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

Continental AG PK
Buy, Hold or Sell?

Let's analyze Continental together

I guess you are interested in Continental AG PK. 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 Continental AG PK. 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 Continental AG PK

I send you an email if I find something interesting about Continental AG PK.

1. Quick Overview

1.1. Quick analysis of Continental (30 sec.)










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

How much money do you get?

How much money do you get?
$0.24
When do you have the money?
1 year
How often do you get paid?
70.0%

What is your share worth?

Current worth
$7.87
Expected worth in 1 year
$8.00
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
$0.37
Return On Investment
6.3%

For what price can you sell your share?

Current Price per Share
$5.89
Expected price per share
$5.3925718708151 - $6.97
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Continental (5 min.)




Live pricePrice per Share (EOD)
$5.89
Intrinsic Value Per Share
$-3.29 - $2.47
Total Value Per Share
$4.58 - $10.34

2.2. Growth of Continental (5 min.)




Is Continental growing?

Current yearPrevious yearGrowGrow %
How rich?$15.7b$15.7b$195.5m1.2%

How much money is Continental making?

Current yearPrevious yearGrowGrow %
Making money$227.5m$187.9m$39.5m17.4%
Net Profit Margin2.0%1.6%--

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

2.3. Financial Health of Continental (5 min.)




2.4. Comparing to competitors in the Auto Parts industry (5 min.)




  Industry Rankings (Auto Parts)  


Richest
#12 / 557

Most Revenue
#8 / 557

Most Profit
#18 / 557

Most Efficient
#358 / 557
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Continental?

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

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

Speculation

The Price per Share of Continental is $5.89. 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 Continental.
  • 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 Continental, 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 $7.87. Based on the TTM, the Book Value Change Per Share is $0.03 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.06 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 $0.06 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Continental.

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 Eps0.172.9%0.111.9%0.071.2%-0.01-0.2%0.203.4%
Usd Book Value Change Per Share-0.10-1.6%0.030.5%-0.06-1.1%-0.11-1.9%0.061.0%
Usd Dividend Per Share0.244.2%0.061.0%0.172.8%0.111.9%0.244.1%
Usd Total Gains Per Share0.152.5%0.091.6%0.101.7%0.000.0%0.305.0%
Usd Price Per Share5.62-7.06-6.34-9.28-24.66-
Price to Earnings Ratio8.28--6.91-8.07-4.31-14.40-
Price-to-Total Gains Ratio37.53-22.91-25.96-253.44-204.25-
Price to Book Ratio0.71-0.89-0.81-1.21-3.14-
Price-to-Total Gains Ratio37.53-22.91-25.96-253.44-204.25-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share5.89
Number of shares169
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.060.11
Usd Book Value Change Per Share0.03-0.11
Usd Total Gains Per Share0.090.00
Gains per Quarter (169 shares)15.670.30
Gains per Year (169 shares)62.701.18
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
141215375-74-9
28343116151-148-8
312464179226-222-7
416685242301-296-6
5207107305376-370-5
6248128368452-445-4
7290149431527-519-3
8331170494602-593-2
9373192557677-667-1
10414213620753-7410

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 Share3.01.00.075.0%9.03.00.075.0%13.07.00.065.0%33.07.00.082.5%77.011.03.084.6%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%9.011.00.045.0%26.014.00.065.0%67.024.00.073.6%
Dividend per Share1.00.03.025.0%9.00.03.075.0%12.00.08.060.0%28.00.012.070.0%61.00.030.067.0%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%12.08.00.060.0%32.08.00.080.0%74.017.00.081.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Continental AG PK 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---0.0950.032-402%-0.064-32%-0.110+15%0.057-268%
Book Value Per Share--7.8717.953-1%7.848+0%7.791+1%8.034-2%
Current Ratio--1.1981.210-1%1.160+3%1.185+1%1.142+5%
Debt To Asset Ratio--0.6200.6220%0.633-2%0.640-3%0.617+0%
Debt To Equity Ratio--1.6841.698-1%1.787-6%1.852-9%1.6880%
Dividend Per Share--0.2450.061+300%0.167+47%0.111+120%0.240+2%
Eps--0.1700.114+49%0.068+149%-0.014+108%0.202-16%
Free Cash Flow Per Share--0.0710.173-59%0.000+164937%0.108-34%0.187-62%
Free Cash Flow To Equity Per Share--0.0710.026+177%0.090-21%0.037+89%0.057+25%
Gross Profit Margin--1.0002.953-66%0.072+1296%0.744+34%0.424+136%
Intrinsic Value_10Y_max--2.468--------
Intrinsic Value_10Y_min---3.290--------
Intrinsic Value_1Y_max--0.677--------
Intrinsic Value_1Y_min--0.023--------
Intrinsic Value_3Y_max--1.707--------
Intrinsic Value_3Y_min---0.236--------
Intrinsic Value_5Y_max--2.342--------
Intrinsic Value_5Y_min---0.828--------
Market Cap11780353588.480+5%11240337379.84014125373974.499-20%12681264194.401-11%18567758166.052-39%49343332779.861-77%
Net Profit Margin--0.0300.020+53%0.016+86%-0.001+103%0.032-5%
Operating Margin---0.012-100%0.051-100%0.013-100%0.055-100%
Operating Ratio--1.7511.183+48%0.981+79%1.006+74%0.951+84%
Pb Ratio0.748+5%0.7140.888-20%0.811-12%1.208-41%3.138-77%
Pe Ratio8.673+5%8.276-6.907+183%8.068+3%4.314+92%14.403-43%
Price Per Share5.890+5%5.6207.062-20%6.336-11%9.280-39%24.658-77%
Price To Free Cash Flow Ratio20.830+5%19.8756.500+206%-14.929+175%-11.840+160%13.503+47%
Price To Total Gains Ratio39.336+5%37.53322.913+64%25.961+45%253.443-85%204.246-82%
Quick Ratio--0.5020.667-25%0.699-28%0.746-33%0.759-34%
Return On Assets--0.0080.005+52%0.004+84%0.000+101%0.009-12%
Return On Equity--0.0220.015+51%0.013+74%0.000+10072%0.024-8%
Total Gains Per Share--0.1500.093+61%0.102+46%0.002+8466%0.296-49%
Usd Book Value--15743175300.00015906802567.500-1%15711223590.000+0%15588649260.000+1%16075375670.250-2%
Usd Book Value Change Per Share---0.0950.032-402%-0.064-32%-0.110+15%0.057-268%
Usd Book Value Per Share--7.8717.953-1%7.848+0%7.791+1%8.034-2%
Usd Dividend Per Share--0.2450.061+300%0.167+47%0.111+120%0.240+2%
Usd Eps--0.1700.114+49%0.068+149%-0.014+108%0.202-16%
Usd Free Cash Flow--141389100.000345818812.500-59%-445320.000+100%214922565.000-34%374561435.250-62%
Usd Free Cash Flow Per Share--0.0710.173-59%0.000+164937%0.108-34%0.187-62%
Usd Free Cash Flow To Equity Per Share--0.0710.026+177%0.090-21%0.037+89%0.057+25%
Usd Market Cap11780353588.480+5%11240337379.84014125373974.499-20%12681264194.401-11%18567758166.052-39%49343332779.861-77%
Usd Price Per Share5.890+5%5.6207.062-20%6.336-11%9.280-39%24.658-77%
Usd Profit--339556500.000227558520.000+49%187980705.000+81%-16449007.500+105%368719393.500-8%
Usd Revenue--11136339900.00011266429005.000-1%11527804012.500-3%10810521522.000+3%11197028666.250-1%
Usd Total Gains Per Share--0.1500.093+61%0.102+46%0.002+8466%0.296-49%
 EOD+4 -4MRQTTM+17 -19YOY+23 -135Y+24 -1210Y+10 -26

3.3 Fundamental Score

Let's check the fundamental score of Continental AG PK based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-158.673
Price to Book Ratio (EOD)Between0-10.748
Net Profit Margin (MRQ)Greater than00.030
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.502
Current Ratio (MRQ)Greater than11.198
Debt to Asset Ratio (MRQ)Less than10.620
Debt to Equity Ratio (MRQ)Less than11.684
Return on Equity (MRQ)Greater than0.150.022
Return on Assets (MRQ)Greater than0.050.008
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Continental AG PK based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5035.465
Ma 20Greater thanMa 506.454
Ma 50Greater thanMa 1006.356
Ma 100Greater thanMa 2006.369
OpenGreater thanClose5.870
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Continental AG PK

Continental Aktiengesellschaft, a technology company, provides solutions for vehicles, machines, traffic, and transportation worldwide. It operates through four sectors: Automotive, Tires, ContiTech, and Contract Manufacturing. The company offers technology for safety, brake, chassis, motion, and motion control systems; solutions for assisted and automated driving; display and operating technologies; and audio and camera solutions for the vehicle interior, as well as intelligent information and communication technology solutions. It also provides tires for cars, trucks, buses, two-wheel, and specialist vehicles, as well as digital tire monitoring and management systems; and engages in the retail of tires. In addition, the company develops products and systems made from rubber, plastic, metal, and textiles for the energy, agriculture, and construction, as well as interior design, automotive, transportation, and railway engineering sectors; and provides contract manufacturing services. The company was formerly known as Continental-Caoutchouc- und Gutta-Percha Compagnie. Continental Aktiengesellschaft was founded in 1871 and is headquartered in Hanover, Germany.

Fundamental data was last updated by Penke on 2024-08-31 02:29:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not 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 just able 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 expensive.
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 Continental earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Continental to the Auto Parts industry mean.
  • A Net Profit Margin of 3.0% means that $0.03 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Continental AG PK:

  • The MRQ is 3.0%. The company is making a profit. +1
  • The TTM is 2.0%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.0%TTM2.0%+1.1%
TTM2.0%YOY1.6%+0.4%
TTM2.0%5Y-0.1%+2.1%
5Y-0.1%10Y3.2%-3.3%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0%4.6%-1.6%
TTM2.0%4.1%-2.1%
YOY1.6%3.6%-2.0%
5Y-0.1%3.0%-3.1%
10Y3.2%3.9%-0.7%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Continental to the Auto Parts industry mean.
  • 0.8% Return on Assets means that Continental generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Continental AG PK:

  • The MRQ is 0.8%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM0.5%+0.3%
TTM0.5%YOY0.4%+0.1%
TTM0.5%5Y0.0%+0.5%
5Y0.0%10Y0.9%-0.9%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%1.2%-0.4%
TTM0.5%1.1%-0.6%
YOY0.4%1.0%-0.6%
5Y0.0%1.0%-1.0%
10Y0.9%1.2%-0.3%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Continental to the Auto Parts industry mean.
  • 2.2% Return on Equity means Continental generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Continental AG PK:

  • The MRQ is 2.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.2%TTM1.5%+0.7%
TTM1.5%YOY1.3%+0.2%
TTM1.5%5Y0.0%+1.5%
5Y0.0%10Y2.4%-2.4%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2%2.5%-0.3%
TTM1.5%2.4%-0.9%
YOY1.3%2.1%-0.8%
5Y0.0%1.8%-1.8%
10Y2.4%2.3%+0.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Continental AG PK.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Continental is operating .

  • Measures how much profit Continental 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 Continental to the Auto Parts 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 Continental AG PK:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.2%-1.2%
TTM1.2%YOY5.1%-3.9%
TTM1.2%5Y1.3%-0.1%
5Y1.3%10Y5.5%-4.3%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.4%-6.4%
TTM1.2%3.6%-2.4%
YOY5.1%4.5%+0.6%
5Y1.3%4.3%-3.0%
10Y5.5%4.8%+0.7%
4.3.2.2. Operating Ratio

Measures how efficient Continental is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Auto Parts industry mean).
  • An Operation Ratio of 1.75 means that the operating costs are $1.75 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Continental AG PK:

  • The MRQ is 1.751. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.183. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.751TTM1.183+0.568
TTM1.183YOY0.981+0.202
TTM1.1835Y1.006+0.178
5Y1.00610Y0.951+0.055
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7511.615+0.136
TTM1.1831.570-0.387
YOY0.9811.560-0.579
5Y1.0061.528-0.522
10Y0.9511.281-0.330
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Continental AG PK.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Continental is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Auto Parts industry mean).
  • A Current Ratio of 1.20 means the company has $1.20 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Continental AG PK:

  • The MRQ is 1.198. The company is just able to pay all its short-term debts.
  • The TTM is 1.210. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.198TTM1.210-0.012
TTM1.210YOY1.160+0.050
TTM1.2105Y1.185+0.025
5Y1.18510Y1.142+0.042
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1981.561-0.363
TTM1.2101.607-0.397
YOY1.1601.608-0.448
5Y1.1851.607-0.422
10Y1.1421.471-0.329
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Continental to the Auto Parts industry mean.
  • A Quick Ratio of 0.50 means the company can pay off $0.50 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Continental AG PK:

  • The MRQ is 0.502. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.667. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.502TTM0.667-0.165
TTM0.667YOY0.699-0.032
TTM0.6675Y0.746-0.079
5Y0.74610Y0.759-0.013
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5020.689-0.187
TTM0.6670.703-0.036
YOY0.6990.790-0.091
5Y0.7460.807-0.061
10Y0.7590.836-0.077
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Continental AG PK.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Continental to Auto Parts industry mean.
  • A Debt to Asset Ratio of 0.62 means that Continental assets are financed with 62.0% credit (debt) and the remaining percentage (100% - 62.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Continental AG PK:

  • The MRQ is 0.620. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.622. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.620TTM0.622-0.002
TTM0.622YOY0.633-0.011
TTM0.6225Y0.640-0.018
5Y0.64010Y0.617+0.023
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6200.491+0.129
TTM0.6220.490+0.132
YOY0.6330.497+0.136
5Y0.6400.492+0.148
10Y0.6170.479+0.138
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Continental to the Auto Parts industry mean.
  • A Debt to Equity ratio of 168.4% means that company has $1.68 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Continental AG PK:

  • The MRQ is 1.684. The company is just able to pay all its debts with equity.
  • The TTM is 1.698. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.684TTM1.698-0.014
TTM1.698YOY1.787-0.088
TTM1.6985Y1.852-0.154
5Y1.85210Y1.688+0.164
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6841.019+0.665
TTM1.6981.018+0.680
YOY1.7871.027+0.760
5Y1.8521.023+0.829
10Y1.6881.033+0.655
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 Continental generates.

  • Above 15 is considered overpriced but always compare Continental to the Auto Parts industry mean.
  • A PE ratio of 8.28 means the investor is paying $8.28 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Continental AG PK:

  • The EOD is 8.673. Based on the earnings, the company is underpriced. +1
  • The MRQ is 8.276. Based on the earnings, the company is underpriced. +1
  • The TTM is -6.907. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD8.673MRQ8.276+0.398
MRQ8.276TTM-6.907+15.182
TTM-6.907YOY8.068-14.975
TTM-6.9075Y4.314-11.221
5Y4.31410Y14.403-10.088
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD8.67313.397-4.724
MRQ8.27614.182-5.906
TTM-6.90713.819-20.726
YOY8.06813.973-5.905
5Y4.31417.430-13.116
10Y14.40320.866-6.463
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 Continental AG PK:

  • The EOD is 20.830. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 19.875. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 6.500. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD20.830MRQ19.875+0.955
MRQ19.875TTM6.500+13.374
TTM6.500YOY-14.929+21.430
TTM6.5005Y-11.840+18.341
5Y-11.84010Y13.503-25.343
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD20.8303.977+16.853
MRQ19.8754.135+15.740
TTM6.5001.818+4.682
YOY-14.9293.086-18.015
5Y-11.8401.398-13.238
10Y13.5031.867+11.636
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 Continental is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Auto Parts industry mean).
  • A PB ratio of 0.71 means the investor is paying $0.71 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Continental AG PK:

  • The EOD is 0.748. Based on the equity, the company is cheap. +2
  • The MRQ is 0.714. Based on the equity, the company is cheap. +2
  • The TTM is 0.888. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.748MRQ0.714+0.034
MRQ0.714TTM0.888-0.174
TTM0.888YOY0.811+0.078
TTM0.8885Y1.208-0.320
5Y1.20810Y3.138-1.931
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD0.7481.252-0.504
MRQ0.7141.406-0.692
TTM0.8881.579-0.691
YOY0.8111.489-0.678
5Y1.2081.649-0.441
10Y3.1382.144+0.994
4.6.2. Total Gains per Share

2.4. Latest News of Continental AG PK

Does Continental AG PK still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Continental AG PK to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-09-04
15:40
Are Investors Undervaluing Continental (CTTAY) Right Now?Read
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 Assets37,224,000
Total Liabilities23,083,000
Total Stockholder Equity13,708,000
 As reported
Total Liabilities 23,083,000
Total Stockholder Equity+ 13,708,000
Total Assets = 37,224,000

Assets

Total Assets37,224,000
Total Current Assets18,253,000
Long-term Assets18,971,000
Total Current Assets
Cash And Cash Equivalents 2,167,000
Short-term Investments 130,000
Net Receivables 7,524,000
Inventory 6,539,000
Other Current Assets 1,213,000
Total Current Assets  (as reported)18,253,000
Total Current Assets  (calculated)17,573,000
+/- 680,000
Long-term Assets
Property Plant Equipment 11,580,000
Goodwill 3,202,000
Intangible Assets 740,000
Long-term Assets Other 20,000
Long-term Assets  (as reported)18,971,000
Long-term Assets  (calculated)15,542,000
+/- 3,429,000

Liabilities & Shareholders' Equity

Total Current Liabilities15,240,000
Long-term Liabilities7,843,000
Total Stockholder Equity13,708,000
Total Current Liabilities
Accounts payable 6,386,000
Other Current Liabilities 883,000
Total Current Liabilities  (as reported)15,240,000
Total Current Liabilities  (calculated)7,269,000
+/- 7,971,000
Long-term Liabilities
Long-term Liabilities Other 23,000
Long-term Liabilities  (as reported)7,843,000
Long-term Liabilities  (calculated)23,000
+/- 7,820,000
Total Stockholder Equity
Retained Earnings 10,579,000
Total Stockholder Equity (as reported)13,708,000
Total Stockholder Equity (calculated)10,579,000
+/- 3,129,000
Other
Capital Stock512,000
Common Stock Shares Outstanding 200,006
Net Invested Capital 13,708,000
Net Working Capital 3,013,000



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312000-12-31
> Total Assets 
7,149,150
8,006,093
8,236,693
8,971,917
8,145,236
8,594,659
9,310,780
9,918,175
9,890,850
10,453,620
10,942,953
11,481,265
12,000,410
12,558,531
10,033,219
10,376,159
10,849,715
10,547,700
10,879,953
11,065,658
11,364,047
10,853,000
11,905,628
11,926,808
12,094,575
27,737,600
26,896,487
27,101,796
37,992,087
34,363,088
32,548,594
34,014,344
34,192,651
23,049,200
24,098,900
24,485,900
24,112,300
24,390,500
25,185,800
25,293,200
26,004,900
26,038,400
26,843,200
27,280,000
27,737,300
27,337,900
28,256,100
27,844,600
28,204,800
26,820,800
27,794,700
28,240,700
29,668,200
30,241,100
34,344,200
33,605,300
33,505,200
32,835,700
33,605,900
34,429,900
34,994,900
36,174,900
37,911,800
37,276,400
37,361,300
37,440,500
38,844,200
39,379,300
39,634,300
40,445,400
43,586,500
43,926,100
42,531,500
42,568,200
41,145,400
39,852,800
39,965,100
39,638,000
41,095,400
41,309,800
35,502,100
35,840,800
37,354,300
37,517,800
39,384,500
37,926,700
38,367,000
38,255,600
38,446,400
37,752,800
37,784,000
37,224,000
37,224,00037,784,00037,752,80038,446,40038,255,60038,367,00037,926,70039,384,50037,517,80037,354,30035,840,80035,502,10041,309,80041,095,40039,638,00039,965,10039,852,80041,145,40042,568,20042,531,50043,926,10043,586,50040,445,40039,634,30039,379,30038,844,20037,440,50037,361,30037,276,40037,911,80036,174,90034,994,90034,429,90033,605,90032,835,70033,505,20033,605,30034,344,20030,241,10029,668,20028,240,70027,794,70026,820,80028,204,80027,844,60028,256,10027,337,90027,737,30027,280,00026,843,20026,038,40026,004,90025,293,20025,185,80024,390,50024,112,30024,485,90024,098,90023,049,20034,192,65134,014,34432,548,59434,363,08837,992,08727,101,79626,896,48727,737,60012,094,57511,926,80811,905,62810,853,00011,364,04711,065,65810,879,95310,547,70010,849,71510,376,15910,033,21912,558,53112,000,41011,481,26510,942,95310,453,6209,890,8509,918,1759,310,7808,594,6598,145,2368,971,9178,236,6938,006,0937,149,150
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,926,352
5,089,381
5,402,481
5,353,900
5,699,247
5,958,731
5,635,022
4,975,100
5,954,840
6,051,148
6,112,805
10,353,700
9,714,947
9,812,196
0
0
0
0
0
8,324,600
9,222,800
9,563,300
9,517,200
9,502,600
10,634,900
10,693,100
11,252,200
10,962,900
11,676,300
11,861,000
12,316,600
11,764,400
12,321,500
12,073,500
12,669,500
11,251,300
12,308,900
12,331,300
13,177,600
13,317,800
15,024,400
14,720,100
14,160,500
13,169,100
13,925,900
14,421,100
14,579,000
14,853,900
16,141,600
15,806,100
15,921,500
15,402,100
16,901,900
17,066,800
16,889,800
16,786,700
17,393,800
17,462,500
17,944,300
17,843,700
17,019,500
15,969,400
16,970,200
16,520,100
21,683,100
21,941,000
16,353,300
16,054,800
17,570,500
18,282,600
20,345,900
19,138,000
19,667,600
19,533,700
19,646,000
18,587,800
18,560,000
18,253,000
18,253,00018,560,00018,587,80019,646,00019,533,70019,667,60019,138,00020,345,90018,282,60017,570,50016,054,80016,353,30021,941,00021,683,10016,520,10016,970,20015,969,40017,019,50017,843,70017,944,30017,462,50017,393,80016,786,70016,889,80017,066,80016,901,90015,402,10015,921,50015,806,10016,141,60014,853,90014,579,00014,421,10013,925,90013,169,10014,160,50014,720,10015,024,40013,317,80013,177,60012,331,30012,308,90011,251,30012,669,50012,073,50012,321,50011,764,40012,316,60011,861,00011,676,30010,962,90011,252,20010,693,10010,634,9009,502,6009,517,2009,563,3009,222,8008,324,600000009,812,1969,714,94710,353,7006,112,8056,051,1485,954,8404,975,1005,635,0225,958,7315,699,2475,353,9005,402,4815,089,3814,926,35200000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
845,487
753,248
882,949
1,273,800
988,805
1,482,053
586,498
571,100
814,492
885,634
749,109
2,199,400
967,207
1,182,160
0
2,184,448
1,599,940
2,804,701
2,276,867
1,712,800
1,410,300
1,239,400
1,046,500
1,471,300
1,467,500
1,566,000
1,532,400
1,541,200
1,297,900
1,401,700
1,507,500
2,397,200
1,962,700
1,578,900
2,207,000
2,044,800
2,008,000
1,919,400
2,013,200
3,243,800
2,372,300
2,349,700
1,849,000
1,381,200
1,693,800
1,720,100
1,439,900
1,673,900
1,895,700
1,806,400
1,530,900
1,726,700
2,288,600
2,131,500
1,621,700
2,587,700
1,816,600
1,786,300
1,971,200
3,114,300
2,527,100
2,455,600
2,515,500
2,639,800
2,868,800
2,162,800
2,285,900
1,998,200
2,323,900
1,907,400
2,257,200
2,441,300
2,252,100
2,271,500
2,227,900
2,923,200
2,349,000
2,167,000
2,167,0002,349,0002,923,2002,227,9002,271,5002,252,1002,441,3002,257,2001,907,4002,323,9001,998,2002,285,9002,162,8002,868,8002,639,8002,515,5002,455,6002,527,1003,114,3001,971,2001,786,3001,816,6002,587,7001,621,7002,131,5002,288,6001,726,7001,530,9001,806,4001,895,7001,673,9001,439,9001,720,1001,693,8001,381,2001,849,0002,349,7002,372,3003,243,8002,013,2001,919,4002,008,0002,044,8002,207,0001,578,9001,962,7002,397,2001,507,5001,401,7001,297,9001,541,2001,532,4001,566,0001,467,5001,471,3001,046,5001,239,4001,410,3001,712,8002,276,8672,804,7011,599,9402,184,44801,182,160967,2072,199,400749,109885,634814,492571,100586,4981,482,053988,8051,273,800882,949753,248845,48700000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
51,600
0
0
0
126,900
125,026
135,390
151,242
190,300
117,140
0
0
0
0
0
0
210,700
231,100
255,400
250,800
257,600
253,200
335,300
336,000
319,400
389,000
399,600
346,700
-578,600
318,500
342,900
343,300
-356,500
362,300
381,000
382,900
-362,200
423,900
464,500
487,800
-99,600
465,000
504,900
483,600
-120,700
484,600
535,800
550,000
-208,600
324,300
348,100
476,400
-153,700
101,200
119,300
111,700
-188,200
114,500
147,800
148,700
-398,500
179,700
129,200
123,400
-456,400
138,500
134,100
137,800
101,500
128,400
143,400
138,100
120,400
132,000
130,000
130,000132,000120,400138,100143,400128,400101,500137,800134,100138,500-456,400123,400129,200179,700-398,500148,700147,800114,500-188,200111,700119,300101,200-153,700476,400348,100324,300-208,600550,000535,800484,600-120,700483,600504,900465,000-99,600487,800464,500423,900-362,200382,900381,000362,300-356,500343,300342,900318,500-578,600346,700399,600389,000319,400336,000335,300253,200257,600250,800255,400231,100210,700000000117,140190,300151,242135,390125,026126,90000051,60000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,646,776
2,787,514
2,540,564
2,340,100
2,529,034
2,477,359
2,826,502
2,396,500
2,918,555
2,864,986
2,970,429
4,850,800
4,598,356
4,682,198
0
0
0
0
0
3,742,300
4,615,500
4,919,000
4,931,700
4,577,400
5,400,400
5,121,800
5,653,800
5,443,200
6,126,900
5,999,100
6,384,000
6,222,800
6,090,800
6,263,700
6,332,300
6,244,000
6,188,600
6,091,000
6,719,600
6,908,200
7,747,400
7,370,300
7,246,600
8,245,400
7,406,600
7,470,000
7,762,200
9,222,900
8,541,700
8,165,100
8,497,300
9,323,100
8,652,800
8,751,600
8,849,300
9,440,400
9,090,400
9,049,500
9,345,300
9,782,500
7,824,200
7,099,400
8,507,200
9,301,700
13,415,200
13,984,600
7,939,500
8,728,800
8,363,600
8,721,100
9,839,500
9,672,800
8,957,200
8,854,200
9,216,700
7,977,100
8,326,000
7,524,000
7,524,0008,326,0007,977,1009,216,7008,854,2008,957,2009,672,8009,839,5008,721,1008,363,6008,728,8007,939,50013,984,60013,415,2009,301,7008,507,2007,099,4007,824,2009,782,5009,345,3009,049,5009,090,4009,440,4008,849,3008,751,6008,652,8009,323,1008,497,3008,165,1008,541,7009,222,9007,762,2007,470,0007,406,6008,245,4007,246,6007,370,3007,747,4006,908,2006,719,6006,091,0006,188,6006,244,0006,332,3006,263,7006,090,8006,222,8006,384,0005,999,1006,126,9005,443,2005,653,8005,121,8005,400,4004,577,4004,931,7004,919,0004,615,5003,742,300000004,682,1984,598,3564,850,8002,970,4292,864,9862,918,5552,396,5002,826,5022,477,3592,529,0342,340,1002,540,5642,787,5142,646,77600000000000000
       Other Current Assets 
684,291
919,740
0
0
0
484,722
0
0
2,522,225
812,758
837,208
663,512
730,616
754,666
771
-826
471,792
269,800
641,679
404,487
499,088
283,400
323,709
355,174
391,309
577,300
1,355,509
1,225,198
1,455,975
468,931
1,307,270
1,320,123
1,436,373
582,800
632,400
620,400
655,900
558,500
615,300
628,200
641,800
669,400
716,200
765,500
754,900
145,700
718,300
727,700
667,000
131,600
648,000
761,300
731,600
178,200
873,700
930,100
945,400
182,400
837,500
921,200
1,012,700
203,900
1,103,100
1,060,200
987,400
224,100
1,269,200
1,288,400
1,252,400
237,500
1,490,300
1,562,600
1,477,200
252,500
1,385,900
1,419,900
1,371,400
340,400
1,072,100
1,116,000
1,067,900
334,100
1,182,200
1,224,800
1,164,300
294,300
1,136,000
1,199,700
1,182,100
1,290,600
1,306,000
1,213,000
1,213,0001,306,0001,290,6001,182,1001,199,7001,136,000294,3001,164,3001,224,8001,182,200334,1001,067,9001,116,0001,072,100340,4001,371,4001,419,9001,385,900252,5001,477,2001,562,6001,490,300237,5001,252,4001,288,4001,269,200224,100987,4001,060,2001,103,100203,9001,012,700921,200837,500182,400945,400930,100873,700178,200731,600761,300648,000131,600667,000727,700718,300145,700754,900765,500716,200669,400641,800628,200615,300558,500655,900620,400632,400582,8001,436,3731,320,1231,307,270468,9311,455,9751,225,1981,355,509577,300391,309355,174323,709283,400499,088404,487641,679269,800471,792-826771754,666730,616663,512837,208812,7582,522,22500484,722000919,740684,291
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,106,867
5,286,778
5,447,234
5,193,800
5,180,706
5,106,927
5,729,025
5,877,900
5,950,788
5,875,660
5,981,769
17,383,900
17,181,540
17,289,600
0
0
0
0
0
14,724,600
14,876,100
14,922,600
14,595,100
14,887,900
14,550,900
14,600,100
14,752,700
15,075,500
15,166,900
15,419,000
15,420,700
15,573,500
15,934,600
15,771,100
15,535,300
15,569,500
15,485,800
15,909,400
16,490,600
16,923,300
19,319,800
18,885,200
19,344,700
19,666,600
19,680,000
20,008,800
20,415,900
21,321,000
21,770,200
21,470,300
21,439,800
22,038,400
21,942,300
22,312,500
22,744,500
23,658,700
26,192,700
26,463,600
24,587,200
24,724,500
24,125,900
23,883,400
22,994,900
23,117,900
19,412,300
19,368,800
19,148,800
19,786,000
19,783,800
19,235,200
19,038,600
18,788,700
18,699,400
18,721,900
18,800,400
19,165,000
19,224,000
18,971,000
18,971,00019,224,00019,165,00018,800,40018,721,90018,699,40018,788,70019,038,60019,235,20019,783,80019,786,00019,148,80019,368,80019,412,30023,117,90022,994,90023,883,40024,125,90024,724,50024,587,20026,463,60026,192,70023,658,70022,744,50022,312,50021,942,30022,038,40021,439,80021,470,30021,770,20021,321,00020,415,90020,008,80019,680,00019,666,60019,344,70018,885,20019,319,80016,923,30016,490,60015,909,40015,485,80015,569,50015,535,30015,771,10015,934,60015,573,50015,420,70015,419,00015,166,90015,075,50014,752,70014,600,10014,550,90014,887,90014,595,10014,922,60014,876,10014,724,6000000017,289,60017,181,54017,383,9005,981,7695,875,6605,950,7885,877,9005,729,0255,106,9275,180,7065,193,8005,447,2345,286,7785,106,86700000000000000
       Property Plant Equipment 
2,625,354
2,694,154
2,635,148
2,869,082
2,744,386
2,969,666
3,008,400
3,138,897
3,183,945
3,483,826
3,401,811
3,401,473
3,504,451
3,971,497
3,119,663
3,233,516
3,317,327
3,267,800
3,305,346
3,253,610
3,466,745
3,549,000
3,581,071
3,549,635
3,588,502
5,998,100
5,917,183
6,078,950
8,745,427
8,549,189
8,133,900
8,497,943
8,603,904
5,784,300
5,869,200
5,947,400
5,859,800
6,098,700
6,015,900
6,090,800
6,255,600
6,608,500
6,699,700
6,866,800
6,995,100
7,391,000
7,603,500
7,556,500
7,585,100
7,728,000
7,728,300
7,924,000
8,159,800
8,446,400
9,351,500
9,222,200
9,074,000
9,538,900
9,434,900
9,596,700
9,837,200
10,538,100
10,766,800
10,674,200
10,723,400
11,202,100
11,152,100
11,423,900
11,665,700
12,375,500
14,366,100
14,513,100
14,735,900
14,932,700
14,387,200
14,101,600
13,698,700
13,760,600
11,243,800
11,090,800
10,988,400
11,411,600
11,499,800
11,240,600
11,440,200
11,467,200
11,408,600
11,423,400
11,535,600
11,722,100
11,700,000
11,580,000
11,580,00011,700,00011,722,10011,535,60011,423,40011,408,60011,467,20011,440,20011,240,60011,499,80011,411,60010,988,40011,090,80011,243,80013,760,60013,698,70014,101,60014,387,20014,932,70014,735,90014,513,10014,366,10012,375,50011,665,70011,423,90011,152,10011,202,10010,723,40010,674,20010,766,80010,538,1009,837,2009,596,7009,434,9009,538,9009,074,0009,222,2009,351,5008,446,4008,159,8007,924,0007,728,3007,728,0007,585,1007,556,5007,603,5007,391,0006,995,1006,866,8006,699,7006,608,5006,255,6006,090,8006,015,9006,098,7005,859,8005,947,4005,869,2005,784,3008,603,9048,497,9438,133,9008,549,1898,745,4276,078,9505,917,1835,998,1003,588,5023,549,6353,581,0713,549,0003,466,7453,253,6103,305,3463,267,8003,317,3273,233,5163,119,6633,971,4973,504,4513,401,4733,401,8113,483,8263,183,9453,138,8973,008,4002,969,6662,744,3862,869,0822,635,1482,694,1542,625,354
       Goodwill 
0
0
0
0
0
1,549,368
9,810
0
1,688,085
1,793,813
1,756,281
1,741,841
1,772,278
1,848,342
1,861,959
1,757,718
1,749,495
1,686,064
1,417,790
1,409,401
1,728,228
2,266,981
1,747,526
1,711,672
1,734,384
10,644,419
7,250,404
7,249,499
3,740,195
8,886,029
8,513,827
9,012,478
8,139,544
5,536,600
5,622,500
5,676,500
5,630,900
5,643,600
5,614,400
5,640,200
5,676,200
5,692,400
5,698,600
5,727,700
7,313,393
5,622,200
5,639,600
5,605,700
5,607,000
5,520,900
5,527,700
5,605,400
5,742,200
5,769,100
6,198,800
6,168,300
6,569,800
6,640,600
6,600,900
6,621,900
6,651,300
6,857,300
6,977,100
6,865,900
6,818,800
7,010,100
6,967,800
7,019,200
7,037,600
7,233,400
7,337,900
7,351,500
5,107,100
5,113,500
5,072,700
5,073,400
4,373,800
4,361,600
3,616,200
3,605,600
3,616,700
3,711,800
3,740,100
3,721,300
3,285,800
3,218,200
3,199,700
3,203,900
3,216,900
3,187,500
3,195,000
3,202,000
3,202,0003,195,0003,187,5003,216,9003,203,9003,199,7003,218,2003,285,8003,721,3003,740,1003,711,8003,616,7003,605,6003,616,2004,361,6004,373,8005,073,4005,072,7005,113,5005,107,1007,351,5007,337,9007,233,4007,037,6007,019,2006,967,8007,010,1006,818,8006,865,9006,977,1006,857,3006,651,3006,621,9006,600,9006,640,6006,569,8006,168,3006,198,8005,769,1005,742,2005,605,4005,527,7005,520,9005,607,0005,605,7005,639,6005,622,2007,313,3935,727,7005,698,6005,692,4005,676,2005,640,2005,614,4005,643,6005,630,9005,676,5005,622,5005,536,6008,139,5449,012,4788,513,8278,886,0293,740,1957,249,4997,250,40410,644,4191,734,3841,711,6721,747,5262,266,9811,728,2281,409,4011,417,7901,686,0641,749,4951,757,7181,861,9591,848,3421,772,2781,741,8411,756,2811,793,8131,688,08509,8101,549,36800000
       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
427,900
494,800
502,800
516,400
465,800
677,700
743,700
905,300
1,054,370
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000001,054,370905,300743,700677,700465,800516,400502,800494,800427,9000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
1,520,378
1,634,716
1,710,210
1,777,059
1,796,430
1,875,819
1,875,022
1,858,759
1,889,743
1,991,131
1,552,117
1,563,485
1,568,011
1,831,602
120,040
117,284
213,381
2,559,690
224,722
218,284
235,466
14,995,821
2,826,159
2,700,021
13,988,067
12,397,375
11,763,700
12,250,958
11,323,910
2,068,700
2,000,500
1,946,300
1,795,500
1,723,300
1,603,700
1,512,700
1,446,200
1,365,900
1,255,500
1,169,600
8,671,244
945,100
843,200
730,600
634,200
557,700
501,600
470,700
455,200
443,300
1,194,100
1,140,800
1,348,900
1,336,400
1,298,700
1,280,300
1,283,000
1,514,100
1,620,500
1,550,400
1,481,800
1,607,300
1,522,800
1,510,300
1,503,000
1,566,300
1,660,200
1,700,700
1,708,500
1,691,800
1,676,200
1,651,400
1,516,400
1,346,900
1,164,000
1,116,600
1,062,000
1,087,700
1,047,400
1,029,100
1,037,000
973,700
921,400
906,300
865,300
820,300
785,000
740,000
740,000785,000820,300865,300906,300921,400973,7001,037,0001,029,1001,047,4001,087,7001,062,0001,116,6001,164,0001,346,9001,516,4001,651,4001,676,2001,691,8001,708,5001,700,7001,660,2001,566,3001,503,0001,510,3001,522,8001,607,3001,481,8001,550,4001,620,5001,514,1001,283,0001,280,3001,298,7001,336,4001,348,9001,140,8001,194,100443,300455,200470,700501,600557,700634,200730,600843,200945,1008,671,2441,169,6001,255,5001,365,9001,446,2001,512,7001,603,7001,723,3001,795,5001,946,3002,000,5002,068,70011,323,91012,250,95811,763,70012,397,37513,988,0672,700,0212,826,15914,995,821235,466218,284224,7222,559,690213,381117,284120,0401,831,6021,568,0111,563,4851,552,1171,991,1311,889,7431,858,7591,875,0221,875,8191,796,4301,777,0591,710,2101,634,7161,520,3780000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
235,286
264,298
293,185
149,200
264,967
251,579
244,949
191,100
255,725
257,181
306,285
306,300
1,018,980
1,096,683
0
0
0
0
0
391,500
437,100
472,900
460,500
502,400
332,300
583,400
613,100
629,500
820,600
913,900
894,000
14,100
813,800
638,400
616,500
20,100
678,300
729,400
700,300
19,700
755,900
818,000
865,900
21,500
551,800
600,900
588,900
26,800
576,100
650,700
708,100
27,300
417,000
432,300
581,600
27,600
215,000
250,000
243,900
28,600
259,100
302,200
323,500
24,200
428,900
385,700
361,400
113,700
451,600
482,500
506,600
208,000
449,100
420,200
383,300
134,500
139,000
20,000
20,000139,000134,500383,300420,200449,100208,000506,600482,500451,600113,700361,400385,700428,90024,200323,500302,200259,10028,600243,900250,000215,00027,600581,600432,300417,00027,300708,100650,700576,10026,800588,900600,900551,80021,500865,900818,000755,90019,700700,300729,400678,30020,100616,500638,400813,80014,100894,000913,900820,600629,500613,100583,400332,300502,400460,500472,900437,100391,500000001,096,6831,018,980306,300306,285257,181255,725191,100244,949251,579264,967149,200293,185264,298235,28600000000000000
> Total Liabilities 
5,281,126
6,539,119
6,783,569
7,266,829
6,345,282
6,699,600
7,388,020
7,825,961
7,535,220
7,764,664
8,100,060
8,621,636
8,756,220
8,581,587
6,949,813
7,142,643
7,258,782
6,752,700
6,864,563
7,036,197
7,048,372
6,143,100
6,869,333
6,961,779
6,901,526
20,881,500
19,987,710
20,075,898
27,571,302
26,666,020
25,577,286
26,670,107
28,061,657
18,987,500
18,417,800
18,800,100
18,558,400
18,187,600
18,701,600
18,472,100
18,943,100
18,495,100
18,824,300
18,961,500
18,958,700
18,193,100
19,517,900
19,068,300
19,131,100
17,498,600
17,973,100
18,164,600
18,815,500
19,216,500
22,122,400
21,183,500
20,831,900
19,621,800
20,244,000
21,071,400
21,399,600
21,440,100
22,189,400
22,091,700
21,662,700
21,150,200
21,832,800
22,341,700
21,953,800
22,112,100
24,580,600
25,817,700
26,620,800
26,692,500
25,633,000
25,435,900
27,330,900
26,998,900
27,166,500
28,797,200
23,210,800
23,197,600
23,653,900
23,140,300
24,641,700
24,191,700
24,310,100
24,341,100
23,872,600
23,627,700
23,472,000
23,083,000
23,083,00023,472,00023,627,70023,872,60024,341,10024,310,10024,191,70024,641,70023,140,30023,653,90023,197,60023,210,80028,797,20027,166,50026,998,90027,330,90025,435,90025,633,00026,692,50026,620,80025,817,70024,580,60022,112,10021,953,80022,341,70021,832,80021,150,20021,662,70022,091,70022,189,40021,440,10021,399,60021,071,40020,244,00019,621,80020,831,90021,183,50022,122,40019,216,50018,815,50018,164,60017,973,10017,498,60019,131,10019,068,30019,517,90018,193,10018,958,70018,961,50018,824,30018,495,10018,943,10018,472,10018,701,60018,187,60018,558,40018,800,10018,417,80018,987,50028,061,65726,670,10725,577,28626,666,02027,571,30220,075,89819,987,71020,881,5006,901,5266,961,7796,869,3336,143,1007,048,3727,036,1976,864,5636,752,7007,258,7827,142,6436,949,8138,581,5878,756,2208,621,6368,100,0607,764,6647,535,2207,825,9617,388,0206,699,6006,345,2827,266,8296,783,5696,539,1195,281,126
   > Total Current Liabilities 
2,002,554
2,000,589
0
0
0
2,533,700
0
0
0
3,239,822
0
0
0
3,486,716
3,498,435
3,689,429
4,230,844
3,964,000
4,031,282
4,523,412
4,315,475
3,986,300
4,765,372
4,921,832
4,519,561
9,213,200
8,328,754
8,399,730
11,604,293
10,923,214
10,653,490
11,113,233
16,298,113
11,090,400
10,453,900
10,393,800
9,620,900
8,457,400
9,538,100
9,362,200
10,564,300
10,358,700
10,671,800
10,659,400
10,508,100
11,886,100
10,672,100
12,675,900
11,185,600
9,627,800
11,421,900
9,916,900
10,235,000
10,075,500
13,074,400
14,155,200
13,780,800
12,100,800
12,905,800
13,421,900
13,824,200
13,554,200
14,277,700
14,326,200
14,660,900
14,188,700
15,413,500
15,846,400
15,702,200
15,713,900
16,849,000
17,092,200
17,079,200
16,871,100
15,753,000
13,284,700
14,584,800
14,255,800
16,236,000
18,145,600
12,852,400
12,868,200
14,002,600
15,494,200
17,734,000
16,831,800
16,898,400
16,399,200
16,315,400
15,450,300
15,025,000
15,240,000
15,240,00015,025,00015,450,30016,315,40016,399,20016,898,40016,831,80017,734,00015,494,20014,002,60012,868,20012,852,40018,145,60016,236,00014,255,80014,584,80013,284,70015,753,00016,871,10017,079,20017,092,20016,849,00015,713,90015,702,20015,846,40015,413,50014,188,70014,660,90014,326,20014,277,70013,554,20013,824,20013,421,90012,905,80012,100,80013,780,80014,155,20013,074,40010,075,50010,235,0009,916,90011,421,9009,627,80011,185,60012,675,90010,672,10011,886,10010,508,10010,659,40010,671,80010,358,70010,564,3009,362,2009,538,1008,457,4009,620,90010,393,80010,453,90011,090,40016,298,11311,113,23310,653,49010,923,21411,604,2938,399,7308,328,7549,213,2004,519,5614,921,8324,765,3723,986,3004,315,4754,523,4124,031,2823,964,0004,230,8443,689,4293,498,4353,486,7160003,239,8220002,533,7000002,000,5892,002,554
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
531,515
541,810
945,681
897,300
730,434
1,444,626
1,098,873
703,100
1,150,157
1,431,293
921,857
3,254,200
2,428,462
2,419,069
0
0
0
0
0
0
0
0
0
1,203,400
3,320,200
3,003,500
4,067,000
3,929,600
4,030,700
4,028,100
2,513,500
4,061,700
2,473,900
4,801,400
3,177,300
1,583,100
2,980,100
1,492,300
1,223,000
1,333,900
2,653,400
4,229,200
3,831,700
2,058,400
2,459,200
2,827,600
2,605,600
2,097,500
1,939,400
2,595,600
2,950,500
2,055,300
2,996,700
3,692,900
3,356,700
3,149,800
3,985,200
4,875,800
4,554,700
4,230,500
3,612,000
3,425,700
2,568,800
2,174,500
1,803,900
1,866,400
1,975,600
1,597,300
2,045,700
2,879,500
4,306,400
3,671,100
4,029,800
4,123,800
3,818,700
2,958,300
3,177,000
0
03,177,0002,958,3003,818,7004,123,8004,029,8003,671,1004,306,4002,879,5002,045,7001,597,3001,975,6001,866,4001,803,9002,174,5002,568,8003,425,7003,612,0004,230,5004,554,7004,875,8003,985,2003,149,8003,356,7003,692,9002,996,7002,055,3002,950,5002,595,6001,939,4002,097,5002,605,6002,827,6002,459,2002,058,4003,831,7004,229,2002,653,4001,333,9001,223,0001,492,3002,980,1001,583,1003,177,3004,801,4002,473,9004,061,7002,513,5004,028,1004,030,7003,929,6004,067,0003,003,5003,320,2001,203,4000000000002,419,0692,428,4623,254,200921,8571,431,2931,150,157703,1001,098,8731,444,626730,434897,300945,681541,810531,51500000000000000
       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
4,952,300
4,722,600
5,358,000
2,950,500
2,068,000
2,996,700
3,692,900
3,356,700
3,622,276
0
0
0
3,912,200
0
0
0
1,855,500
0
0
0
1,309,100
0
0
0
3,386,100
0
0
0
2,664,900
0
0
002,664,9000003,386,1000001,309,1000001,855,5000003,912,2000003,622,2763,356,7003,692,9002,996,7002,068,0002,950,5005,358,0004,722,6004,952,3000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
847,361
847,554
0
0
785,381
1,026,272
0
0
1,170,825
1,304,419
1,400,673
1,352,965
1,415,290
1,602,709
1,197,259
1,223,202
1,157,553
1,322,100
1,359,020
1,264,298
1,345,820
1,465,900
1,575,894
1,446,992
1,443,903
2,758,900
2,729,509
2,795,606
3,798,350
3,437,715
3,103,604
3,454,668
3,865,685
2,819,500
2,946,200
3,244,500
3,138,300
3,510,500
3,685,500
3,830,500
3,881,200
4,111,400
4,229,000
4,227,300
4,155,300
4,344,600
4,504,900
4,376,200
4,341,800
4,596,300
4,756,800
4,728,000
4,882,000
4,861,600
5,775,200
5,552,800
5,383,300
5,493,800
5,707,300
6,043,100
5,997,100
6,248,000
6,760,100
6,608,600
6,369,800
6,798,500
6,757,000
6,889,400
6,685,000
7,293,000
7,186,100
6,956,300
6,868,600
7,111,000
6,652,900
4,522,600
6,008,700
5,933,100
4,937,900
5,132,000
5,376,200
5,865,400
6,511,700
6,765,500
7,184,300
7,637,000
7,368,200
6,940,900
6,753,200
6,875,100
6,585,000
6,386,000
6,386,0006,585,0006,875,1006,753,2006,940,9007,368,2007,637,0007,184,3006,765,5006,511,7005,865,4005,376,2005,132,0004,937,9005,933,1006,008,7004,522,6006,652,9007,111,0006,868,6006,956,3007,186,1007,293,0006,685,0006,889,4006,757,0006,798,5006,369,8006,608,6006,760,1006,248,0005,997,1006,043,1005,707,3005,493,8005,383,3005,552,8005,775,2004,861,6004,882,0004,728,0004,756,8004,596,3004,341,8004,376,2004,504,9004,344,6004,155,3004,227,3004,229,0004,111,4003,881,2003,830,5003,685,5003,510,5003,138,3003,244,5002,946,2002,819,5003,865,6853,454,6683,103,6043,437,7153,798,3502,795,6062,729,5092,758,9001,443,9031,446,9921,575,8941,465,9001,345,8201,264,2981,359,0201,322,1001,157,5531,223,2021,197,2591,602,7091,415,2901,352,9651,400,6731,304,4191,170,825001,026,272785,38100847,554847,361
       Other Current Liabilities 
574,639
571,978
0
0
0
1,445,567
0
0
0
910,133
0
0
0
1,060,475
1,769,660
1,924,417
2,127,609
416,500
1,941,828
1,814,489
1,870,782
336,600
2,039,321
2,043,547
2,153,800
679,100
3,170,784
3,185,055
3,935,639
3,509,119
3,309,814
3,784,699
4,113,956
8,270,900
7,507,700
7,149,300
6,482,600
1,881,600
779,500
823,300
893,700
764,400
880,000
882,600
3,136,100
184,700
916,800
933,700
977,700
206,800
915,800
1,078,700
1,147,500
237,100
1,148,800
1,194,800
1,241,300
235,500
706,800
766,500
869,600
259,700
843,900
809,200
855,000
276,400
712,700
715,800
770,500
302,700
866,100
933,400
911,300
320,000
668,500
770,000
974,800
494,500
791,400
846,800
914,800
458,600
5,445,200
5,593,400
5,992,300
5,270,800
5,293,800
809,600
895,500
5,421,900
5,089,000
883,000
883,0005,089,0005,421,900895,500809,6005,293,8005,270,8005,992,3005,593,4005,445,200458,600914,800846,800791,400494,500974,800770,000668,500320,000911,300933,400866,100302,700770,500715,800712,700276,400855,000809,200843,900259,700869,600766,500706,800235,5001,241,3001,194,8001,148,800237,1001,147,5001,078,700915,800206,800977,700933,700916,800184,7003,136,100882,600880,000764,400893,700823,300779,5001,881,6006,482,6007,149,3007,507,7008,270,9004,113,9563,784,6993,309,8143,509,1193,935,6393,185,0553,170,784679,1002,153,8002,043,5472,039,321336,6001,870,7821,814,4891,941,828416,5002,127,6091,924,4171,769,6601,060,475000910,1330001,445,567000571,978574,639
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,451,378
3,453,213
3,027,939
2,788,700
2,833,282
2,512,785
2,732,897
2,156,800
2,103,961
2,039,947
2,381,965
11,668,300
11,658,956
11,676,168
0
0
0
0
0
7,897,100
7,963,900
8,406,300
8,937,500
9,730,200
9,163,500
9,109,900
8,378,800
8,136,400
8,152,500
8,302,100
8,450,600
6,307,000
8,845,800
6,392,400
7,945,500
7,870,800
6,551,200
8,247,700
8,580,500
9,141,000
9,048,000
7,028,300
7,051,100
7,521,000
7,338,200
7,649,500
7,575,400
7,885,900
7,911,700
7,765,500
7,001,800
6,961,500
6,419,300
6,495,300
6,251,600
6,398,200
7,731,600
8,725,500
9,541,600
9,821,400
9,880,000
12,151,200
12,746,100
12,743,100
10,930,500
10,651,600
10,358,400
10,329,400
9,651,300
7,646,100
6,907,700
7,359,900
7,411,700
7,941,900
7,557,200
8,177,400
8,447,000
7,843,000
7,843,0008,447,0008,177,4007,557,2007,941,9007,411,7007,359,9006,907,7007,646,1009,651,30010,329,40010,358,40010,651,60010,930,50012,743,10012,746,10012,151,2009,880,0009,821,4009,541,6008,725,5007,731,6006,398,2006,251,6006,495,3006,419,3006,961,5007,001,8007,765,5007,911,7007,885,9007,575,4007,649,5007,338,2007,521,0007,051,1007,028,3009,048,0009,141,0008,580,5008,247,7006,551,2007,870,8007,945,5006,392,4008,845,8006,307,0008,450,6008,302,1008,152,5008,136,4008,378,8009,109,9009,163,5009,730,2008,937,5008,406,3007,963,9007,897,1000000011,676,16811,658,95611,668,3002,381,9652,039,9472,103,9612,156,8002,732,8972,512,7852,833,2822,788,7003,027,9393,453,2133,451,37800000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,700
21,800
18,600
11,700
17,100
35,000
47,200
25,600
61,400
62,900
63,000
3,300
33,200
21,300
21,200
8,200
28,200
25,500
23,900
9,200
26,000
23,000
23,00026,0009,20023,90025,50028,2008,20021,20021,30033,2003,30063,00062,90061,40025,60047,20035,00017,10011,70018,60021,80012,7000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
208,100
0
0
0
222,400
0
0
0
0
0
0
0
335,500
0
0
0
325,600
0
0
0
192,700
0
0
0
169,600
0
0
0
0
0
0
000000169,600000192,700000325,600000335,5000000000222,400000208,1000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,731,241
1,376,718
1,453,124
1,705,088
1,799,954
1,798,387
1,922,760
2,092,214
2,230,975
2,498,237
2,646,713
2,653,317
3,024,285
3,686,179
2,838,862
2,979,955
3,331,213
3,574,200
3,788,303
3,798,497
4,079,118
4,470,800
4,789,688
4,728,947
4,949,981
6,583,200
6,624,522
6,760,160
10,031,445
7,328,911
6,619,759
6,959,107
5,717,550
3,772,600
5,359,500
6,013,900
5,867,700
5,859,600
6,150,300
6,474,600
6,697,000
7,146,100
7,631,500
7,962,600
8,421,600
8,767,400
8,362,900
8,443,100
8,755,200
9,011,200
9,506,900
9,744,200
10,488,600
10,672,100
11,738,300
11,970,500
12,222,400
12,786,300
12,943,200
12,928,400
13,154,600
14,270,000
15,251,300
14,736,900
15,251,700
15,828,400
16,553,300
16,571,600
17,215,400
17,850,400
18,506,300
17,653,900
15,442,800
15,395,300
15,062,400
13,970,500
12,252,900
12,262,400
13,550,500
12,115,500
11,877,400
12,190,700
13,238,900
13,925,200
14,274,400
13,259,200
13,587,700
13,468,500
14,121,700
13,675,900
13,877,000
13,708,000
13,708,00013,877,00013,675,90014,121,70013,468,50013,587,70013,259,20014,274,40013,925,20013,238,90012,190,70011,877,40012,115,50013,550,50012,262,40012,252,90013,970,50015,062,40015,395,30015,442,80017,653,90018,506,30017,850,40017,215,40016,571,60016,553,30015,828,40015,251,70014,736,90015,251,30014,270,00013,154,60012,928,40012,943,20012,786,30012,222,40011,970,50011,738,30010,672,10010,488,6009,744,2009,506,9009,011,2008,755,2008,443,1008,362,9008,767,4008,421,6007,962,6007,631,5007,146,1006,697,0006,474,6006,150,3005,859,6005,867,7006,013,9005,359,5003,772,6005,717,5506,959,1076,619,7597,328,91110,031,4456,760,1606,624,5226,583,2004,949,9814,728,9474,789,6884,470,8004,079,1183,798,4973,788,3033,574,2003,331,2132,979,9552,838,8623,686,1793,024,2852,653,3172,646,7132,498,2372,230,9752,092,2141,922,7601,798,3871,799,9541,705,0881,453,1241,376,7181,731,241
   Common Stock
321,539
305,660
0
0
0
361,103
0
0
401,925
436,738
426,287
422,490
436,582
482,836
371,829
372,494
372,898
373,400
373,213
373,965
374,616
375,100
380,143
375,272
376,405
414,000
413,789
414,371
608,722
602,136
573,671
606,505
632,894
432,600
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
512,000
0
0512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000512,000432,600632,894606,505573,671602,136608,722414,371413,789414,000376,405375,272380,143375,100374,616373,965373,213373,400372,898372,494371,829482,836436,582422,490426,287436,738401,92500361,103000305,660321,539
   Retained Earnings 
654,813
352,835
0
0
0
513,765
0
0
697,835
832,284
1,019,498
1,039,599
1,319,803
1,611,398
1,338,431
1,462,722
1,787,875
2,049,700
2,270,463
2,329,254
2,560,775
2,886,800
3,199,002
3,167,263
3,419,955
3,614,400
3,779,273
3,666,687
5,070,427
2,414,808
1,907,462
1,970,651
504,149
636,400
864,100
985,300
999,400
1,212,400
1,580,600
1,895,400
2,106,100
2,454,600
2,937,500
3,295,000
3,607,100
4,038,100
4,503,400
4,754,100
5,188,200
5,535,300
6,123,600
6,339,100
6,828,900
7,404,300
8,061,000
8,202,900
8,838,600
9,481,800
10,215,800
10,370,600
10,749,500
11,534,700
12,284,300
12,179,700
12,908,800
13,669,300
14,437,700
14,359,700
14,985,700
15,697,200
16,272,300
15,807,200
13,820,800
13,522,100
13,814,400
13,073,300
11,753,900
11,960,200
12,407,700
10,815,500
10,105,600
10,258,600
10,504,000
9,813,200
9,602,500
9,910,500
10,292,700
10,201,300
10,499,900
10,766,900
10,714,000
10,579,000
10,579,00010,714,00010,766,90010,499,90010,201,30010,292,7009,910,5009,602,5009,813,20010,504,00010,258,60010,105,60010,815,50012,407,70011,960,20011,753,90013,073,30013,814,40013,522,10013,820,80015,807,20016,272,30015,697,20014,985,70014,359,70014,437,70013,669,30012,908,80012,179,70012,284,30011,534,70010,749,50010,370,60010,215,8009,481,8008,838,6008,202,9008,061,0007,404,3006,828,9006,339,1006,123,6005,535,3005,188,2004,754,1004,503,4004,038,1003,607,1003,295,0002,937,5002,454,6002,106,1001,895,4001,580,6001,212,400999,400985,300864,100636,400504,1491,970,6511,907,4622,414,8085,070,4273,666,6873,779,2733,614,4003,419,9553,167,2633,199,0022,886,8002,560,7752,329,2542,270,4632,049,7001,787,8751,462,7221,338,4311,611,3981,319,8031,039,5991,019,498832,284697,83500513,765000352,835654,813
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000-87,550000-18,425-19,433
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,128,602
1,144,739
1,170,439
1,151,100
1,144,627
1,095,278
1,143,727
1,208,900
1,210,543
1,186,411
1,153,622
2,554,800
2,431,460
2,679,102
0
0
0
0
0
2,703,600
3,983,400
4,516,600
4,356,300
4,135,200
4,057,700
4,067,200
4,078,900
4,179,500
4,182,000
4,155,600
4,302,500
4,217,300
3,347,500
3,177,000
3,055,000
2,963,900
2,871,300
2,893,100
3,147,700
2,755,800
3,165,300
3,255,600
2,871,800
2,792,500
2,215,400
2,045,800
1,893,100
2,223,300
2,455,000
2,045,200
1,830,900
1,647,100
1,603,600
1,699,900
1,717,700
1,641,200
1,722,000
1,334,700
1,110,000
1,361,200
736,000
385,200
-13,000
-209,800
630,800
788,000
1,259,800
1,420,100
2,222,900
3,600,000
4,155,600
2,836,700
2,783,000
2,755,200
3,109,800
4,155,600
4,156,000
0
04,156,0004,155,6003,109,8002,755,2002,783,0002,836,7004,155,6003,600,0002,222,9001,420,1001,259,800788,000630,800-209,800-13,000385,200736,0001,361,2001,110,0001,334,7001,722,0001,641,2001,717,7001,699,9001,603,6001,647,1001,830,9002,045,2002,455,0002,223,3001,893,1002,045,8002,215,4002,792,5002,871,8003,255,6003,165,3002,755,8003,147,7002,893,1002,871,3002,963,9003,055,0003,177,0003,347,5004,217,3004,302,5004,155,6004,182,0004,179,5004,078,9004,067,2004,057,7004,135,2004,356,3004,516,6003,983,4002,703,600000002,679,1022,431,4602,554,8001,153,6221,186,4111,210,5431,208,9001,143,7271,095,2781,144,6271,151,1001,170,4391,144,7391,128,60200000000000000



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.