Zueblin Immobilien Statements
ZU
Zueblin Immobilien Income Statement
B
M
CHF (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
4.516
100
0.183
4.1
4.333
95.9
—
0
1.03
22.8
1.075
23.8
3.258
72.1
-3.028
-67.05
—
0
0.23
5.1
-0.263
-5.8
0.493
10.9
0.149
3.316
4.449
100
0.294
6.6
4.155
93.4
—
0
1.197
26.9
1.235
27.8
2.92
65.6
-0.721
-16.2
—
0
2.199
49.4
0.247
5.6
1.952
43.9
0.589
3.316
4.387
100
0.277
6.3
4.11
93.7
—
0
1.068
24.3
1.118
25.5
2.992
68.2
1.027
23.4
—
0
4.019
91.6
0.649
14.8
3.37
76.8
1.016
3.316
4.274
100
0.188
4.4
4.086
95.6
—
0
1.868
43.7
1.841
43.1
2.245
52.5
4.352
101.8
—
0
6.597
154.4
2.646
61.9
3.951
92.4
1.192
3.316
4.18
100
0.407
9.7
3.773
90.3
—
0
1.242
29.7
1.212
29
2.561
61.3
0.081
1.9
—
0
2.642
63.2
0.622
14.9
2.02
48.3
0.609
3.316
4.506
100
0.444
9.9
4.062
90.1
—
0
1.34
29.7
1.381
30.6
2.681
59.5
0.004
0.09
—
0
2.685
59.6
0.659
14.6
2.026
45
0.611
3.316
4.656
100
0.369
7.9
4.287
92.1
—
0
1.224
26.3
1.271
27.3
3.016
64.8
-0.425
-9.1
—
0
2.591
55.6
0.598
12.8
1.993
42.8
0.601
3.316
4.742
100
0.546
11.5
4.196
88.5
—
0
1.252
26.4
0.819
17.3
3.377
71.2
-3.177
-67
—
0
0.2
4.2
-0.002
-0.04
0.202
4.3
0.061
3.315
4.679
100
0.365
7.8
4.314
92.2
—
0
1.661
35.5
1.65
35.3
2.664
56.9
2.775
59.3
—
0
5.439
116.2
1.013
21.6
4.426
94.6
1.334
3.318
4.002
100
0.349
8.7
3.653
91.3
—
0
2.341
58.5
2.367
59.1
1.286
32.1
-0.717
-17.9
—
0
0.569
14.2
-3.803
-95.03
4.372
109.2
1.318
3.318
4.051
100
0.309
7.6
3.742
92.4
—
0
1.997
49.3
2.024
50
1.718
42.4
0.957
23.6
—
0
2.675
66
0.833
20.6
1.842
45.5
0.555
3.318
4.044
100
0.379
9.4
3.665
90.6
—
0
2.532
62.6
2.557
63.2
1.108
27.4
0.004
0.1
—
0
1.112
27.5
-0.345
-8.5
1.099
27.2
0.33
3.318
4.042
0.256
3.786
—
1.958
1.986
1.8
-2.342
—
-0.542
0.218
-30.351
-9.14
3.318
4.04
0.16
3.89
—
2.01
2.04
1.84
-2.6
0.02
-0.76
0.2
21.2
6.38
3.32
3.99
0.3
3.69
—
2.12
2.15
1.54
2.97
0.02
4.52
1.45
8.73
2.62
3.32
5.86
-0.08
5.94
—
2.41
2.38
3.56
30.48
-0.03
34.05
0.04
-92.82
-15.92
5.83
15.71
3.12
12.59
—
3.07
3.4
9.19
-122.7
0.25
-113.51
4.69
-77.84
-97.3
0.8
9.53
-0.46
9.99
—
1.6
1.61
8.38
-44.14
-0.28
-36.04
-1.41
-38.93
-48.66
0.8
23.21
5.81
17.4
—
4.36
4.56
12.85
-25.39
0.09
-12.55
2.45
-13.67
-17.08
0.8
25.83
5.47
20.36
—
4.77
4.8
15.57
-82.81
—
-67.24
0.2
-64.07
-80.08
0.8
29.13
5.26
23.87
—
4.82
5.12
18.75
-40.64
0.12
-21.89
0.07
-17.39
-21.46
0.81
33.56
4.72
28.84
—
4.92
5.06
23.78
-22.44
—
1.34
0.18
0.87
1.08
0.81
39.62
4.85
34.77
—
4.78
4.86
29.91
-21.59
—
8.32
4.76
2.43
3
0.81
45.08
4.99
40.09
—
5.33
5.41
34.68
-29.6
—
5.09
1.03
-0.31
-0.39
0.8
46.08
5.25
40.83
—
5.5
5.56
35.27
-30.38
—
4.88
1.66
-0.5
-0.61
0.81
49.19
5.46
43.73
—
7.79
7.96
35.77
-40.07
—
-4.3
0.68
-11.2
-13.99
0.8
53.45
6.36
47.09
—
6.25
6.5
40.59
-25.11
—
15.48
0.15
8.09
10.12
0.8
56.61
6.41
50.2
—
9.62
-5.54
55.73
-186.22
-0.7
-131.18
-3.94
-99.69
-151.04
0.66
66.46
7.78
58.68
—
7.99
8.25
50.44
-122.05
-2.99
-74.6
0.3
-48.74
-73.84
0.66
65.75
7.73
58.02
—
11.55
11.55
46.48
-30.23
0.35
14.97
3.48
11.6
18.7
0.62
61.33
9.04
52.28
—
8.37
8.37
43.92
2.5
-1.68
37.37
4.66
21.6
30
0.72
56.94
8.74
48.2
—
13.91
13.91
34.29
19.3
-26.17
27.41
8.98
12.79
13.9
0.92
54.68
10.81
43.86
—
8.29
8.29
35.57
-14.9
-1.05
19.63
-1.64
16.24
29.52
0.55
54.07
8.9
45.17
—
6.08
6.08
39.09
-24.98
—
14.11
2.11
10.82
11.89
0.91
55.15
6.58
48.57
—
5.42
5.42
43.14
0.76
-28.71
15.19
3.89
6.15
14.64
0.42
57.39
6.19
51.2
—
6.97
6.97
44.23
-38.8
—
5.43
3.52
-0.28
-0.67
0.41
51.08
5.12
45.96
—
5.13
5.13
40.83
-33.09
—
7.74
0.69
5.61
14.02
0.4
46.04
8.19
37.85
—
5.43
5.43
32.42
-53.72
—
-21.3
0.15
-22.07
-56.58
0.39
47.03
4.99
42.04
—
4.57
4.57
37.47
-26.75
—
10.72
0.31
8.05
18.72
0.43
45.83
7.36
38.47
—
5.67
-0.68
39.15
-39.06
—
0.1
-9.01
6.53
10.04
0.65
42.86
3.58
39.28
—
5.09
5.09
34.19
-19.73
—
14.46
-1.1
13.55
33.89
0.4
39.26
4.9
34.35
—
6.79
6.79
27.57
-12.03
—
15.67
-7
22.36
57.33
0.39