
|
519
|
331
|
74
|
|
| Total Receivables |
105
|
76
|
78
|
92
|
98
|
112
|
120
|
136
|
139
|
111
|
128
|
125
|
136
|
123
|
123
|
129
|
129
|
130
|
162
|
191
|
223
|
230
|
246
|
255
|
|
| Accounts Receivables |
80
|
67
|
69
|
87
|
95
|
110
|
116
|
109
|
115
|
83
|
99
|
117
|
125
|
113
|
114
|
122
|
122
|
117
|
134
|
145
|
194
|
197
|
207
|
207
|
|
| Other Receivables |
25
|
9
|
9
|
5
|
3
|
2
|
5
|
27
|
24
|
28
|
29
|
8
|
11
|
10
|
9
|
7
|
7
|
13
|
28
|
46
|
29
|
32
|
39
|
48
|
|
| Inventory |
5
|
6
|
6
|
6
|
6
|
7
|
5
|
9
|
9
|
9
|
9
|
10
|
10
|
9
|
10
|
11
|
10
|
10
|
13
|
12
|
10
|
11
|
20
|
19
|
|
| Other Current Assets |
32
|
20
|
31
|
21
|
15
|
14
|
10
|
0
|
0
|
0
|
85
|
76
|
21
|
197
|
70
|
31
|
22
|
62
|
25
|
27
|
21
|
75
|
65
|
68
|
|
| Total Current Assets |
153
|
121
|
255
|
166
|
155
|
258
|
337
|
284
|
460
|
251
|
368
|
647
|
609
|
605
|
645
|
716
|
782
|
770
|
389
|
832
|
838
|
1 095
|
963
|
739
|
|
| PP&E Net |
2 434
|
2 816
|
2 946
|
2 943
|
2 867
|
2 779
|
2 692
|
2 753
|
2 751
|
2 811
|
2 950
|
2 910
|
2 937
|
2 969
|
2 839
|
2 756
|
2 659
|
2 616
|
2 927
|
2 923
|
2 820
|
2 854
|
2 976
|
3 230
|
|
| PP&E Gross |
2 434
|
2 816
|
2 946
|
2 943
|
2 867
|
2 779
|
2 692
|
2 753
|
2 751
|
2 811
|
2 950
|
2 910
|
2 937
|
2 969
|
2 839
|
2 756
|
2 659
|
2 616
|
2 927
|
2 923
|
2 820
|
2 854
|
2 976
|
3 230
|
|
| Accumulated Depreciation |
1 894
|
1 977
|
2 108
|
2 276
|
2 400
|
2 570
|
2 716
|
2 784
|
2 837
|
2 928
|
3 079
|
3 246
|
3 388
|
3 467
|
3 571
|
3 763
|
3 889
|
4 046
|
4 164
|
4 366
|
4 444
|
4 636
|
4 820
|
5 009
|
|
| Intangible Assets |
27
|
36
|
23
|
25
|
25
|
17
|
13
|
249
|
240
|
295
|
318
|
309
|
302
|
176
|
168
|
146
|
222
|
237
|
433
|
368
|
353
|
350
|
349
|
400
|
|
| Goodwill |
0
|
0
|
8
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
31
|
1
|
1
|
16
|
23
|
124
|
144
|
82
|
114
|
166
|
181
|
204
|
223
|
245
|
350
|
447
|
594
|
703
|
842
|
943
|
942
|
893
|
799
|
822
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
10
|
7
|
6
|
5
|
4
|
4
|
3
|
2
|
5
|
5
|
41
|
0
|
42
|
39
|
3
|
6
|
10
|
24
|
20
|
11
|
|
| Other Assets |
0
|
0
|
8
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
2 644
N/A
|
2 974
+12%
|
3 233
+9%
|
3 152
-3%
|
3 060
-3%
|
3 171
+4%
|
3 180
+0%
|
3 363
+6%
|
3 560
+6%
|
3 519
-1%
|
3 814
+8%
|
4 068
+7%
|
4 066
0%
|
3 991
-2%
|
4 043
+1%
|
4 065
+1%
|
4 299
+6%
|
4 365
+2%
|
4 593
+5%
|
5 072
+10%
|
4 963
-2%
|
5 216
+5%
|
5 106
-2%
|
5 203
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
40
|
42
|
37
|
28
|
30
|
31
|
48
|
50
|
33
|
40
|
37
|
39
|
51
|
44
|
41
|
32
|
40
|
54
|
57
|
61
|
57
|
44
|
53
|
63
|
|
| Accrued Liabilities |
97
|
144
|
254
|
368
|
209
|
242
|
259
|
0
|
0
|
71
|
103
|
0
|
0
|
0
|
0
|
81
|
87
|
67
|
94
|
12
|
11
|
12
|
11
|
8
|
|
| Short-Term Debt |
297
|
204
|
2
|
1
|
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 |
2
|
12
|
130
|
86
|
139
|
123
|
45
|
176
|
195
|
94
|
99
|
59
|
285
|
68
|
0
|
251
|
5
|
42
|
350
|
74
|
16
|
422
|
329
|
28
|
|
| Other Current Liabilities |
121
|
139
|
24
|
60
|
53
|
41
|
39
|
308
|
327
|
280
|
245
|
307
|
181
|
158
|
156
|
87
|
121
|
111
|
77
|
152
|
145
|
183
|
214
|
240
|
|
| Total Current Liabilities |
556
|
542
|
446
|
544
|
431
|
436
|
390
|
534
|
555
|
484
|
483
|
406
|
517
|
270
|
197
|
452
|
253
|
273
|
579
|
299
|
229
|
661
|
606
|
339
|
|
| Long-Term Debt |
1 147
|
1 479
|
1 888
|
1 673
|
1 640
|
1 292
|
1 196
|
1 056
|
1 054
|
944
|
1 118
|
1 295
|
1 027
|
973
|
955
|
704
|
1 065
|
1 060
|
934
|
1 855
|
1 850
|
1 514
|
1 259
|
1 475
|
|
| Deferred Income Tax |
77
|
69
|
51
|
38
|
45
|
68
|
94
|
97
|
103
|
99
|
94
|
80
|
105
|
84
|
58
|
49
|
62
|
44
|
36
|
24
|
43
|
71
|
62
|
69
|
|
| Minority Interest |
0
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
31
|
59
|
84
|
120
|
139
|
144
|
126
|
248
|
250
|
307
|
317
|
427
|
365
|
523
|
620
|
600
|
518
|
573
|
575
|
558
|
430
|
290
|
375
|
353
|
|
| Total Liabilities |
1 811
N/A
|
2 155
+19%
|
2 475
+15%
|
2 382
-4%
|
2 254
-5%
|
1 941
-14%
|
1 807
-7%
|
1 934
+7%
|
1 961
+1%
|
1 834
-6%
|
2 013
+10%
|
2 208
+10%
|
2 016
-9%
|
1 852
-8%
|
1 832
-1%
|
1 807
-1%
|
1 898
+5%
|
1 951
+3%
|
2 124
+9%
|
2 735
+29%
|
2 552
-7%
|
2 537
-1%
|
2 302
-9%
|
2 236
-3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
246
|
246
|
246
|
246
|
246
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
|
| Retained Earnings |
613
|
620
|
617
|
635
|
675
|
1 008
|
1 122
|
1 216
|
1 373
|
1 465
|
1 594
|
1 634
|
1 748
|
1 835
|
1 912
|
1 956
|
2 095
|
2 124
|
2 197
|
2 129
|
2 212
|
2 483
|
2 631
|
2 815
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
2
|
0
|
2
|
3
|
1
|
2
|
3
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
25
|
25
|
25
|
2
|
2
|
1
|
1
|
12
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
|
| Other Equity |
0
|
22
|
79
|
109
|
113
|
82
|
52
|
83
|
82
|
87
|
100
|
82
|
4
|
4
|
11
|
8
|
6
|
16
|
35
|
99
|
108
|
111
|
134
|
156
|
|
| Total Equity |
833
N/A
|
819
-2%
|
758
-7%
|
770
+2%
|
806
+5%
|
1 231
+53%
|
1 373
+12%
|
1 429
+4%
|
1 598
+12%
|
1 684
+5%
|
1 802
+7%
|
1 860
+3%
|
2 050
+10%
|
2 139
+4%
|
2 211
+3%
|
2 258
+2%
|
2 401
+6%
|
2 415
+1%
|
2 469
+2%
|
2 337
-5%
|
2 411
+3%
|
2 679
+11%
|
2 804
+5%
|
2 966
+6%
|
|
| Total Liabilities & Equity |
2 644
N/A
|
2 974
+12%
|
3 233
+9%
|
3 152
-3%
|
3 060
-3%
|
3 171
+4%
|
3 180
+0%
|
3 363
+6%
|
3 560
+6%
|
3 519
-1%
|
3 814
+8%
|
4 068
+7%
|
4 066
0%
|
3 991
-2%
|
4 043
+1%
|
4 065
+1%
|
4 299
+6%
|
4 365
+2%
|
4 593
+5%
|
5 072
+10%
|
4 963
-2%
|
5 216
+5%
|
5 106
-2%
|
5 203
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
24
|
24
|
23
|
25
|
25
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
|