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

BPER Banca SpA
Buy, Hold or Sell?

Let's analyze Bper together

I guess you are interested in BPER Banca SpA. 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 BPER Banca SpA. 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 BPER Banca SpA

I send you an email if I find something interesting about BPER Banca SpA.

1. Quick Overview

1.1. Quick analysis of Bper (30 sec.)










1.2. What can you expect buying and holding a share of Bper? (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?
0.0%

What is your share worth?

Current worth
€7.30
Expected worth in 1 year
€-75.64
How sure are you?
53.3%

+ What do you gain per year?

Total Gains per Share
€-82.94
Return On Investment
-1,681.0%

For what price can you sell your share?

Current Price per Share
€4.93
Expected price per share
€4.2884251680672 - €5.532
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Bper (5 min.)




Live pricePrice per Share (EOD)
€4.93

2.2. Growth of Bper (5 min.)




Is Bper growing?

Current yearPrevious yearGrowGrow %
How rich?$11.5b$120.8b-$43.1b-55.6%

How much money is Bper making?

Current yearPrevious yearGrowGrow %
Making money$429.6m$217.3m$212.3m49.4%
Net Profit Margin27.6%14.0%--

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

2.3. Financial Health of Bper (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 Bper?

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

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

Speculation

The Price per Share of Bper is €4.934. 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 Bper.
  • 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 Bper, 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 €7.30. Based on the TTM, the Book Value Change Per Share is €-20.73 per quarter. Based on the YOY, the Book Value Change Per Share is €21.16 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 Bper.

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 Eps0.214.3%0.306.1%0.153.0%0.183.7%0.142.8%
Usd Book Value Change Per Share-0.12-2.5%-23.15-469.2%23.62478.8%0.214.3%0.275.5%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share-0.12-2.5%-23.15-469.2%23.62478.8%0.214.3%0.275.5%
Usd Price Per Share5.27-4.19-2.39-2.83-3.47-
Price to Earnings Ratio6.28-3.73--6.74-9.07-17.23-
Price-to-Total Gains Ratio-43.54--11.00--0.11--2.22-9.63-
Price to Book Ratio0.65-0.33-0.10-0.25-0.41-
Price-to-Total Gains Ratio-43.54--11.00--0.11--2.22-9.63-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share5.5093044
Number of shares181
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-23.150.21
Usd Total Gains Per Share-23.150.21
Gains per Quarter (181 shares)-4,190.6138.57
Gains per Year (181 shares)-16,762.43154.29
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-16762-167720154144
20-33525-335340309298
30-50287-502960463452
40-67050-670580617606
50-83812-838200771760
60-100575-1005820926914
70-117337-117344010801068
80-134099-134106012341222
90-150862-150868013891376
100-167624-167630015431530

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%10.02.00.083.3%17.03.00.085.0%26.04.00.086.7%26.04.00.086.7%
Book Value Change Per Share1.03.00.025.0%5.07.00.041.7%9.011.00.045.0%16.014.00.053.3%16.014.00.053.3%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.030.00.0%0.00.030.00.0%
Total Gains per Share1.03.00.025.0%5.07.00.041.7%9.011.00.045.0%16.014.00.053.3%16.014.00.053.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of BPER Banca SpA 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---0.108-20.735+19022%21.155-101%0.191-157%0.243-145%
Book Value Per Share--7.30448.567-85%75.134-90%47.036-84%37.774-81%
Current Ratio---8.121-100%1.614-100%5.312-100%115.489-100%
Debt To Asset Ratio--0.9260.512+81%0.290+219%0.468+98%0.515+80%
Debt To Equity Ratio--12.6807.087+79%5.523+130%8.028+58%8.335+52%
Dividend Per Share----0%-0%-0%-0%
Eps--0.1880.270-30%0.133+42%0.166+14%0.123+53%
Gross Profit Margin--1.0000.971+3%1.282-22%1.0030%0.976+2%
Market Cap7003467698.944+4%6701129105.5365352308258.039+25%3075912928.936+118%3617406489.561+85%4421611857.698+52%
Net Profit Margin--0.2010.276-27%0.140+44%0.221-9%0.177+14%
Operating Margin---0.141-100%0.182-100%0.213-100%0.163-100%
Operating Ratio---0.341-100%0.710-100%0.663-100%0.680-100%
Pb Ratio0.675+4%0.6460.326+98%0.101+539%0.254+154%0.406+59%
Pe Ratio6.560+4%6.2773.725+68%-6.740+207%9.070-31%17.233-64%
Price Per Share4.934+4%4.7213.756+26%2.139+121%2.536+86%3.107+52%
Price To Free Cash Flow Ratio---3.720-100%6.307-100%2.006-100%1.337-100%
Price To Total Gains Ratio-45.502-5%-43.538-11.003-75%-0.111-100%-2.223-95%9.632-552%
Quick Ratio---8.121-100%1.615-100%5.315-100%158.897-100%
Return On Assets--0.0020.003-30%0.001+45%0.002+9%0.001+35%
Return On Equity--0.0260.040-34%0.023+12%0.030-14%0.024+8%
Total Gains Per Share---0.108-20.735+19022%21.155-101%0.191-157%0.243-145%
Usd Book Value--11576801606.40077684418734.850-85%120846383768.100-90%75314632147.260-85%60380249699.860-81%
Usd Book Value Change Per Share---0.121-23.153+19022%23.622-101%0.213-157%0.272-145%
Usd Book Value Per Share--8.15654.230-85%83.894-90%52.520-84%42.179-81%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.2100.301-30%0.148+42%0.185+14%0.137+53%
Usd Free Cash Flow---82933790.100-100%138797288.100-100%44346215.640-100%29564143.760-100%
Usd Market Cap7820072032.641+4%7482480759.2425976387400.926+25%3434564376.450+118%4039196086.244+85%4937171800.306+52%
Usd Price Per Share5.509+4%5.2714.194+26%2.388+121%2.832+86%3.469+52%
Usd Profit--298016073.600429644510.550-31%217308225.600+37%264916085.670+12%196529378.980+52%
Usd Revenue--1480162726.8001547352736.050-4%1411402777.950+5%1129972457.430+31%954168421.320+55%
Usd Total Gains Per Share---0.121-23.153+19022%23.622-101%0.213-157%0.272-145%
 EOD+3 -4MRQTTM+10 -20YOY+12 -185Y+11 -1910Y+14 -16

3.3 Fundamental Score

Let's check the fundamental score of BPER Banca SpA based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-156.560
Price to Book Ratio (EOD)Between0-10.675
Net Profit Margin (MRQ)Greater than00.201
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than10.926
Debt to Equity Ratio (MRQ)Less than112.680
Return on Equity (MRQ)Greater than0.150.026
Return on Assets (MRQ)Greater than0.050.002
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of BPER Banca SpA based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5051.168
Ma 20Greater thanMa 504.909
Ma 50Greater thanMa 1005.013
Ma 100Greater thanMa 2004.907
OpenGreater thanClose4.960
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About BPER Banca SpA

BPER Banca SpA provides banking products and services for individuals, and businesses and professionals in Italy and internationally. The company operates through Retail, Private, Corporate, Large Corporate, and Finance segments. It offers current and saving accounts, loans, mortgages, insurance and social security, and digital banking and related services; cards; and investments and savings products and services. The company also provides financing and leasing, collection and payment, import and export, liquidity and investment management, digital, and other services. In addition, it offers wealth management services comprising portfolio management, consultancy, financial advice, and wealth advisory services; insurance investment products; and funds and SICAVs. The company was founded in 1867 and is headquartered in Modena, Italy.

Fundamental data was last updated by Penke on 2024-09-20 13:47:03.

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
The company is operating less efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is 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 Bper earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Bper to the Banks - Regional industry mean.
  • A Net Profit Margin of 20.1% means that €0.20 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of BPER Banca SpA:

  • The MRQ is 20.1%. The company is making a huge profit. +2
  • The TTM is 27.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ20.1%TTM27.6%-7.5%
TTM27.6%YOY14.0%+13.6%
TTM27.6%5Y22.1%+5.6%
5Y22.1%10Y17.7%+4.3%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ20.1%28.6%-8.5%
TTM27.6%30.5%-2.9%
YOY14.0%27.5%-13.5%
5Y22.1%23.9%-1.8%
10Y17.7%20.7%-3.0%
4.3.1.2. Return on Assets

Shows how efficient Bper is using its assets to generate profit.

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

Let's take a look of the Return on Assets trends of BPER Banca SpA:

  • The MRQ is 0.2%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM0.3%-0.1%
TTM0.3%YOY0.1%+0.1%
TTM0.3%5Y0.2%+0.1%
5Y0.2%10Y0.1%+0.0%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%0.2%0.0%
TTM0.3%0.2%+0.1%
YOY0.1%0.2%-0.1%
5Y0.2%0.2%0.0%
10Y0.1%0.2%-0.1%
4.3.1.3. Return on Equity

Shows how efficient Bper is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bper to the Banks - Regional industry mean.
  • 2.6% Return on Equity means Bper generated €0.03 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of BPER Banca SpA:

  • The MRQ is 2.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 4.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.6%TTM4.0%-1.4%
TTM4.0%YOY2.3%+1.7%
TTM4.0%5Y3.0%+1.0%
5Y3.0%10Y2.4%+0.6%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%2.3%+0.3%
TTM4.0%2.6%+1.4%
YOY2.3%2.8%-0.5%
5Y3.0%2.4%+0.6%
10Y2.4%2.8%-0.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of BPER Banca SpA.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Bper is operating .

  • Measures how much profit Bper 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 Bper 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 BPER Banca SpA:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM14.1%-14.1%
TTM14.1%YOY18.2%-4.1%
TTM14.1%5Y21.3%-7.1%
5Y21.3%10Y16.3%+4.9%
4.3.2.2. Operating Ratio

Measures how efficient Bper 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 BPER Banca SpA:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.341-0.341
TTM0.341YOY0.710-0.369
TTM0.3415Y0.663-0.322
5Y0.66310Y0.680-0.018
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of BPER Banca SpA.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Bper 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 BPER Banca SpA:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM8.121-8.121
TTM8.121YOY1.614+6.507
TTM8.1215Y5.312+2.809
5Y5.31210Y115.489-110.177
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM8.1213.684+4.437
YOY1.6141.484+0.130
5Y5.3121.126+4.186
10Y115.48912.007+103.482
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Bper 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 BPER Banca SpA:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM8.121-8.121
TTM8.121YOY1.615+6.506
TTM8.1215Y5.315+2.806
5Y5.31510Y158.897-153.582
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM8.1211.493+6.628
YOY1.6151.485+0.130
5Y5.3150.695+4.620
10Y158.89718.305+140.592
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of BPER Banca SpA.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Bper assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bper to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.93 means that Bper assets are financed with 92.6% credit (debt) and the remaining percentage (100% - 92.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of BPER Banca SpA:

  • The MRQ is 0.926. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.512. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.926TTM0.512+0.414
TTM0.512YOY0.290+0.222
TTM0.5125Y0.468+0.044
5Y0.46810Y0.515-0.047
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9260.916+0.010
TTM0.5120.525-0.013
YOY0.2900.526-0.236
5Y0.4680.762-0.294
10Y0.5150.847-0.332
4.5.4.2. Debt to Equity Ratio

Measures if Bper is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Bper to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 1,268.0% means that company has €12.68 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of BPER Banca SpA:

  • The MRQ is 12.680. The company is unable to pay all its debts with equity. -1
  • The TTM is 7.087. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ12.680TTM7.087+5.593
TTM7.087YOY5.523+1.564
TTM7.0875Y8.028-0.941
5Y8.02810Y8.335-0.307
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ12.68010.941+1.739
TTM7.0876.545+0.542
YOY5.5236.424-0.901
5Y8.0289.403-1.375
10Y8.33511.740-3.405
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 Bper generates.

  • Above 15 is considered overpriced but always compare Bper to the Banks - Regional industry mean.
  • A PE ratio of 6.28 means the investor is paying €6.28 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of BPER Banca SpA:

  • The EOD is 6.560. Based on the earnings, the company is cheap. +2
  • The MRQ is 6.277. Based on the earnings, the company is cheap. +2
  • The TTM is 3.725. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD6.560MRQ6.277+0.283
MRQ6.277TTM3.725+2.552
TTM3.725YOY-6.740+10.465
TTM3.7255Y9.070-5.344
5Y9.07010Y17.233-8.164
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD6.5604.330+2.230
MRQ6.2774.498+1.779
TTM3.7254.602-0.877
YOY-6.7405.644-12.384
5Y9.0709.300-0.230
10Y17.2339.643+7.590
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 BPER Banca SpA:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM3.720-3.720
TTM3.720YOY6.307-2.587
TTM3.7205Y2.006+1.715
5Y2.00610Y1.337+0.669
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.366-0.366
TTM3.720-0.773+4.493
YOY6.3070.081+6.226
5Y2.0060.389+1.617
10Y1.3370.041+1.296
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 Bper 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 0.65 means the investor is paying €0.65 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of BPER Banca SpA:

  • The EOD is 0.675. Based on the equity, the company is cheap. +2
  • The MRQ is 0.646. Based on the equity, the company is cheap. +2
  • The TTM is 0.326. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.675MRQ0.646+0.029
MRQ0.646TTM0.326+0.321
TTM0.326YOY0.101+0.225
TTM0.3265Y0.254+0.071
5Y0.25410Y0.406-0.152
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD0.6750.393+0.282
MRQ0.6460.409+0.237
TTM0.3260.240+0.086
YOY0.1010.306-0.205
5Y0.2540.649-0.395
10Y0.4060.920-0.514
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 2024-06-30. Currency in EUR. All numbers in thousands.

Summary
Total Assets139,397,353
Total Liabilities129,029,449
Total Stockholder Equity10,176,085
 As reported
Total Liabilities 129,029,449
Total Stockholder Equity+ 10,176,085
Total Assets = 139,397,353

Assets

Total Assets139,397,353
Total Current Assets0
Long-term Assets0
Total Current Assets
Cash And Cash Equivalents 8,554,396
Total Current Assets  (as reported)0
Total Current Assets  (calculated)8,554,396
+/- 8,554,396
Long-term Assets
Property Plant Equipment 2,538,849
Goodwill 170,018
Long Term Investments 8,175,394
Intangible Assets 505,872
Long-term Assets  (as reported)0
Long-term Assets  (calculated)11,390,133
+/- 11,390,133

Liabilities & Shareholders' Equity

Total Current Liabilities0
Long-term Liabilities0
Total Stockholder Equity10,176,085
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 724,172
Total Stockholder Equity (as reported)10,176,085
Total Stockholder Equity (calculated)724,172
+/- 9,451,913
Other
Capital Stock2,104,316
Common Stock Shares Outstanding 1,413,659
Net Debt 2,220,860
Net Invested Capital 20,951,341



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-03-31
> Total Assets 
0
59,625,948
56,821,304
57,928,118
58,498,416
59,271,686
59,353,760
60,451,064
60,487,931
60,150,647
61,043,986
61,881,304
61,637,758
62,398,464
62,577,865
61,438,402
61,758,052
60,711,085
60,930,915
60,482,619
60,652,920
60,604,875
60,924,918
60,658,489
61,261,231
61,407,556
62,450,390
62,632,791
64,957,028
67,883,801
70,512,244
70,296,773
71,338,807
68,938,194
70,296,735
71,221,877
70,634,767
71,097,409
71,582,668
80,695,426
79,033,498
80,099,316
85,935,547
88,617,989
93,050,838
128,998,899
134,801,623
134,174,312
136,347,873
135,821,912
161,679,069
162,954,262
152,302,794
151,139,202
143,092,178
143,456,820
142,128,359
140,069,079
139,397,353
139,397,353140,069,079142,128,359143,456,820143,092,178151,139,202152,302,794162,954,262161,679,069135,821,912136,347,873134,174,312134,801,623128,998,89993,050,83888,617,98985,935,54780,099,31679,033,49880,695,42671,582,66871,097,40970,634,76771,221,87770,296,73568,938,19471,338,80770,296,77370,512,24467,883,80164,957,02862,632,79162,450,39061,407,55661,261,23160,658,48960,924,91860,604,87560,652,92060,482,61960,930,91560,711,08561,758,05261,438,40262,577,86562,398,46461,637,75861,881,30461,043,98660,150,64760,487,93160,451,06459,353,76059,271,68658,498,41657,928,11856,821,30459,625,9480
   > Total Current Assets 
0
2,503,536
2,556,447
2,378,975
1,154,716
3,141,156
3,155,855
3,360,150
1,011,824
377,298
409,534
382,072
1,183,843
713,974
1,581,876
776,092
1,364,092
566,529
1,028,147
750,757
1,264,902
547,576
1,336,668
902,475
1,443,439
501,575
896,760
734,290
1,158,663
2,639,678
3,267,762
2,432,086
2,665,140
2,917,338
3,053,098
3,569,363
1,565,710
1,272,413
1,734,568
2,746,112
1,895,763
2,889,162
3,897,978
6,282,291
9,073,310
19,623,202
23,763,592
22,113,302
21,878,789
21,268,023
26,711,353
26,847,078
14,140,633
17,175,007
9,528,351
12,627,183
10,085,595
0
0
0010,085,59512,627,1839,528,35117,175,00714,140,63326,847,07826,711,35321,268,02321,878,78922,113,30223,763,59219,623,2029,073,3106,282,2913,897,9782,889,1621,895,7632,746,1121,734,5681,272,4131,565,7103,569,3633,053,0982,917,3382,665,1402,432,0863,267,7622,639,6781,158,663734,290896,760501,5751,443,439902,4751,336,668547,5761,264,902750,7571,028,147566,5291,364,092776,0921,581,876713,9741,183,843382,072409,534377,2981,011,8243,360,1503,155,8553,141,1561,154,7162,378,9752,556,4472,503,5360
       Cash And Cash Equivalents 
0
381,013
425,094
398,525
1,012,417
394,360
449,309
415,183
871,902
377,298
409,534
382,072
915,799
713,974
1,049,464
776,092
812,148
566,529
656,109
750,757
693,248
547,576
1,091,158
902,475
764,939
501,575
657,578
734,290
1,056,088
2,639,678
3,024,609
2,432,086
2,565,638
2,917,338
2,972,164
3,569,363
1,502,259
1,272,413
1,652,658
2,746,112
1,822,911
2,889,162
3,802,403
6,282,291
8,980,678
19,623,202
23,629,423
22,113,302
21,772,398
21,268,023
26,548,105
26,847,078
13,997,441
17,175,007
9,528,351
12,627,183
10,085,595
10,935,217
8,554,396
8,554,39610,935,21710,085,59512,627,1839,528,35117,175,00713,997,44126,847,07826,548,10521,268,02321,772,39822,113,30223,629,42319,623,2028,980,6786,282,2913,802,4032,889,1621,822,9112,746,1121,652,6581,272,4131,502,2593,569,3632,972,1642,917,3382,565,6382,432,0863,024,6092,639,6781,056,088734,290657,578501,575764,939902,4751,091,158547,576693,248750,757656,109566,529812,148776,0921,049,464713,974915,799382,072409,534377,298871,902415,183449,309394,3601,012,417398,525425,094381,0130
       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
0
0
0
0
0
279,278
491,174
565,856
447,903
461,698
531,449
54,961
363,568
280,105
809,524
1,019,463
631,556
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000631,5561,019,463809,524280,105363,56854,961531,449461,698447,903565,856491,174279,2780000000000000000000000000000
       Net Receivables 
0
2,122,523
2,131,353
1,980,450
142,299
2,746,796
2,706,546
2,944,967
139,922
0
0
0
268,044
0
532,412
0
551,944
0
372,038
0
571,654
0
245,510
0
678,500
0
239,182
0
102,575
163,842
243,153
496,531
99,502
481,223
80,934
377,850
63,451
391,709
81,910
401,090
72,852
372,885
95,575
343,718
92,632
338,967
134,169
325,691
106,391
386,887
163,248
643,076
143,192
0
0
0
0
0
0
000000143,192643,076163,248386,887106,391325,691134,169338,96792,632343,71895,575372,88572,852401,09081,910391,70963,451377,85080,934481,22399,502496,531243,153163,842102,5750239,1820678,5000245,5100571,6540372,0380551,9440532,4120268,044000139,9222,944,9672,706,5462,746,796142,2991,980,4502,131,3532,122,5230
       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
778,233
2,321,454
2,757,583
2,070,808
2,193,724
2,575,442
2,731,192
3,161,895
1,060,010
898,597
1,403,658
2,235,920
1,327,435
2,516,506
3,492,050
5,845,912
8,615,036
19,081,013
23,124,115
21,511,016
20,521,351
20,065,934
30,012,990
29,433,976
19,324,136
18,869,507
11,223,405
14,295,216
11,649,410
0
0
0011,649,41014,295,21611,223,40518,869,50719,324,13629,433,97630,012,99020,065,93420,521,35121,511,01623,124,11519,081,0138,615,0365,845,9123,492,0502,516,5061,327,4352,235,9201,403,658898,5971,060,0103,161,8952,731,1922,575,4422,193,7242,070,8082,757,5832,321,454778,2330000000000000000000000000000
   > Long-term Assets 
0
6,509,527
7,044,341
6,898,987
7,377,962
6,793,472
6,780,561
7,363,916
8,299,999
7,943,271
8,565,367
9,049,066
9,729,899
10,601,181
11,043,389
10,688,546
11,151,729
11,120,879
11,902,420
11,845,859
12,385,288
13,575,680
13,815,683
14,004,937
13,737,820
14,478,400
15,128,724
15,670,356
15,782,884
16,929,791
17,023,964
17,812,059
17,471,170
17,209,017
18,128,170
18,691,501
18,880,306
19,563,058
19,113,502
21,063,528
21,169,427
22,184,388
24,480,024
25,487,252
26,827,513
29,114,572
29,822,190
30,335,569
31,019,825
31,180,689
35,274,559
35,723,290
35,960,237
35,878,937
35,004,314
35,145,101
33,250,868
0
0
0033,250,86835,145,10135,004,31435,878,93735,960,23735,723,29035,274,55931,180,68931,019,82530,335,56929,822,19029,114,57226,827,51325,487,25224,480,02422,184,38821,169,42721,063,52819,113,50219,563,05818,880,30618,691,50118,128,17017,209,01717,471,17017,812,05917,023,96416,929,79115,782,88415,670,35615,128,72414,478,40013,737,82014,004,93713,815,68313,575,68012,385,28811,845,85911,902,42011,120,87911,151,72910,688,54611,043,38910,601,1819,729,8999,049,0668,565,3677,943,2718,299,9997,363,9166,780,5616,793,4727,377,9626,898,9877,044,3416,509,5270
       Property Plant Equipment 
0
978,138
1,002,056
1,006,307
772,784
997,070
995,021
993,178
761,669
983,511
975,741
971,068
744,126
994,328
987,531
982,487
734,855
1,013,735
1,023,525
1,020,055
735,932
1,021,064
723,201
948,095
723,722
934,901
707,925
950,517
711,348
963,714
769,206
1,060,591
781,626
1,057,326
773,617
1,051,767
787,402
1,270,023
987,203
1,356,757
1,097,140
1,366,608
1,089,304
1,344,461
1,093,341
1,882,586
1,765,496
2,050,585
1,647,492
1,947,982
2,173,450
2,612,725
2,546,295
2,504,243
1,979,201
2,479,234
2,456,850
2,547,591
2,538,849
2,538,8492,547,5912,456,8502,479,2341,979,2012,504,2432,546,2952,612,7252,173,4501,947,9821,647,4922,050,5851,765,4961,882,5861,093,3411,344,4611,089,3041,366,6081,097,1401,356,757987,2031,270,023787,4021,051,767773,6171,057,326781,6261,060,591769,206963,714711,348950,517707,925934,901723,722948,095723,2011,021,064735,9321,020,0551,023,5251,013,735734,855982,487987,531994,328744,126971,068975,741983,511761,669993,178995,021997,070772,7841,006,3071,002,056978,1380
       Goodwill 
0
0
0
0
445,543
441,771
441,753
437,318
376,029
376,184
0
0
375,935
383,045
383,045
383,045
380,416
380,416
380,416
380,416
380,416
380,416
380,395
380,395
380,395
380,395
377,141
377,141
361,505
361,505
355,441
355,441
327,084
327,084
327,084
327,084
264,740
264,740
264,740
434,758
434,758
434,758
434,758
434,758
434,758
204,392
204,392
204,392
204,392
204,392
204,392
204,392
204,392
204,392
197,624
197,624
170,018
170,018
170,018
170,018170,018170,018197,624197,624204,392204,392204,392204,392204,392204,392204,392204,392204,392434,758434,758434,758434,758434,758434,758264,740264,740264,740327,084327,084327,084327,084355,441355,441361,505361,505377,141377,141380,395380,395380,395380,395380,416380,416380,416380,416380,416380,416383,045383,045383,045375,93500376,184376,029437,318441,753441,771445,5430000
       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
13,488,053
14,331,443
14,742,571
15,186,368
15,250,854
11,891,927
11,887,817
12,104,813
11,654,192
11,896,951
11,747,104
19,094,536
10,703,150
20,156,989
22,522,810
23,482,058
12,221,579
26,766,134
27,583,643
27,806,792
8,269,074
28,768,777
32,624,132
32,620,724
32,850,440
32,815,143
32,475,203
32,093,697
30,145,037
27,841,782
8,175,394
8,175,39427,841,78230,145,03732,093,69732,475,20332,815,14332,850,44032,620,72432,624,13228,768,7778,269,07427,806,79227,583,64326,766,13412,221,57923,482,05822,522,81020,156,98910,703,15019,094,53611,747,10411,896,95111,654,19212,104,81311,887,81711,891,92715,250,85415,186,36814,742,57114,331,44313,488,0530000000000000000000000000000
       Intangible Assets 
0
499,035
495,289
503,362
65,227
68,874
68,610
72,357
81,417
82,938
0
0
91,553
94,639
94,483
92,946
110,799
107,209
106,906
106,177
117,593
112,782
111,366
110,544
134,769
129,581
126,475
128,078
156,328
150,768
158,737
159,388
179,543
172,319
170,256
167,975
180,949
173,525
167,182
177,477
235,089
226,033
223,195
225,975
267,965
261,460
268,659
273,800
254,805
259,538
272,585
284,453
359,110
355,159
352,286
374,546
478,963
491,062
505,872
505,872491,062478,963374,546352,286355,159359,110284,453272,585259,538254,805273,800268,659261,460267,965225,975223,195226,033235,089177,477167,182173,525180,949167,975170,256172,319179,543159,388158,737150,768156,328128,078126,475129,581134,769110,544111,366112,782117,593106,177106,906107,209110,79992,94694,48394,63991,5530082,93881,41772,35768,61068,87465,227503,362495,289499,0350
       Other Assets 
0
50,612,885
47,220,516
48,650,156
49,965,738
49,337,058
49,417,344
49,726,998
51,176,108
51,830,078
52,069,085
52,450,166
50,724,016
51,083,309
49,952,600
49,973,764
49,242,231
49,023,677
48,000,348
47,886,003
47,002,730
46,481,619
45,772,567
45,751,077
46,079,972
46,427,581
46,424,906
46,228,145
48,015,481
48,314,332
50,220,518
50,052,628
51,202,497
48,811,839
49,115,467
48,961,013
50,188,751
50,261,938
50,734,598
56,885,786
55,968,308
55,025,766
57,557,545
56,848,446
57,150,015
80,261,125
81,215,841
81,725,441
83,449,259
83,373,200
99,693,157
100,383,894
102,201,924
98,085,258
98,559,513
95,684,536
98,791,896
0
0
0098,791,89695,684,53698,559,51398,085,258102,201,924100,383,89499,693,15783,373,20083,449,25981,725,44181,215,84180,261,12557,150,01556,848,44657,557,54555,025,76655,968,30856,885,78650,734,59850,261,93850,188,75148,961,01349,115,46748,811,83951,202,49750,052,62850,220,51848,314,33248,015,48146,228,14546,424,90646,427,58146,079,97245,751,07745,772,56746,481,61947,002,73047,886,00348,000,34849,023,67749,242,23149,973,76449,952,60051,083,30950,724,01652,450,16652,069,08551,830,07851,176,10849,726,99849,417,34449,337,05849,965,73848,650,15647,220,51650,612,8850
> Total Liabilities 
0
13,682,526
12,832,741
11,893,287
54,154,332
13,149,138
13,377,643
13,201,024
55,841,541
13,536,333
12,229,092
10,876,432
56,874,706
13,151,682
57,927,277
11,942,546
57,046,292
12,968,743
56,153,904
13,378,625
55,142,789
14,575,475
55,267,589
14,271,395
55,609,433
12,735,969
56,788,566
11,796,286
59,401,315
10,792,736
64,877,372
64,612,411
65,622,076
9,506,563
65,558,782
9,375,102
65,738,199
8,651,359
66,632,944
9,199,584
73,741,951
8,167,408
80,580,562
9,280,547
86,720,084
7,797,542
127,926,919
7,394,046
129,489,064
7,514,423
153,642,423
9,136,026
144,182,265
9,905,868
13,355,863
16,283,275
11,902,469
129,547,259
129,029,449
129,029,449129,547,25911,902,46916,283,27513,355,8639,905,868144,182,2659,136,026153,642,4237,514,423129,489,0647,394,046127,926,9197,797,54286,720,0849,280,54780,580,5628,167,40873,741,9519,199,58466,632,9448,651,35965,738,1999,375,10265,558,7829,506,56365,622,07664,612,41164,877,37210,792,73659,401,31511,796,28656,788,56612,735,96955,609,43314,271,39555,267,58914,575,47555,142,78913,378,62556,153,90412,968,74357,046,29211,942,54657,927,27713,151,68256,874,70610,876,43212,229,09213,536,33355,841,54113,201,02413,377,64313,149,13854,154,33211,893,28712,832,74113,682,5260
   > Total Current Liabilities 
0
0
0
0
337,840
0
0
0
437,983
0
0
0
561,853
0
655,611
0
631,817
0
770,815
0
757,996
0
715,922
0
1,024,389
0
685,985
0
718,287
39,809,570
742,095
727
864,303
45,099,654
1,138,618
45,526,603
747,359
46,206,840
1,064,455
52,458,705
841,226
53,012,538
946,928
55,688,504
844,216
91,148,142
1,737,421
96,180,381
1,098,300
97,307,647
1,700,443
115,640,192
2,370,361
103,630,686
104,698,886
108,692,378
311,596
0
0
00311,596108,692,378104,698,886103,630,6862,370,361115,640,1921,700,44397,307,6471,098,30096,180,3811,737,42191,148,142844,21655,688,504946,92853,012,538841,22652,458,7051,064,45546,206,840747,35945,526,6031,138,61845,099,654864,303727742,09539,809,570718,2870685,98501,024,3890715,9220757,9960770,8150631,8170655,6110561,853000437,983000337,8400000
       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
21,492,943
25,359,596
24,962,507
24,901,317
24,677,447
22,517,383
23,375,229
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,304,499
9,400,407
4,020,082
2,704,028
6,970,698
8,902,771
4,401,853
0
0
004,401,8538,902,7716,970,6982,704,0284,020,0829,400,4077,304,49900000000000000023,375,22922,517,38324,677,44724,901,31724,962,50725,359,59621,492,9430000000000000000000000000000
       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
21,492,943
25,359,596
24,962,507
24,901,317
24,677,447
22,517,383
23,375,229
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000023,375,22922,517,38324,677,44724,901,31724,962,50725,359,59621,492,9430000000000000000000000000000
       Accounts payable 
0
0
0
0
337,840
0
0
0
437,983
0
0
0
561,853
0
655,611
0
631,817
0
770,815
0
757,996
0
715,922
0
1,024,389
0
685,985
0
718,287
34,379,242
742,095
727
864,303
39,205,570
1,138,618
40,189,824
747,359
41,351,359
1,064,455
49,596,456
841,226
49,381,613
946,928
52,877,350
844,216
87,195,392
1,737,421
91,112,180
1,098,300
90,852,537
1,700,443
109,961,606
2,370,361
332,618
98,744,150
0
394,003
0
0
00394,003098,744,150332,6182,370,361109,961,6061,700,44390,852,5371,098,30091,112,1801,737,42187,195,392844,21652,877,350946,92849,381,613841,22649,596,4561,064,45541,351,359747,35940,189,8241,138,61839,205,570864,303727742,09534,379,242718,2870685,98501,024,3890715,9220757,9960770,8150631,8170655,6110561,853000437,983000337,8400000
       Other Current Liabilities 
0
0
0
0
-337,840
0
0
0
-437,983
0
0
0
-561,853
0
-655,611
0
-631,817
0
-770,815
0
-757,996
0
-715,922
0
-1,024,389
0
-685,985
0
-718,287
115,645
-742,095
-727
-864,303
160,090
-1,138,618
6,608
-747,359
6,563
-1,064,455
30,441
-841,226
143,816
-946,928
146,178
-844,216
240,200
-1,737,421
292,006
-1,098,300
176,782
-1,700,443
106,239,785
-2,370,361
100,594,040
97,728,188
99,789,607
311,596
0
0
00311,59699,789,60797,728,188100,594,040-2,370,361106,239,785-1,700,443176,782-1,098,300292,006-1,737,421240,200-844,216146,178-946,928143,816-841,22630,441-1,064,4556,563-747,3596,608-1,138,618160,090-864,303-727-742,095115,645-718,2870-685,9850-1,024,3890-715,9220-757,9960-770,8150-631,8170-655,6110-561,853000-437,983000-337,8400000
   > Long-term Liabilities 
0
13,682,526
12,832,741
11,893,287
337,840
13,149,138
13,377,643
13,201,024
437,983
13,536,333
12,229,092
10,876,432
561,853
13,151,682
655,611
11,942,546
631,817
12,968,743
770,815
13,378,625
757,996
14,575,475
715,922
14,271,395
1,024,389
12,735,969
685,985
11,796,286
718,287
10,792,736
742,095
727
864,303
9,506,563
1,138,618
9,375,102
747,359
8,651,359
1,064,455
9,199,584
841,226
8,167,408
946,928
9,280,547
844,216
7,797,542
1,737,421
7,394,046
1,098,300
7,514,423
1,700,443
9,136,026
2,370,361
9,905,868
13,355,863
16,283,275
11,902,469
0
0
0011,902,46916,283,27513,355,8639,905,8682,370,3619,136,0261,700,4437,514,4231,098,3007,394,0461,737,4217,797,542844,2169,280,547946,9288,167,408841,2269,199,5841,064,4558,651,359747,3599,375,1021,138,6189,506,563864,303727742,09510,792,736718,28711,796,286685,98512,735,9691,024,38914,271,395715,92214,575,475757,99613,378,625770,81512,968,743631,81711,942,546655,61113,151,682561,85310,876,43212,229,09213,536,333437,98313,201,02413,377,64313,149,138337,84011,893,28712,832,74113,682,5260
       Other 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
1,445,932
2,494,222
1,547,890
2,277,170
1,658,839
2,220,435
2,147,696
2,268,504
1,434,816
2,101,027
1,956,800
4,046,243
1,573,955
3,110,764
1,789,327
3,560,948
1,496,605
4,880,051
2,723,159
5,488,409
1,971,757
5,421,615
7,807,640
6,743,381
6,088,284
0
0
0
0
0
0
0000006,088,2846,743,3817,807,6405,421,6151,971,7575,488,4092,723,1594,880,0511,496,6053,560,9481,789,3273,110,7641,573,9554,046,2431,956,8002,101,0271,434,8162,268,5042,147,6962,220,4351,658,8392,277,1701,547,8902,494,2221,445,9320000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,648
0
7,659
0
7,198
0
6,514
0
6,408
0
7,669
0
11,125
0
9,510
0
8,443
0
16,536
0
14,667
0
14,150
0
0
0
0
0
0
0
0
0000000014,150014,667016,53608,44309,510011,12507,66906,40806,51407,19807,65908,6480000000000000000000000000000
> Total Stockholder Equity
0
3,077,260
3,156,645
3,238,831
3,249,623
3,278,435
3,283,252
3,292,816
3,930,715
4,107,183
4,057,199
4,198,823
4,062,727
4,031,364
3,976,433
4,017,055
4,032,944
4,095,860
4,089,176
4,862,696
4,870,140
4,970,088
5,035,134
5,092,046
5,024,511
5,071,754
4,987,270
5,039,475
4,881,347
4,864,286
4,976,188
5,027,158
5,063,721
4,340,844
4,263,595
4,381,649
4,389,111
4,451,307
4,443,795
5,256,232
5,159,885
5,048,016
5,215,543
5,316,133
6,196,819
6,688,494
6,728,350
6,793,117
6,696,312
6,738,677
7,857,727
7,856,929
7,940,173
8,259,030
8,489,601
8,863,925
9,366,149
10,313,547
10,176,085
10,176,08510,313,5479,366,1498,863,9258,489,6018,259,0307,940,1737,856,9297,857,7276,738,6776,696,3126,793,1176,728,3506,688,4946,196,8195,316,1335,215,5435,048,0165,159,8855,256,2324,443,7954,451,3074,389,1114,381,6494,263,5954,340,8445,063,7215,027,1584,976,1884,864,2864,881,3475,039,4754,987,2705,071,7545,024,5115,092,0465,035,1344,970,0884,870,1404,862,6964,089,1764,095,8604,032,9444,017,0553,976,4334,031,3644,062,7274,198,8234,057,1994,107,1833,930,7153,292,8163,283,2523,278,4353,249,6233,238,8313,156,6453,077,2600
   Common Stock
0
761,080
761,080
761,117
761,131
761,131
761,131
761,132
996,426
998,164
998,165
998,165
998,165
998,165
1,001,482
1,001,482
1,001,483
1,001,483
1,001,483
1,439,034
1,443,925
1,443,925
1,443,925
1,443,925
1,443,925
1,443,925
1,443,925
1,443,925
1,443,925
1,443,925
1,443,925
1,443,925
1,443,925
1,443,925
1,443,925
1,443,925
1,443,925
1,443,925
1,443,925
1,542,925
1,561,884
1,561,884
1,561,884
1,565,596
2,100,435
2,100,435
2,100,435
2,100,435
2,100,435
2,100,435
2,100,435
2,100,435
2,104,316
2,104,316
2,104,316
2,104,316
2,104,316
0
0
002,104,3162,104,3162,104,3162,104,3162,104,3162,100,4352,100,4352,100,4352,100,4352,100,4352,100,4352,100,4352,100,4351,565,5961,561,8841,561,8841,561,8841,542,9251,443,9251,443,9251,443,9251,443,9251,443,9251,443,9251,443,9251,443,9251,443,9251,443,9251,443,9251,443,9251,443,9251,443,9251,443,9251,443,9251,443,9251,443,9251,443,9251,439,0341,001,4831,001,4831,001,4831,001,4821,001,482998,165998,165998,165998,165998,164996,426761,132761,131761,131761,131761,117761,080761,0800
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,539,901
4,539,027
4,604,259
4,922,950
5,151,372
5,525,365
151,396
0
0
00151,3965,525,3655,151,3724,922,9504,604,2594,539,0274,539,90100000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
2,316,180
2,202,590
2,206,513
2,195,368
2,455,753
2,442,027
2,392,469
2,719,650
3,021,282
2,976,257
3,058,951
3,075,833
3,018,807
2,996,415
3,001,367
3,024,285
3,066,105
3,051,793
3,362,561
3,411,418
3,480,966
3,517,978
3,565,535
3,359,925
3,596,854
3,478,603
3,494,390
3,423,123
3,405,803
3,413,201
3,434,275
3,443,358
2,645,896
2,511,785
2,579,598
2,543,233
2,959,411
2,899,378
3,190,382
3,218,418
3,480,050
3,548,980
3,549,918
3,850,734
4,187,793
4,126,107
4,106,459
4,070,754
4,525,570
-167,417
-248,909
-217,377
941,089
529,362
147,174
5,590,941
0
0
005,590,941147,174529,362941,089-217,377-248,909-167,4174,525,5704,070,7544,106,4594,126,1074,187,7933,850,7343,549,9183,548,9803,480,0503,218,4183,190,3822,899,3782,959,4112,543,2332,579,5982,511,7852,645,8963,443,3583,434,2753,413,2013,405,8033,423,1233,494,3903,478,6033,596,8543,359,9253,565,5353,517,9783,480,9663,411,4183,362,5613,051,7933,066,1053,024,2853,001,3672,996,4153,018,8073,075,8333,058,9512,976,2573,021,2822,719,6502,392,4692,442,0272,455,7532,195,3682,206,5132,202,5902,316,1800



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.




6.4. Cash Flows

Currency in EUR. All numbers in thousands.