25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Banco Comercial Portugues
Buy, Hold or Sell?

Let's analyze Banco Comercial Portugues together

I guess you are interested in Banco Comercial Portugues. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Banco Comercial Portugues. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Banco Comercial Portugues

I send you an email if I find something interesting about Banco Comercial Portugues.

1. Quick Overview

1.1. Quick analysis of Banco Comercial Portugues (30 sec.)










1.2. What can you expect buying and holding a share of Banco Comercial Portugues? (30 sec.)

How much money do you get?

How much money do you get?
€0.00
When do you have the money?
1 year
How often do you get paid?
47.5%

What is your share worth?

Current worth
€0.53
Expected worth in 1 year
€0.61
How sure are you?
62.5%

+ What do you gain per year?

Total Gains per Share
€0.08
Return On Investment
18.1%

For what price can you sell your share?

Current Price per Share
€0.44
Expected price per share
€0.4216 - €0.4679
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Banco Comercial Portugues (5 min.)




Live pricePrice per Share (EOD)
€0.44

2.2. Growth of Banco Comercial Portugues (5 min.)




Is Banco Comercial Portugues growing?

Current yearPrevious yearGrowGrow %
How rich?$8.4b$6.7b$1.2b16.0%

How much money is Banco Comercial Portugues making?

Current yearPrevious yearGrowGrow %
Making money$242.9m$200.8m$42.1m17.4%
Net Profit Margin25.1%20.7%--

How much money comes from the company's main activities?

2.3. Financial Health of Banco Comercial Portugues (5 min.)




2.4. Comparing to competitors in the Banks - Regional industry (5 min.)




  Industry Rankings (Banks - Regional)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Banco Comercial Portugues?

Welcome investor! Banco Comercial Portugues's management wants to use your money to grow the business. In return you get a share of Banco Comercial Portugues.

First you should know what it really means to hold a share of Banco Comercial Portugues. And how you can make/lose money.

Speculation

The Price per Share of Banco Comercial Portugues is €0.4361. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Banco Comercial Portugues.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Banco Comercial Portugues, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is €0.53. Based on the TTM, the Book Value Change Per Share is €0.02 per quarter. Based on the YOY, the Book Value Change Per Share is €0.02 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is €0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Banco Comercial Portugues.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps0.023.7%0.023.7%0.012.9%0.011.6%0.011.2%
Usd Book Value Change Per Share0.036.6%0.024.8%0.023.9%0.000.3%0.001.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.1%0.000.1%0.000.1%
Usd Total Gains Per Share0.036.6%0.024.8%0.024.0%0.000.4%0.001.1%
Usd Price Per Share0.43-0.35-0.22-0.20-0.21-
Price to Earnings Ratio6.69-5.46-4.86-5.96-8.80-
Price-to-Total Gains Ratio14.91-33.54-17.94-2.23-15.57-
Price to Book Ratio0.76-0.66-0.49-0.40-0.45-
Price-to-Total Gains Ratio14.91-33.54-17.94-2.23-15.57-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.46100131
Number of shares2169
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.020.00
Usd Total Gains Per Share0.020.00
Gains per Quarter (2169 shares)45.144.14
Gains per Year (2169 shares)180.5516.56
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
101811714127
2036135292424
30542533133741
40722714174958
50903895226175
6010831076267392
70126412573085109
80144414383598126
901625161939110143
1001805180043122160

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%11.01.00.091.7%17.03.00.085.0%33.07.00.082.5%64.017.00.079.0%
Book Value Change Per Share4.00.00.0100.0%8.04.00.066.7%11.09.00.055.0%24.016.00.060.0%50.031.00.061.7%
Dividend per Share0.00.04.00.0%7.00.05.058.3%15.00.05.075.0%19.00.021.047.5%19.00.062.023.5%
Total Gains per Share4.00.00.0100.0%8.04.00.066.7%11.09.00.055.0%25.015.00.062.5%51.030.00.063.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Banco Comercial Portugues compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.0270.020+38%0.016+68%0.001+1942%0.004+570%
Book Value Per Share--0.5320.505+5%0.424+25%0.466+14%0.443+20%
Current Ratio----0%0.073-100%0.103-100%0.067-100%
Debt To Asset Ratio--0.9200.9220%0.929-1%0.9230%0.919+0%
Debt To Equity Ratio--13.23313.682-3%15.130-13%14.051-6%13.682-3%
Dividend Per Share----0%0.000-100%0.000-100%0.000-100%
Eps--0.0150.0150%0.012+26%0.007+123%0.005+211%
Gross Profit Margin--1.0001.0000%1.0000%0.966+4%0.973+3%
Market Cap6591215567.462+7%6127215755.6745021626627.584+22%3137666479.718+95%2859417732.649+114%2989246995.948+105%
Net Profit Margin--0.2570.251+3%0.207+24%0.132+95%0.103+149%
Operating Margin----0%-0%0.135-100%0.252-100%
Operating Ratio----0%-0%0.381-100%0.454-100%
Pb Ratio0.820+7%0.7620.655+16%0.486+57%0.404+89%0.448+70%
Pe Ratio7.201+7%6.6955.463+23%4.861+38%5.957+12%8.798-24%
Price Per Share0.436+7%0.4050.332+22%0.208+95%0.189+114%0.198+105%
Price To Free Cash Flow Ratio---0.469-100%0.371-100%0.842-100%0.525-100%
Price To Total Gains Ratio16.039+7%14.91033.540-56%17.938-17%2.226+570%15.565-4%
Quick Ratio----0%0.004-100%0.061-100%0.039-100%
Return On Assets--0.0020.002-3%0.002+9%0.001+82%0.001+148%
Return On Equity--0.0330.035-6%0.034-3%0.019+73%0.013+150%
Total Gains Per Share--0.0270.020+38%0.017+64%0.002+1406%0.005+497%
Usd Book Value--8497013141.1008070131319.250+5%6778930445.925+25%7450854760.360+14%7077235001.293+20%
Usd Book Value Change Per Share--0.0290.021+38%0.017+68%0.001+1942%0.004+570%
Usd Book Value Per Share--0.5620.534+5%0.449+25%0.493+14%0.468+20%
Usd Dividend Per Share----0%0.000-100%0.001-100%0.001-100%
Usd Eps--0.0160.0160%0.013+26%0.007+123%0.005+211%
Usd Free Cash Flow---1577682108.750-100%934666149.450-100%653765397.780-100%562260813.290-100%
Usd Market Cap6967573976.365+7%6477079775.3235308361508.019+22%3316827235.710+95%3022690485.183+114%3159932999.416+105%
Usd Price Per Share0.461+7%0.4290.351+22%0.219+95%0.200+114%0.209+105%
Usd Profit--241880336.500242982891.8000%200809623.025+20%122593419.795+97%84782644.155+185%
Usd Revenue--940593837.700972088810.825-3%960724193.000-2%828070775.345+14%711569158.575+32%
Usd Total Gains Per Share--0.0290.021+38%0.018+64%0.002+1406%0.005+497%
 EOD+4 -3MRQTTM+14 -11YOY+18 -115Y+23 -910Y+22 -10

3.3 Fundamental Score

Let's check the fundamental score of Banco Comercial Portugues based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-157.201
Price to Book Ratio (EOD)Between0-10.820
Net Profit Margin (MRQ)Greater than00.257
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than10.920
Debt to Equity Ratio (MRQ)Less than113.233
Return on Equity (MRQ)Greater than0.150.033
Return on Assets (MRQ)Greater than0.050.002
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Banco Comercial Portugues based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5046.062
Ma 20Greater thanMa 500.446
Ma 50Greater thanMa 1000.431
Ma 100Greater thanMa 2000.414
OpenGreater thanClose0.445
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Banco Comercial Portugues

Banco Comercial Português, S.A. engages in the provision of various banking and financial products and services in Portugal and internationally. It operates through Retail Banking; Companies and Corporate; Private Banking; Foreign Business; and Other segments. It offers a range of financial products and services, including current accounts, payment systems, savings and investment products, private banking, asset management, and investment banking services, such as mortgage loans, personal loans, commercial banking, leasing, factoring, and insurance. The company is also involved in the provision of investment fund and real estate management, e-commerce, web portal, real estate investment fund, trade finance, trust, consulting, brokerage, marketing, and real estate services, as well as internet, telephone, and mobile banking services. Banco Comercial Português, S.A. was incorporated in 1985 and is based in Porto, Portugal.

Fundamental data was last updated by Penke on 2024-11-12 18:29:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
Liquidity Details
 Compared to previous yearCompared to industry
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Banco Comercial Portugues earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Banco Comercial Portugues to the Banks - Regional industry mean.
  • A Net Profit Margin of 25.7% means that €0.26 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Banco Comercial Portugues:

  • The MRQ is 25.7%. The company is making a huge profit. +2
  • The TTM is 25.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ25.7%TTM25.1%+0.6%
TTM25.1%YOY20.7%+4.4%
TTM25.1%5Y13.2%+11.9%
5Y13.2%10Y10.3%+2.9%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ25.7%40.2%-14.5%
TTM25.1%31.4%-6.3%
YOY20.7%28.8%-8.1%
5Y13.2%24.7%-11.5%
10Y10.3%21.4%-11.1%
4.3.1.2. Return on Assets

Shows how efficient Banco Comercial Portugues is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Banco Comercial Portugues to the Banks - Regional industry mean.
  • 0.2% Return on Assets means that Banco Comercial Portugues generated €0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Banco Comercial Portugues:

  • The MRQ is 0.2%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM0.2%0.0%
TTM0.2%YOY0.2%+0.0%
TTM0.2%5Y0.1%+0.1%
5Y0.1%10Y0.1%+0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%0.2%+0.0%
TTM0.2%0.2%+0.0%
YOY0.2%0.2%+0.0%
5Y0.1%0.2%-0.1%
10Y0.1%0.2%-0.1%
4.3.1.3. Return on Equity

Shows how efficient Banco Comercial Portugues is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Banco Comercial Portugues to the Banks - Regional industry mean.
  • 3.3% Return on Equity means Banco Comercial Portugues generated €0.03 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Banco Comercial Portugues:

  • The MRQ is 3.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.3%TTM3.5%-0.2%
TTM3.5%YOY3.4%+0.1%
TTM3.5%5Y1.9%+1.6%
5Y1.9%10Y1.3%+0.6%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ3.3%2.8%+0.5%
TTM3.5%2.5%+1.0%
YOY3.4%2.7%+0.7%
5Y1.9%2.4%-0.5%
10Y1.3%2.7%-1.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Banco Comercial Portugues.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Banco Comercial Portugues is operating .

  • Measures how much profit Banco Comercial Portugues makes for each €1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Banco Comercial Portugues to the Banks - Regional industry mean.
  • An Operating Margin of 0.0% means the company generated €0.00  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Banco Comercial Portugues:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y13.5%-13.5%
5Y13.5%10Y25.2%-11.7%
4.3.2.2. Operating Ratio

Measures how efficient Banco Comercial Portugues is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are €0.00 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Banco Comercial Portugues:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y0.381-0.381
5Y0.38110Y0.454-0.073
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Banco Comercial Portugues.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Banco Comercial Portugues is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Banks - Regional industry mean).
  • A Current Ratio of 0.00 means the company has €0.00 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Banco Comercial Portugues:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY0.073-0.073
TTM-5Y0.103-0.103
5Y0.10310Y0.067+0.037
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM-2.176-2.176
YOY0.0732.383-2.310
5Y0.1031.117-1.014
10Y0.06711.601-11.534
4.4.3.2. Quick Ratio

Measures if Banco Comercial Portugues is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Banco Comercial Portugues to the Banks - Regional industry mean.
  • A Quick Ratio of 0.00 means the company can pay off €0.00 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Banco Comercial Portugues:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY0.004-0.004
TTM-5Y0.061-0.061
5Y0.06110Y0.039+0.022
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM--0.015+0.015
YOY0.0042.384-2.380
5Y0.0610.682-0.621
10Y0.03917.526-17.487
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Banco Comercial Portugues.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Banco Comercial Portugues assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Banco Comercial Portugues to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.92 means that Banco Comercial Portugues assets are financed with 92.0% credit (debt) and the remaining percentage (100% - 92.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Banco Comercial Portugues:

  • The MRQ is 0.920. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.922. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.920TTM0.922-0.002
TTM0.922YOY0.929-0.007
TTM0.9225Y0.9230.000
5Y0.92310Y0.919+0.004
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9200.915+0.005
TTM0.9220.724+0.198
YOY0.9290.326+0.603
5Y0.9230.761+0.162
10Y0.9190.847+0.072
4.5.4.2. Debt to Equity Ratio

Measures if Banco Comercial Portugues is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Banco Comercial Portugues to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 1,323.3% means that company has €13.23 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Banco Comercial Portugues:

  • The MRQ is 13.233. The company is unable to pay all its debts with equity. -1
  • The TTM is 13.682. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ13.233TTM13.682-0.449
TTM13.682YOY15.130-1.448
TTM13.6825Y14.051-0.369
5Y14.05110Y13.682+0.368
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ13.23310.715+2.518
TTM13.6828.867+4.815
YOY15.1303.978+11.152
5Y14.0519.345+4.706
10Y13.68211.610+2.072
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every €1 in earnings Banco Comercial Portugues generates.

  • Above 15 is considered overpriced but always compare Banco Comercial Portugues to the Banks - Regional industry mean.
  • A PE ratio of 6.69 means the investor is paying €6.69 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Banco Comercial Portugues:

  • The EOD is 7.201. Based on the earnings, the company is cheap. +2
  • The MRQ is 6.695. Based on the earnings, the company is cheap. +2
  • The TTM is 5.463. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD7.201MRQ6.695+0.507
MRQ6.695TTM5.463+1.231
TTM5.463YOY4.861+0.602
TTM5.4635Y5.957-0.494
5Y5.95710Y8.798-2.840
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD7.2013.986+3.215
MRQ6.6954.277+2.418
TTM5.4634.718+0.745
YOY4.8615.611-0.750
5Y5.9579.054-3.097
10Y8.7989.531-0.733
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Banco Comercial Portugues:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.469-0.469
TTM0.469YOY0.371+0.099
TTM0.4695Y0.842-0.373
5Y0.84210Y0.525+0.317
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.582-2.582
TTM0.469-0.320+0.789
YOY0.3710.514-0.143
5Y0.8420.452+0.390
10Y0.5250.106+0.419
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Banco Comercial Portugues is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • A PB ratio of 0.76 means the investor is paying €0.76 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Banco Comercial Portugues:

  • The EOD is 0.820. Based on the equity, the company is cheap. +2
  • The MRQ is 0.762. Based on the equity, the company is cheap. +2
  • The TTM is 0.655. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.820MRQ0.762+0.058
MRQ0.762TTM0.655+0.107
TTM0.655YOY0.486+0.170
TTM0.6555Y0.404+0.252
5Y0.40410Y0.448-0.044
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD0.8200.450+0.370
MRQ0.7620.483+0.279
TTM0.6550.350+0.305
YOY0.4860.182+0.304
5Y0.4040.620-0.216
10Y0.4480.894-0.446
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in EUR. All numbers in thousands.

Summary
Total Assets100,226,256
Total Liabilities92,188,215
Total Stockholder Equity6,966,321
 As reported
Total Liabilities 92,188,215
Total Stockholder Equity+ 6,966,321
Total Assets = 100,226,256

Assets

Total Assets100,226,256
Total Current Assets-
Long-term Assets-
Total Current Assets
Cash And Cash Equivalents 4,305,450
Total Current Assets  (as reported)0
Total Current Assets  (calculated)4,305,450
+/- 4,305,450
Long-term Assets
Property Plant Equipment 585,727
Long Term Investments 35,581,345
Long-term Assets  (as reported)0
Long-term Assets  (calculated)36,167,072
+/- 36,167,072

Liabilities & Shareholders' Equity

Total Current Liabilities-
Long-term Liabilities-
Total Stockholder Equity6,966,321
Total Current Liabilities
Total Current Liabilities  (as reported)0
Total Current Liabilities  (calculated)0
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Retained Earnings 714,097
Total Stockholder Equity (as reported)6,966,321
Total Stockholder Equity (calculated)714,097
+/- 6,252,224
Other
Capital Stock3,000,000
Common Stock Shares Outstanding 15,113,990
Net Debt 407,605
Net Invested Capital 11,679,376



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-06-302002-12-312002-06-302001-12-312001-06-302000-06-30
> Total Assets 
58,828,423
62,946,033
62,960,708
60,795,744
61,851,573
65,495,771
67,784,627
68,528,026
68,286,207
71,678,495
71,813,951
74,592,584
75,788,237
76,849,602
76,245,203
76,383,476
77,012,527
79,258,746
79,145,404
85,671,930
85,055,697
88,166,161
87,884,774
93,709,530
93,152,119
94,423,724
93,084,817
93,786,471
93,911,649
95,550,410
96,660,254
98,993,288
99,433,989
100,009,739
96,628,719
99,716,776
97,352,802
93,482,076
92,028,648
92,999,189
89,274,019
89,744,039
89,474,368
83,943,576
83,121,405
82,007,033
82,348,317
80,440,438
78,797,744
76,360,916
78,313,484
78,730,397
75,985,033
74,884,879
76,295,263
73,067,533
73,041,596
71,264,811
72,076,924
73,023,738
72,989,731
71,939,450
72,673,921
73,100,160
73,744,606
75,923,049
77,118,347
80,873,238
81,359,123
81,643,408
81,499,104
86,556,426
86,017,095
85,813,421
88,565,879
91,364,506
91,462,985
92,904,812
95,561,320
96,073,508
97,169,426
89,860,541
89,156,806
90,950,094
91,169,239
94,379,778
97,797,381
99,698,042
100,226,256
100,226,25699,698,04297,797,38194,379,77891,169,23990,950,09489,156,80689,860,54197,169,42696,073,50895,561,32092,904,81291,462,98591,364,50688,565,87985,813,42186,017,09586,556,42681,499,10481,643,40881,359,12380,873,23877,118,34775,923,04973,744,60673,100,16072,673,92171,939,45072,989,73173,023,73872,076,92471,264,81173,041,59673,067,53376,295,26374,884,87975,985,03378,730,39778,313,48476,360,91678,797,74480,440,43882,348,31782,007,03383,121,40583,943,57689,474,36889,744,03989,274,01992,999,18992,028,64893,482,07697,352,80299,716,77696,628,719100,009,73999,433,98998,993,28896,660,25495,550,41093,911,64993,786,47193,084,81794,423,72493,152,11993,709,53087,884,77488,166,16185,055,69785,671,93079,145,40479,258,74677,012,52776,383,47676,245,20376,849,60275,788,23774,592,58471,813,95171,678,49568,286,20768,528,02667,784,62765,495,77161,851,57360,795,74462,960,70862,946,03358,828,423
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,445,950
6,852,151
6,494,893
7,693,164
7,752,470
8,532,194
9,131,366
9,548,301
8,489,207
9,450,743
10,495,269
9,229,858
9,391,536
11,300,327
14,709,501
13,709,944
8,763,661
8,795,154
6,476,683
7,339,991
0
0
0
0
0
000007,339,9916,476,6838,795,1548,763,66113,709,94414,709,50111,300,3279,391,5369,229,85810,495,2699,450,7438,489,2079,548,3019,131,3668,532,1947,752,4707,693,1646,494,8936,852,1516,445,9500000000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
2,451,067
2,118,060
3,202,070
2,024,289
2,146,314
1,642,464
1,655,116
2,034,879
1,701,249
2,517,689
3,118,370
2,370,046
2,374,213
2,131,497
1,935,449
2,138,320
2,142,339
1,679,221
2,248,273
1,128,187
1,567,453
1,474,592
2,329,504
1,231,067
1,959,931
1,732,239
1,208,093
1,090,582
1,215,705
2,675,673
1,454,880
1,600,516
1,533,168
2,961,044
1,564,141
1,945,380
2,196,631
3,039,216
1,708,411
1,589,813
3,285,400
4,068,005
2,720,085
2,082,066
2,044,901
3,399,904
2,751,680
2,215,248
2,018,832
1,991,165
2,547,981
2,634,703
1,789,987
2,011,617
2,558,360
2,388,534
2,865,480
2,082,462
2,113,810
2,091,201
2,461,563
2,481,052
2,452,964
2,398,546
2,540,606
2,894,071
2,589,933
3,960,897
4,229,134
6,287,902
3,334,825
5,389,145
4,687,396
6,373,039
6,776,023
5,597,179
6,506,582
8,529,824
11,430,075
10,221,910
12,081,671
6,980,242
3,621,285
4,458,651
3,802,946
4,864,217
4,485,356
4,157,314
4,305,450
4,305,4504,157,3144,485,3564,864,2173,802,9464,458,6513,621,2856,980,24212,081,67110,221,91011,430,0758,529,8246,506,5825,597,1796,776,0236,373,0394,687,3965,389,1453,334,8256,287,9024,229,1343,960,8972,589,9332,894,0712,540,6062,398,5462,452,9642,481,0522,461,5632,091,2012,113,8102,082,4622,865,4802,388,5342,558,3602,011,6171,789,9872,634,7032,547,9811,991,1652,018,8322,215,2482,751,6803,399,9042,044,9012,082,0662,720,0854,068,0053,285,4001,589,8131,708,4113,039,2162,196,6311,945,3801,564,1412,961,0441,533,1681,600,5161,454,8802,675,6731,215,7051,090,5821,208,0931,732,2391,959,9311,231,0672,329,5041,474,5921,567,4531,128,1872,248,2731,679,2212,142,3392,138,3201,935,4492,131,4972,374,2132,370,0463,118,3702,517,6891,701,2492,034,8791,655,1161,642,4642,146,3142,024,2893,202,0702,118,0602,451,067
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
11,123
80,603
4,438
40,644
19,124
4,048
6,279
1,063,530
0
1,312,362
43,135
1,468,190
73,517
1,395,270
933,299
1,532,287
1,506,345
1,612,116
1,105,617
639,320
1,304,650
804,698
20,726
636,674
1,201,107
1,425,296
1,315,422
1,161,980
1,940,972
2,852,218
2,171,521
1,279,842
1,550,762
58,268
1,946,739
1,467,137
1,279,745
1,141,060
1,832,350
1,869,142
985,522
1,215,006
1,747,608
1,718,924
2,150,732
1,054,147
1,228,704
1,160,713
1,736,484
1,627,326
1,768,763
1,705,517
15,531
58,252
185,246
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000185,24658,25215,5311,705,5171,768,7631,627,3261,736,4841,160,7131,228,7041,054,1472,150,7321,718,9241,747,6081,215,006985,5221,869,1421,832,3501,141,0601,279,7451,467,1371,946,73958,2681,550,7621,279,8422,171,5212,852,2181,940,9721,161,9801,315,4221,425,2961,201,107636,67420,726804,6981,304,650639,3201,105,6171,612,1161,506,3451,532,287933,2991,395,27073,5171,468,19043,1351,312,36201,063,5306,2794,04819,12440,6444,43880,60311,123000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
554,821
0
0
0
383,259
0
0
0
1,246,974
0
0
0
554,888
0
999,651
0
251,012
694,208
859,348
636,857
739,428
689,840
640,887
703,074
700,020
574,629
554,665
540,703
612,498
556,397
537,199
694,512
534,224
370,747
582,309
533,532
594,051
471,173
955,033
546,251
600,072
243,886
960,422
1,074,020
619,328
344,934
714,147
465,702
450,527
789,263
547,048
768,058
333,591
512,103
398,927
0
0
0
0
0
00000398,927512,103333,591768,058547,048789,263450,527465,702714,147344,934619,3281,074,020960,422243,886600,072546,251955,033471,173594,051533,532582,309370,747534,224694,512537,199556,397612,498540,703554,665574,629700,020703,074640,887689,840739,428636,857859,348694,208251,0120999,6510554,8880001,246,974000383,259000554,82100000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,926,138
2,459,010
2,145,296
3,395,994
3,654,060
4,841,359
3,474,740
4,518,609
4,035,845
5,458,052
6,612,994
4,684,769
5,558,033
7,846,991
10,159,678
8,898,306
3,973,678
5,719,681
2,754,828
3,553,282
0
0
0
0
0
000003,553,2822,754,8285,719,6813,973,6788,898,30610,159,6787,846,9915,558,0334,684,7696,612,9945,458,0524,035,8454,518,6093,474,7404,841,3593,654,0603,395,9942,145,2962,459,0101,926,1380000000000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,193,108
1,257,561
1,311,444
1,175,280
1,132,094
1,242,206
1,059,820
1,025,375
1,007,253
971,622
955,510
920,678
847,402
838,601
767,405
740,489
732,330
741,297
724,966
740,517
743,686
699,094
690,552
709,199
702,549
745,818
721,143
708,151
648,848
645,818
626,705
625,690
613,318
617,240
592,891
596,410
1,130,009
624,599
1,171,296
1,179,816
605,831
626,398
620,922
561,436
529,133
732,563
730,877
728,803
774,931
755,451
775,484
706,101
673,474
670,871
626,881
475,150
463,459
473,866
482,492
487,425
478,975
490,423
481,590
487,759
484,236
461,276
621,891
712,384
723,099
729,442
694,827
671,477
647,296
640,825
630,557
620,831
603,486
600,721
595,658
586,244
574,988
574,697
607,023
604,389
596,226
606,447
604,856
595,839
585,727
585,727595,839604,856606,447596,226604,389607,023574,697574,988586,244595,658600,721603,486620,831630,557640,825647,296671,477694,827729,442723,099712,384621,891461,276484,236487,759481,590490,423478,975487,425482,492473,866463,459475,150626,881670,871673,474706,101775,484755,451774,931728,803730,877732,563529,133561,436620,922626,398605,8311,179,8161,171,296624,5991,130,009596,410592,891617,240613,318625,690626,705645,818648,848708,151721,143745,818702,549709,199690,552699,094743,686740,517724,966741,297732,330740,489767,405838,601847,402920,678955,510971,6221,007,2531,025,3751,059,8201,242,2061,132,0941,175,2801,311,4441,257,5611,193,108
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
336,316
0
0
0
0
0
500,876
0
500,877
0
500,918
0
506,227
506,182
506,186
501,825
501,759
501,696
435,626
438,447
361,466
0
361,496
361,562
214,454
214,411
214,443
214,415
214,386
214,388
214,412
214,395
214,382
214,363
214,362
214,409
214,394
175,816
175,768
175,724
175,694
175,646
167,146
159,514
129,931
129,943
129,958
129,944
119,597
136,883
128,276
122,575
116,356
116,145
145,928
142,796
152,067
0
152,096
149,129
148,202
0
149,708
146,946
147,500
145,851
41,208
40,031
41,340
41,345
43,634
41,890
44,523
44,889
44,908
0
044,90844,88944,52341,89043,63441,34541,34040,03141,208145,851147,500146,946149,7080148,202149,129152,0960152,067142,796145,928116,145116,356122,575128,276136,883119,597129,944129,958129,943129,931159,514167,146175,646175,694175,724175,768175,816214,394214,409214,362214,363214,382214,395214,412214,388214,386214,415214,443214,411214,454361,562361,4960361,466438,447435,626501,696501,759501,825506,186506,182506,2270500,9180500,8770500,87600000336,3160000000000000
       Long 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,059,678
18,772,554
21,184,034
19,503,285
20,407,125
18,811,716
20,739,156
22,899,767
22,784,165
20,910,322
22,769,853
25,700,641
24,033,168
23,590,004
22,790,530
24,372,448
23,327,134
22,154,047
25,324,616
26,056,213
27,743,716
30,128,138
33,735,584
36,194,279
35,581,345
35,581,34536,194,27933,735,58430,128,13827,743,71626,056,21325,324,61622,154,04723,327,13424,372,44822,790,53023,590,00424,033,16825,700,64122,769,85320,910,32222,784,16522,899,76720,739,15618,811,71620,407,12519,503,28521,184,03418,772,55417,059,6780000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
83,340
103,422
135,251
138,995
40,465
0
0
0
0
0
56,419
347,865
337,271
336,316
375,812
371,538
367,936
532,391
529,473
529,883
531,153
536,533
533,538
534,934
534,009
540,228
539,046
539,831
535,942
33,236
530,844
463,403
472,892
39,336
398,532
396,791
397,048
36,812
249,317
248,494
248,971
44,668
255,545
36,803
250,068
36,533
35,084
35,011
33,702
38,395
32,722
31,394
30,547
35,222
32,196
27,829
29,309
32,175
32,366
34,335
34,616
44,809
42,892
43,320
46,170
58,039
54,721
68,768
77,111
90,563
0
86,044
86,795
97,752
0
92,952
95,834
108,713
107,103
110,627
117,335
141,347
136,044
144,536
155,351
178,582
179,135
186,755
0
0186,755179,135178,582155,351144,536136,044141,347117,335110,627107,103108,71395,83492,952097,75286,79586,044090,56377,11168,76854,72158,03946,17043,32042,89244,80934,61634,33532,36632,17529,30927,82932,19635,22230,54731,39432,72238,39533,70235,01135,08436,533250,06836,803255,54544,668248,971248,494249,31736,812397,048396,791398,53239,336472,892463,403530,84433,236535,942539,831539,046540,228534,009534,934533,538536,533531,153529,883529,473532,391367,936371,538375,812336,316337,271347,86556,4190000040,465138,995135,251103,42283,340
> Total Liabilities 
54,757,975
59,445,910
59,426,316
57,566,401
58,836,089
61,441,015
63,557,588
64,020,775
63,661,190
66,487,954
68,105,368
70,807,458
71,831,051
72,247,582
71,477,749
71,531,236
71,999,552
74,190,806
73,896,957
80,338,756
79,783,922
83,266,906
82,969,538
87,468,499
86,823,856
88,175,490
87,037,320
87,394,476
86,858,624
88,329,609
89,236,658
91,693,661
92,095,336
92,762,263
89,421,582
92,349,746
90,057,764
89,107,706
87,468,790
89,053,037
85,441,691
85,743,851
85,605,902
80,527,050
79,745,202
78,731,225
79,009,798
77,069,827
73,213,142
71,374,009
72,745,749
73,079,527
70,248,486
69,204,308
70,642,990
68,053,888
68,093,234
65,999,630
65,342,177
66,078,026
65,931,683
64,759,714
65,848,747
66,213,243
66,799,954
68,959,143
69,529,645
73,308,116
73,723,635
74,262,154
74,249,765
79,106,742
78,537,761
78,427,151
81,270,115
83,978,242
84,104,840
85,842,755
88,991,534
89,782,421
91,298,495
83,939,976
82,851,208
84,373,123
84,321,326
87,080,280
90,225,143
92,070,949
92,188,215
92,188,21592,070,94990,225,14387,080,28084,321,32684,373,12382,851,20883,939,97691,298,49589,782,42188,991,53485,842,75584,104,84083,978,24281,270,11578,427,15178,537,76179,106,74274,249,76574,262,15473,723,63573,308,11669,529,64568,959,14366,799,95466,213,24365,848,74764,759,71465,931,68366,078,02665,342,17765,999,63068,093,23468,053,88870,642,99069,204,30870,248,48673,079,52772,745,74971,374,00973,213,14277,069,82779,009,79878,731,22579,745,20280,527,05085,605,90285,743,85185,441,69189,053,03787,468,79089,107,70690,057,76492,349,74689,421,58292,762,26392,095,33691,693,66189,236,65888,329,60986,858,62487,394,47687,037,32088,175,49086,823,85687,468,49982,969,53883,266,90679,783,92280,338,75673,896,95774,190,80671,999,55271,531,23671,477,74972,247,58271,831,05170,807,45868,105,36866,487,95463,661,19064,020,77563,557,58861,441,01558,836,08957,566,40159,426,31659,445,91054,757,975
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
56,013,653
57,414,757
58,387,671
61,620,595
61,375,837
62,739,173
63,058,249
65,516,688
64,825,236
65,514,653
66,915,962
69,712,287
69,524,529
71,925,730
73,920,636
75,897,701
77,189,186
77,310,120
76,546,310
77,743,341
0
0
0
0
0
0000077,743,34176,546,31077,310,12077,189,18675,897,70173,920,63671,925,73069,524,52969,712,28766,915,96265,514,65364,825,23665,516,68863,058,24962,739,17361,375,83761,620,59558,387,67157,414,75756,013,6530000000000000000000000000000000000000000000000000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
62,402
263,329
197,078
272,291
237,201
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000237,201272,291197,078263,32962,4020000000000000000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
62,402
263,329
197,078
272,291
237,201
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000237,201272,291197,078263,32962,4020000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
148,044
0
101,768
55,725
0
147,569
0
15,396
0
0
0
113,103
0
0
0
0
0
71,193
0
122,551
0
66,766
0
66,436
54,821
469,510
40,723
72,731
42,570
38,987
25,226
101,849
0
38,039
35,982
132,948
27,338
28,426
36,794
148,769
29,773
150,593
39,990
139,633
153,589
139,117
151,109
134,375
149,162
132,435
130,576
143,080
137,733
128,480
126,123
93,577
103,611
61,364
45,221
59,018
123,029
69,984
73,792
92,829
81,804
92,602
80,639
195,797
61,191,162
151,416
161,062
174,465
65,407,319
173,583
171,926
187,872
186,427
231,015
73,479,341
75,849,106
74,830,048
75,073,950
203,036
398,216
456,335
460,343
0
0460,343456,335398,216203,03675,073,95074,830,04875,849,10673,479,341231,015186,427187,872171,926173,58365,407,319174,465161,062151,41661,191,162195,79780,63992,60281,80492,82973,79269,984123,02959,01845,22161,364103,61193,577126,123128,480137,733143,080130,576132,435149,162134,375151,109139,117153,589139,63339,990150,59329,773148,76936,79428,42627,338132,94835,98238,0390101,84925,22638,98742,57072,73140,723469,51054,82166,436066,7660122,551071,19300000113,10300015,3960147,569055,725101,7680148,04400
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
517,831
370,318
537,481
713,817
631,276
513,642
386,091
574,250
603,009
445,184
578,173
790,540
645,766
393,854
554,034
650,702
691,218
589,071
720,998
790,837
0
0
0
0
0
00000790,837720,998589,071691,218650,702554,034393,854645,766790,540578,173445,184603,009574,250386,091513,642631,276713,817537,481370,318517,8310000000000000000000000000000000000000000000000000000000000000000
   > Long-term Liabilities 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
2,692,884
2,232,906
2,187,176
1,863,710
1,660,214
2,539,614
2,734,605
2,960,312
3,073,609
3,605,275
3,304,918
3,459,733
3,611,339
4,247,494
4,438,736
4,523,141
4,721,551
4,841,892
4,024,206
3,995,379
4,016,877
3,617,682
3,618,579
4,932,376
5,001,064
4,960,490
4,712,862
5,060,256
5,724,607
6,876,496
6,963,208
6,843,078
6,871,094
6,749,975
6,724,490
6,855,486
6,766,627
3,826,755
3,991,248
3,354,301
3,226,993
3,372,174
3,227,080
2,785,107
2,715,126
2,583,207
2,637,551
2,660,073
4,819,929
4,212,536
4,523,038
4,625,177
4,720,041
4,623,169
4,598,866
4,158,644
4,076,340
4,382,116
5,781,343
5,947,920
6,051,879
6,080,815
5,768,973
5,802,424
5,808,616
5,780,473
6,415,246
6,348,303
6,405,752
6,119,730
6,055,393
6,232,665
6,284,080
6,221,304
6,183,856
6,268,735
6,289,435
6,119,385
5,699,965
5,492,897
5,165,988
5,138,451
5,480,809
5,677,502
5,934,674
6,312,071
6,574,358
6,588,361
6,966,321
6,966,3216,588,3616,574,3586,312,0715,934,6745,677,5025,480,8095,138,4515,165,9885,492,8975,699,9656,119,3856,289,4356,268,7356,183,8566,221,3046,284,0806,232,6656,055,3936,119,7306,405,7526,348,3036,415,2465,780,4735,808,6165,802,4245,768,9736,080,8156,051,8795,947,9205,781,3434,382,1164,076,3404,158,6444,598,8664,623,1694,720,0414,625,1774,523,0384,212,5364,819,9292,660,0732,637,5512,583,2072,715,1262,785,1073,227,0803,372,1743,226,9933,354,3013,991,2483,826,7556,766,6276,855,4866,724,4906,749,9756,871,0946,843,0786,963,2086,876,4965,724,6075,060,2564,712,8624,960,4905,001,0644,932,3763,618,5793,617,6824,016,8773,995,3794,024,2064,841,8924,721,5514,523,1414,438,7364,247,4943,611,3393,459,7333,304,9183,605,2753,073,6092,960,3122,734,6052,539,6141,660,2141,863,7102,187,1762,232,9062,692,884
   Common Stock
0
2,326,715
2,326,715
0
2,326,715
0
0
0
0
3,257,401
0
0
0
3,588,331
3,611,330
3,611,330
0
3,611,330
3,611,330
3,611,330
3,611,330
3,611,330
3,611,330
4,694,600
4,694,600
4,694,600
4,694,600
4,694,600
4,694,600
4,694,600
4,694,600
4,694,600
4,694,600
4,694,600
4,694,600
6,065,000
6,065,000
6,065,000
6,065,000
3,000,000
3,000,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
3,500,000
1,465,000
3,706,690
3,706,690
3,706,690
4,094,235
4,094,235
4,094,235
4,094,235
4,094,235
4,094,235
4,268,818
5,600,738
5,600,738
5,600,738
5,600,738
5,600,738
5,600,738
5,600,738
4,725,000
4,725,000
4,725,000
4,725,000
4,725,000
4,725,000
4,725,000
4,725,000
4,725,000
4,725,000
4,725,000
4,725,000
4,725,000
4,725,000
4,725,000
4,725,000
3,000,000
0
3,000,000
0
0
0
0
0
000003,000,00003,000,0004,725,0004,725,0004,725,0004,725,0004,725,0004,725,0004,725,0004,725,0004,725,0004,725,0004,725,0004,725,0004,725,0004,725,0004,725,0004,725,0005,600,7385,600,7385,600,7385,600,7385,600,7385,600,7385,600,7384,268,8184,094,2354,094,2354,094,2354,094,2354,094,2354,094,2353,706,6903,706,6903,706,6901,465,0003,500,0003,500,0003,500,0003,500,0003,500,0003,500,0003,000,0003,000,0006,065,0006,065,0006,065,0006,065,0004,694,6004,694,6004,694,6004,694,6004,694,6004,694,6004,694,6004,694,6004,694,6004,694,6004,694,6004,694,6003,611,3303,611,3303,611,3303,611,3303,611,3303,611,33003,611,3303,611,3303,588,3310003,257,40100002,326,71502,326,7152,326,7150
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000-1,178,726-1,169,191-1,159,4880-1,129,733-1,112,122-1,091,775-1,072,102-1,058,766-1,058,423-1,054,940-1,059,638-1,063,454-1,059,014-1,063,223-1,059,120-1,060,746-1,062,141-1,072,461-1,123,245-1,137,808-1,142,129-1,151,800-1,162,026-1,146,743-1,164,095-1,149,645-1,143,227-1,147,0060-1,152,3670-1,230,62700000000000-1,113,51300000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000-291-291-296-293-282-279-728-2,880-3,106-3,671-867-1,187-1,089-120,090-13,909-13,547-33,325-32,755-34,531-22,745-14,977-16,508-16,448-14,212-13,965-10,796-11,448-11,422-77,396-79,508-83,223-81,938-85,767-88,721-89,080-85,548-80,117-73,141-83,986-58,631-50,129-65,134-55,887-58,436-21,165-24,722-37,920-22,150-48,461-43,196-47,759-31,099-37,382-37,137-45,6750000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,070,192
1,205,343
1,313,606
1,149,830
753,763
867,354
-355,206
-369,903
-1,560,797
-181,398
-128,177
852,124
2,150,679
-292,133
754,518
-358,723
799,488
150,333
2,235,790
2,204,416
1,708,034
1,736,786
1,270,823
1,443,489
1,371,488
1,521,288
1,274,211
1,235,416
1,090,196
1,129,702
1,260,567
1,316,936
1,297,230
1,082,374
1,046,073
948,922
1,813,174
2,608,505
2,545,299
2,522,556
2,222,460
1,295,094
2,591,195
2,581,979
2,492,018
1,401,041
1,531,469
1,504,966
1,256,303
862,099
693,388
58,790
1,645,949
0
1,921,407
0
0
0
0
0
000001,921,40701,645,94958,790693,388862,0991,256,3031,504,9661,531,4691,401,0412,492,0182,581,9792,591,1951,295,0942,222,4602,522,5562,545,2992,608,5051,813,174948,9221,046,0731,082,3741,297,2301,316,9361,260,5671,129,7021,090,1961,235,4161,274,2111,521,2881,371,4881,443,4891,270,8231,736,7861,708,0342,204,4162,235,790150,333799,488-358,723754,518-292,1332,150,679852,124-128,177-181,398-1,560,797-369,903-355,206867,354753,7631,149,8301,313,6061,205,3432,070,19200000000000000000000000000000



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.