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

Kion Group AG
Buy, Hold or Sell?

Let's analyze Kion Group AG together

I guess you are interested in Kion Group AG. 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 Kion Group AG. 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 Kion Group AG

I send you an email if I find something interesting about Kion Group AG.

1. Quick Overview

1.1. Quick analysis of Kion Group AG (30 sec.)










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

How much money do you get?

How much money do you get?
€0.99
When do you have the money?
1 year
How often do you get paid?
85.0%

What is your share worth?

Current worth
€45.45
Expected worth in 1 year
€47.71
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
€3.14
Return On Investment
9.6%

For what price can you sell your share?

Current Price per Share
€32.74
Expected price per share
€27.65 - €35.77
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Kion Group AG (5 min.)




Live pricePrice per Share (EOD)
€32.74
Intrinsic Value Per Share
€17.28 - €34.69
Total Value Per Share
€62.74 - €80.15

2.2. Growth of Kion Group AG (5 min.)




Is Kion Group AG growing?

Current yearPrevious yearGrowGrow %
How rich?$6.6b$6.3b$238.9m3.7%

How much money is Kion Group AG making?

Current yearPrevious yearGrowGrow %
Making money$94.4m$23.6m$70.7m74.9%
Net Profit Margin2.9%0.7%--

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

2.3. Financial Health of Kion Group AG (5 min.)




2.4. Comparing to competitors in the Farm & Heavy Construction Machinery industry (5 min.)




  Industry Rankings (Farm & Heavy Construction Machinery)  


Richest
#17 / 142

Most Revenue
#17 / 142

Most Profit
#30 / 142
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Kion Group AG?

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

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

Speculation

The Price per Share of Kion Group AG is €32.74. 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 Kion Group AG.
  • 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 Kion Group AG, 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 €45.45. Based on the TTM, the Book Value Change Per Share is €0.56 per quarter. Based on the YOY, the Book Value Change Per Share is €0.09 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 €0.22 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Kion Group AG.

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 Eps0.581.8%0.722.2%0.581.8%0.762.3%0.722.2%
Usd Book Value Change Per Share0.120.4%0.631.9%0.100.3%1.133.4%0.932.8%
Usd Dividend Per Share0.782.4%0.250.8%0.892.7%0.551.7%0.672.1%
Usd Total Gains Per Share0.902.7%0.872.7%0.993.0%1.685.1%1.604.9%
Usd Price Per Share43.47-45.30-33.10-60.13-59.28-
Price to Earnings Ratio18.79-15.94-16.30-11.92-18.33-
Price-to-Total Gains Ratio48.36-9.83-74.68-65.92-27.68-
Price to Book Ratio0.86-0.91-0.69-1.54-2.20-
Price-to-Total Gains Ratio48.36-9.83-74.68-65.92-27.68-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share36.410154
Number of shares27
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.250.55
Usd Book Value Change Per Share0.631.13
Usd Total Gains Per Share0.871.68
Gains per Quarter (27 shares)23.6045.37
Gains per Year (27 shares)94.41181.50
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
127688460122171
253135178119244352
380203272179365533
4107271366239487714
5134338460298609895
61604065543587311076
71874746484188531257
82145427424789741438
924160983653710961619
1026767793059712181800

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%12.00.00.0100.0%19.01.00.095.0%39.01.00.097.5%50.08.00.086.2%
Book Value Change Per Share3.01.00.075.0%10.02.00.083.3%15.04.01.075.0%30.09.01.075.0%37.017.04.063.8%
Dividend per Share2.00.02.050.0%9.00.03.075.0%16.00.04.080.0%34.00.06.085.0%37.00.021.063.8%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%17.03.00.085.0%33.07.00.082.5%41.014.03.070.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Kion Group AG 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--0.1080.564-81%0.094+15%1.014-89%0.834-87%
Book Value Per Share--45.45244.851+1%43.212+5%37.602+21%28.219+61%
Current Ratio--1.0421.0430%1.029+1%0.893+17%0.895+16%
Debt To Asset Ratio--0.6670.671-1%0.665+0%0.691-3%0.716-7%
Debt To Equity Ratio--2.0052.045-2%1.984+1%2.279-12%2.581-22%
Dividend Per Share--0.7000.222+215%0.798-12%0.497+41%0.605+16%
Eps--0.5200.647-20%0.5210%0.682-24%0.651-20%
Free Cash Flow Per Share--0.8751.208-28%0.341+157%0.820+7%0.703+24%
Free Cash Flow To Equity Per Share--0.1710.031+460%-0.076+145%0.316-46%0.531-68%
Gross Profit Margin---3.453-2.578-25%-2.309-33%-0.987-71%-1.336-61%
Intrinsic Value_10Y_max--34.693--------
Intrinsic Value_10Y_min--17.284--------
Intrinsic Value_1Y_max--2.911--------
Intrinsic Value_1Y_min--1.864--------
Intrinsic Value_3Y_max--9.177--------
Intrinsic Value_3Y_min--5.520--------
Intrinsic Value_5Y_max--15.964--------
Intrinsic Value_5Y_min--9.059--------
Market Cap4293032500.000-19%5125676250.0005341049062.500-4%3902771718.750+31%7089830406.250-28%6989487000.000-27%
Net Profit Margin--0.0240.029-20%0.007+230%0.032-25%0.040-40%
Operating Margin--0.0630.078-19%0.026+140%0.051+24%0.070-9%
Operating Ratio--0.9370.934+0%0.983-5%0.946-1%0.937+0%
Pb Ratio0.720-19%0.8600.908-5%0.689+25%1.538-44%2.199-61%
Pe Ratio15.737-19%18.78915.936+18%16.300+15%11.923+58%18.331+2%
Price Per Share32.740-19%39.09040.733-4%29.764+31%54.069-28%53.304-27%
Price To Free Cash Flow Ratio9.357-19%11.17214.552-23%4.872+129%6.983+60%-38.193+442%
Price To Total Gains Ratio40.500-19%48.3559.833+392%74.680-35%65.919-27%27.680+75%
Quick Ratio--0.6130.636-4%0.654-6%0.565+9%0.587+4%
Return On Assets--0.0040.005-20%0.001+196%0.005-26%0.007-44%
Return On Equity--0.0110.014-21%0.004+198%0.017-33%0.025-54%
Total Gains Per Share--0.8080.786+3%0.892-9%1.511-47%1.439-44%
Usd Book Value--6628004790.0006540371310.000+1%6301408822.500+5%5483247973.500+21%4115050805.250+61%
Usd Book Value Change Per Share--0.1200.627-81%0.105+15%1.128-89%0.928-87%
Usd Book Value Per Share--50.54749.879+1%48.057+5%41.817+21%31.383+61%
Usd Dividend Per Share--0.7790.247+215%0.887-12%0.553+41%0.672+16%
Usd Eps--0.5780.720-20%0.5790%0.759-24%0.724-20%
Usd Free Cash Flow--127557870.000176128837.500-28%49655265.000+157%119617476.000+7%102463333.500+24%
Usd Free Cash Flow Per Share--0.9731.343-28%0.379+157%0.912+7%0.781+24%
Usd Free Cash Flow To Equity Per Share--0.1900.034+460%-0.085+145%0.351-46%0.590-68%
Usd Market Cap4774281443.250-19%5700264557.6255939780662.406-4%4340272428.422+31%7884600394.791-28%7773008492.700-27%
Usd Price Per Share36.410-19%43.47245.299-4%33.100+31%60.130-28%59.279-27%
Usd Profit--75845220.00094417290.000-20%23687730.000+220%89062528.500-15%89510148.750-15%
Usd Revenue--3199622910.0003211883812.5000%3118439610.000+3%2857196199.000+12%2350059137.250+36%
Usd Total Gains Per Share--0.8990.874+3%0.992-9%1.681-47%1.600-44%
 EOD+4 -4MRQTTM+15 -21YOY+21 -155Y+17 -1910Y+16 -20

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1515.737
Price to Book Ratio (EOD)Between0-10.720
Net Profit Margin (MRQ)Greater than00.024
Operating Margin (MRQ)Greater than00.063
Quick Ratio (MRQ)Greater than10.613
Current Ratio (MRQ)Greater than11.042
Debt to Asset Ratio (MRQ)Less than10.667
Debt to Equity Ratio (MRQ)Less than12.005
Return on Equity (MRQ)Greater than0.150.011
Return on Assets (MRQ)Greater than0.050.004
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5043.688
Ma 20Greater thanMa 5033.474
Ma 50Greater thanMa 10035.252
Ma 100Greater thanMa 20038.643
OpenGreater thanClose32.920
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Kion Group AG

KION GROUP AG provides industrial trucks and supply chain solutions worldwide. The company operates in Industrial Trucks & Services and Supply Chain Solutions segments. It offers forklift trucks, counterbalance trucks with electric drive and internal combustion engine, ride-on and hand-operated warehouse trucks, automated guided vehicle systems (AGVs), and towing vehicles under the Linde, STILL, Baoli, Fenwick, and OM brands. The company also manufactures and sells spare parts; leases and rents industrial trucks and related items; and offers maintenance and repair, and fleet management services, as well as provides finance solutions. In addition, it provides integrated technology and software solutions, including automated guided vehicle systems, palletizers, storage and picking equipment, automated storage and retrieval systems, sorters, and conveyors under the Dematic brand. The company was formerly known as KION Holding 1 GmbH. KION GROUP AG was founded in 2006 and is based in Frankfurt am Main, Germany.

Fundamental data was last updated by Penke on 2024-09-10 22:36:02.

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 less efficient 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 not 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 fair priced.
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 Kion Group AG earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Kion Group AG to the Farm & Heavy Construction Machinery industry mean.
  • A Net Profit Margin of 2.4% means that €0.02 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Kion Group AG:

  • The MRQ is 2.4%. The company is making a profit. +1
  • The TTM is 2.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.4%TTM2.9%-0.6%
TTM2.9%YOY0.7%+2.2%
TTM2.9%5Y3.2%-0.2%
5Y3.2%10Y4.0%-0.8%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4%5.3%-2.9%
TTM2.9%5.4%-2.5%
YOY0.7%5.6%-4.9%
5Y3.2%4.0%-0.8%
10Y4.0%3.5%+0.5%
4.3.1.2. Return on Assets

Shows how efficient Kion Group AG is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Kion Group AG to the Farm & Heavy Construction Machinery industry mean.
  • 0.4% Return on Assets means that Kion Group AG generated €0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Kion Group AG:

  • The MRQ is 0.4%. 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+/- 
MRQ0.4%TTM0.5%-0.1%
TTM0.5%YOY0.1%+0.3%
TTM0.5%5Y0.5%0.0%
5Y0.5%10Y0.7%-0.2%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%1.1%-0.7%
TTM0.5%1.1%-0.6%
YOY0.1%1.4%-1.3%
5Y0.5%1.0%-0.5%
10Y0.7%0.9%-0.2%
4.3.1.3. Return on Equity

Shows how efficient Kion Group AG is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Kion Group AG to the Farm & Heavy Construction Machinery industry mean.
  • 1.1% Return on Equity means Kion Group AG generated €0.01 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Kion Group AG:

  • The MRQ is 1.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.4%-0.3%
TTM1.4%YOY0.4%+1.1%
TTM1.4%5Y1.7%-0.3%
5Y1.7%10Y2.5%-0.8%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%2.8%-1.7%
TTM1.4%2.4%-1.0%
YOY0.4%3.4%-3.0%
5Y1.7%2.5%-0.8%
10Y2.5%2.1%+0.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Kion Group AG.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Kion Group AG is operating .

  • Measures how much profit Kion Group AG 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 Kion Group AG to the Farm & Heavy Construction Machinery industry mean.
  • An Operating Margin of 6.3% means the company generated €0.06  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Kion Group AG:

  • The MRQ is 6.3%. The company is operating less efficient.
  • The TTM is 7.8%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ6.3%TTM7.8%-1.5%
TTM7.8%YOY2.6%+5.2%
TTM7.8%5Y5.1%+2.7%
5Y5.1%10Y7.0%-1.8%
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ6.3%8.9%-2.6%
TTM7.8%3.6%+4.2%
YOY2.6%6.1%-3.5%
5Y5.1%5.1%+0.0%
10Y7.0%4.7%+2.3%
4.3.2.2. Operating Ratio

Measures how efficient Kion Group AG is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Farm & Heavy Construction Machinery industry mean).
  • An Operation Ratio of 0.94 means that the operating costs are €0.94 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Kion Group AG:

  • The MRQ is 0.937. The company is less efficient in keeping operating costs low.
  • The TTM is 0.934. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.937TTM0.934+0.003
TTM0.934YOY0.983-0.050
TTM0.9345Y0.946-0.013
5Y0.94610Y0.937+0.010
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9371.542-0.605
TTM0.9341.545-0.611
YOY0.9831.411-0.428
5Y0.9461.389-0.443
10Y0.9371.173-0.236
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Kion Group AG.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Kion Group AG is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Farm & Heavy Construction Machinery industry mean).
  • A Current Ratio of 1.04 means the company has €1.04 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Kion Group AG:

  • The MRQ is 1.042. The company is just able to pay all its short-term debts.
  • The TTM is 1.043. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.042TTM1.043-0.002
TTM1.043YOY1.029+0.014
TTM1.0435Y0.893+0.151
5Y0.89310Y0.895-0.002
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0421.536-0.494
TTM1.0431.530-0.487
YOY1.0291.552-0.523
5Y0.8931.620-0.727
10Y0.8951.554-0.659
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Kion Group AG to the Farm & Heavy Construction Machinery industry mean.
  • A Quick Ratio of 0.61 means the company can pay off €0.61 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Kion Group AG:

  • The MRQ is 0.613. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.636. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.613TTM0.636-0.023
TTM0.636YOY0.654-0.018
TTM0.6365Y0.565+0.071
5Y0.56510Y0.587-0.022
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6130.646-0.033
TTM0.6360.715-0.079
YOY0.6540.818-0.164
5Y0.5650.837-0.272
10Y0.5870.847-0.260
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Kion Group AG.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Kion Group AG assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Kion Group AG to Farm & Heavy Construction Machinery industry mean.
  • A Debt to Asset Ratio of 0.67 means that Kion Group AG assets are financed with 66.7% credit (debt) and the remaining percentage (100% - 66.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Kion Group AG:

  • The MRQ is 0.667. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.671. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.667TTM0.671-0.004
TTM0.671YOY0.665+0.006
TTM0.6715Y0.691-0.020
5Y0.69110Y0.716-0.025
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6670.549+0.118
TTM0.6710.553+0.118
YOY0.6650.544+0.121
5Y0.6910.556+0.135
10Y0.7160.558+0.158
4.5.4.2. Debt to Equity Ratio

Measures if Kion Group AG is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Kion Group AG to the Farm & Heavy Construction Machinery industry mean.
  • A Debt to Equity ratio of 200.5% means that company has €2.01 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Kion Group AG:

  • The MRQ is 2.005. The company is just not able to pay all its debts with equity.
  • The TTM is 2.045. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.005TTM2.045-0.040
TTM2.045YOY1.984+0.061
TTM2.0455Y2.279-0.234
5Y2.27910Y2.581-0.302
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0051.248+0.757
TTM2.0451.276+0.769
YOY1.9841.215+0.769
5Y2.2791.306+0.973
10Y2.5811.360+1.221
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 Kion Group AG generates.

  • Above 15 is considered overpriced but always compare Kion Group AG to the Farm & Heavy Construction Machinery industry mean.
  • A PE ratio of 18.79 means the investor is paying €18.79 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Kion Group AG:

  • The EOD is 15.737. Based on the earnings, the company is fair priced.
  • The MRQ is 18.789. Based on the earnings, the company is fair priced.
  • The TTM is 15.936. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD15.737MRQ18.789-3.052
MRQ18.789TTM15.936+2.853
TTM15.936YOY16.300-0.364
TTM15.9365Y11.923+4.014
5Y11.92310Y18.331-6.409
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD15.7378.517+7.220
MRQ18.7899.914+8.875
TTM15.9369.470+6.466
YOY16.3009.119+7.181
5Y11.92312.298-0.375
10Y18.33115.274+3.057
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 Kion Group AG:

  • The EOD is 9.357. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 11.172. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 14.552. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD9.357MRQ11.172-1.815
MRQ11.172TTM14.552-3.380
TTM14.552YOY4.872+9.679
TTM14.5525Y6.983+7.568
5Y6.98310Y-38.193+45.176
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD9.3573.077+6.280
MRQ11.1723.050+8.122
TTM14.5521.818+12.734
YOY4.8720.592+4.280
5Y6.9831.448+5.535
10Y-38.1930.834-39.027
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 Kion Group AG is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Farm & Heavy Construction Machinery industry mean).
  • A PB ratio of 0.86 means the investor is paying €0.86 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Kion Group AG:

  • The EOD is 0.720. Based on the equity, the company is cheap. +2
  • The MRQ is 0.860. Based on the equity, the company is cheap. +2
  • The TTM is 0.908. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.720MRQ0.860-0.140
MRQ0.860TTM0.908-0.048
TTM0.908YOY0.689+0.218
TTM0.9085Y1.538-0.630
5Y1.53810Y2.199-0.661
Compared to industry (Farm & Heavy Construction Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD0.7201.172-0.452
MRQ0.8601.266-0.406
TTM0.9081.445-0.537
YOY0.6891.398-0.709
5Y1.5381.699-0.161
10Y2.1992.094+0.105
4.6.2. Total Gains per Share

2.4. Latest News of Kion Group AG

Does Kion Group AG 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 Kion Group AG to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-09-15
09:22
Institutions own 33% of KION GROUP AG (ETR:KGX) shares but public companies control 47% of the companyRead
2024-08-25
10:59
The Returns On Capital At KION GROUP (ETR:KGX) Don't Inspire ConfidenceRead
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 Assets17,890,200
Total Liabilities11,930,300
Total Stockholder Equity5,949,400
 As reported
Total Liabilities 11,930,300
Total Stockholder Equity+ 5,949,400
Total Assets = 17,890,200

Assets

Total Assets17,890,200
Total Current Assets5,346,300
Long-term Assets12,543,900
Total Current Assets
Cash And Cash Equivalents 271,600
Short-term Investments 65,400
Net Receivables 2,808,200
Inventory 1,984,500
Other Current Assets 282,000
Total Current Assets  (as reported)5,346,300
Total Current Assets  (calculated)5,411,700
+/- 65,400
Long-term Assets
Property Plant Equipment 4,119,400
Goodwill 3,584,000
Intangible Assets 2,110,100
Long-term Assets Other 120,200
Long-term Assets  (as reported)12,543,900
Long-term Assets  (calculated)9,933,700
+/- 2,610,200

Liabilities & Shareholders' Equity

Total Current Liabilities5,132,900
Long-term Liabilities6,797,400
Total Stockholder Equity5,949,400
Total Current Liabilities
Short-term Debt 1,719,900
Accounts payable 1,288,800
Other Current Liabilities 1,363,100
Total Current Liabilities  (as reported)5,132,900
Total Current Liabilities  (calculated)4,371,800
+/- 761,100
Long-term Liabilities
Capital Lease Obligations 4,842,900
Long-term Liabilities Other 186,000
Long-term Liabilities  (as reported)6,797,400
Long-term Liabilities  (calculated)5,028,900
+/- 1,768,500
Total Stockholder Equity
Common Stock131,100
Retained Earnings 1,952,600
Accumulated Other Comprehensive Income 39,000
Other Stockholders Equity 3,826,700
Total Stockholder Equity (as reported)5,949,400
Total Stockholder Equity (calculated)5,949,400
+/-0
Other
Capital Stock131,100
Cash and Short Term Investments 271,600
Common Stock Shares Outstanding 131,100
Current Deferred Revenue761,100
Liabilities and Stockholders Equity 17,890,200
Net Debt 6,121,400
Net Invested Capital 5,949,300
Net Working Capital 213,400
Property Plant and Equipment Gross 4,119,400
Short Long Term Debt Total 6,393,000



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-31
> Total Assets 
5,814,856
0
0
0
5,758,939
5,775,214
5,781,349
5,838,006
6,066,286
6,092,550
6,037,599
6,082,339
6,213,240
6,269,100
6,981,000
5,973,900
6,026,400
6,065,500
6,107,800
6,156,300
6,128,500
6,418,600
6,438,900
6,539,400
6,440,200
6,596,600
6,729,100
6,917,200
11,359,200
11,553,200
11,150,200
11,207,500
11,228,400
12,481,300
12,720,700
12,883,900
12,968,800
13,386,800
13,544,000
13,780,100
13,765,200
0
14,022,600
14,185,100
14,055,700
14,689,000
14,769,100
15,224,700
15,850,900
16,348,700
16,825,600
17,177,600
16,528,400
16,903,900
17,019,800
17,311,800
18,629,800
17,722,600
17,890,200
17,890,20017,722,60018,629,80017,311,80017,019,80016,903,90016,528,40017,177,60016,825,60016,348,70015,850,90015,224,70014,769,10014,689,00014,055,70014,185,10014,022,600013,765,20013,780,10013,544,00013,386,80012,968,80012,883,90012,720,70012,481,30011,228,40011,207,50011,150,20011,553,20011,359,2006,917,2006,729,1006,596,6006,440,2006,539,4006,438,9006,418,6006,128,5006,156,3006,107,8006,065,5006,026,4005,973,9006,981,0006,269,1006,213,2406,082,3396,037,5996,092,5506,066,2865,838,0065,781,3495,775,2145,758,9390005,814,856
   > Total Current Assets 
0
0
0
0
1,653,968
1,731,151
1,685,770
1,748,810
1,905,803
1,946,922
1,850,201
1,836,052
1,982,154
2,030,548
2,724,100
1,707,900
1,590,700
1,631,600
1,667,300
1,733,500
1,603,700
1,751,600
1,801,000
1,833,000
1,629,900
1,761,200
1,823,200
1,979,200
2,354,600
2,614,400
2,469,700
2,575,100
2,481,500
2,761,200
2,827,500
2,941,600
2,818,200
3,070,600
3,189,500
3,184,100
3,068,800
211,200
3,295,900
3,546,700
3,389,400
3,880,200
3,948,900
4,328,400
4,697,900
5,127,400
5,540,800
5,689,000
5,115,800
5,460,300
5,394,100
5,436,000
5,223,300
5,352,100
5,346,300
5,346,3005,352,1005,223,3005,436,0005,394,1005,460,3005,115,8005,689,0005,540,8005,127,4004,697,9004,328,4003,948,9003,880,2003,389,4003,546,7003,295,900211,2003,068,8003,184,1003,189,5003,070,6002,818,2002,941,6002,827,5002,761,2002,481,5002,575,1002,469,7002,614,4002,354,6001,979,2001,823,2001,761,2001,629,9001,833,0001,801,0001,751,6001,603,7001,733,5001,667,3001,631,6001,590,7001,707,9002,724,1002,030,5481,982,1541,836,0521,850,2011,946,9221,905,8031,748,8101,685,7701,731,1511,653,9680000
       Cash And Cash Equivalents 
0
0
0
0
252,884
256,741
158,645
151,616
373,451
301,618
181,689
158,561
561,865
534,165
517,700
230,600
219,100
131,400
134,900
130,800
98,700
83,400
61,900
102,100
102,800
96,600
84,300
230,200
276,000
336,800
157,000
187,900
172,800
220,200
180,400
165,200
171,600
164,000
180,200
144,300
207,400
-211,200
249,500
429,000
307,300
515,100
313,800
315,000
473,700
383,600
379,500
356,600
306,200
352,700
240,200
298,800
311,800
251,400
271,600
271,600251,400311,800298,800240,200352,700306,200356,600379,500383,600473,700315,000313,800515,100307,300429,000249,500-211,200207,400144,300180,200164,000171,600165,200180,400220,200172,800187,900157,000336,800276,000230,20084,30096,600102,800102,10061,90083,40098,700130,800134,900131,400219,100230,600517,700534,165561,865158,561181,689301,618373,451151,616158,645256,741252,8840000
       Short-term Investments 
0
0
0
0
106,790
113,718
116,283
118,600
107,096
125,027
149,677
157,697
72,632
126,460
838,200
130,400
73,800
128,200
157,600
167,400
83,300
196,700
188,300
174,600
37,700
67,200
72,900
70,600
50,300
87,600
126,400
109,900
58,700
117,400
94,800
87,700
39,800
79,600
87,100
86,300
41,600
422,400
94,000
79,200
52,500
73,300
76,300
82,500
43,900
72,100
72,800
95,200
49,700
75,600
81,900
70,000
44,800
73,800
65,400
65,40073,80044,80070,00081,90075,60049,70095,20072,80072,10043,90082,50076,30073,30052,50079,20094,000422,40041,60086,30087,10079,60039,80087,70094,800117,40058,700109,900126,40087,60050,30070,60072,90067,20037,700174,600188,300196,70083,300167,400157,600128,20073,800130,400838,200126,46072,632157,697149,677125,027107,096118,600116,283113,718106,7900000
       Net Receivables 
692,444
0
0
0
787,746
775,555
778,414
799,025
863,257
828,967
808,764
805,629
757,600
752,737
785,100
760,300
791,700
771,900
781,500
815,500
897,000
836,600
928,600
850,700
938,800
890,500
925,500
939,500
1,368,200
1,257,500
1,277,600
1,314,000
1,327,700
1,370,400
1,451,400
1,510,700
1,639,800
1,511,300
1,592,500
1,643,400
1,564,500
0
1,624,700
1,720,800
1,967,800
1,929,400
2,046,600
2,287,400
2,613,100
2,598,000
2,924,700
2,979,000
3,016,200
2,891,900
2,985,400
2,885,100
2,923,800
2,864,700
2,808,200
2,808,2002,864,7002,923,8002,885,1002,985,4002,891,9003,016,2002,979,0002,924,7002,598,0002,613,1002,287,4002,046,6001,929,4001,967,8001,720,8001,624,70001,564,5001,643,4001,592,5001,511,3001,639,8001,510,7001,451,4001,370,4001,327,7001,314,0001,277,6001,257,5001,368,200939,500925,500890,500938,800850,700928,600836,600897,000815,500781,500771,900791,700760,300785,100752,737757,600805,629808,764828,967863,257799,025778,414775,555787,746000692,444
       Other Current Assets 
34,983
0
0
0
758,765
775,555
778,414
799,025
799,887
828,967
808,764
805,629
803,674
758,237
100
100
-100
786,400
792,900
-100
200
848,400
200
913,700
200
69,200
80,500
75,200
300
118,300
115,800
108,400
1,496,800
106,100
124,100
114,100
-100
120,200
137,200
137,000
1,761,400
0
133,400
126,000
400
139,600
173,800
147,500
400
182,900
211,300
181,200
1,100
191,500
215,300
190,200
170,600
209,500
282,000
282,000209,500170,600190,200215,300191,5001,100181,200211,300182,900400147,500173,800139,600400126,000133,40001,761,400137,000137,200120,200-100114,100124,100106,1001,496,800108,400115,800118,30030075,20080,50069,200200913,700200848,400200-100792,900786,400-100100100758,237803,674805,629808,764828,967799,887799,025778,414775,555758,76500034,983
   > Long-term Assets 
0
0
0
0
4,104,971
4,044,063
4,095,579
4,089,196
4,160,483
4,145,628
4,187,398
4,246,287
4,231,086
4,238,552
4,256,900
4,266,000
4,435,800
4,433,900
4,440,500
4,422,800
4,524,800
4,666,900
4,637,900
4,706,400
4,810,300
4,835,300
4,905,900
4,938,000
9,004,600
8,938,900
8,680,500
8,632,400
8,746,900
9,720,100
9,893,200
9,942,400
10,150,600
10,316,300
10,354,500
10,596,000
10,696,400
-211,200
10,726,700
10,638,500
10,666,200
10,808,800
10,820,300
10,896,300
11,153,000
11,221,200
11,284,800
11,488,600
11,412,600
11,443,500
11,625,800
11,875,800
13,406,500
12,370,500
12,543,900
12,543,90012,370,50013,406,50011,875,80011,625,80011,443,50011,412,60011,488,60011,284,80011,221,20011,153,00010,896,30010,820,30010,808,80010,666,20010,638,50010,726,700-211,20010,696,40010,596,00010,354,50010,316,30010,150,6009,942,4009,893,2009,720,1008,746,9008,632,4008,680,5008,938,9009,004,6004,938,0004,905,9004,835,3004,810,3004,706,4004,637,9004,666,9004,524,8004,422,8004,440,5004,433,9004,435,8004,266,0004,256,9004,238,5524,231,0864,246,2874,187,3984,145,6284,160,4834,089,1964,095,5794,044,0634,104,9710000
       Property Plant Equipment 
1,117,501
0
0
0
1,067,656
1,032,473
1,045,622
1,048,826
1,077,852
1,077,939
1,099,722
1,125,982
1,086,760
1,092,081
1,089,100
1,092,600
1,212,600
1,211,500
1,221,700
1,237,300
1,260,100
1,289,500
1,322,100
1,316,200
1,387,200
1,401,300
1,452,900
1,461,000
1,684,600
1,699,300
1,734,900
1,746,100
1,850,600
2,845,700
2,866,800
2,864,900
3,010,100
3,038,500
3,042,200
3,076,200
3,230,500
0
3,154,200
3,147,500
3,179,500
3,216,000
3,225,800
3,245,400
3,381,800
3,404,500
3,436,900
3,465,100
3,558,600
3,580,300
3,673,300
3,792,800
3,942,600
4,030,300
4,119,400
4,119,4004,030,3003,942,6003,792,8003,673,3003,580,3003,558,6003,465,1003,436,9003,404,5003,381,8003,245,4003,225,8003,216,0003,179,5003,147,5003,154,20003,230,5003,076,2003,042,2003,038,5003,010,1002,864,9002,866,8002,845,7001,850,6001,746,1001,734,9001,699,3001,684,6001,461,0001,452,9001,401,3001,387,2001,316,2001,322,1001,289,5001,260,1001,237,3001,221,7001,211,5001,212,6001,092,6001,089,1001,092,0811,086,7601,125,9821,099,7221,077,9391,077,8521,048,8261,045,6221,032,4731,067,6560001,117,501
       Goodwill 
1,504,796
0
0
0
1,507,010
1,506,370
1,533,954
1,533,258
1,537,996
1,540,316
1,551,039
1,555,588
1,473,245
1,472,788
1,470,800
1,474,900
1,494,700
1,493,100
1,494,400
1,496,700
1,497,100
1,502,100
1,501,200
1,549,600
1,548,100
1,579,600
1,576,900
1,578,600
3,605,800
3,584,500
3,443,300
3,401,700
3,382,500
3,335,700
3,406,800
3,412,600
3,424,800
3,474,700
3,442,200
3,507,600
3,475,800
0
3,515,200
3,453,500
3,407,600
3,492,500
3,474,300
3,507,900
3,544,800
3,596,200
3,671,000
3,773,000
3,619,400
3,597,200
3,573,600
3,624,400
3,558,000
3,594,800
3,584,000
3,584,0003,594,8003,558,0003,624,4003,573,6003,597,2003,619,4003,773,0003,671,0003,596,2003,544,8003,507,9003,474,3003,492,5003,407,6003,453,5003,515,20003,475,8003,507,6003,442,2003,474,7003,424,8003,412,6003,406,8003,335,7003,382,5003,401,7003,443,3003,584,5003,605,8001,578,6001,576,9001,579,6001,548,1001,549,6001,501,2001,502,1001,497,1001,496,7001,494,4001,493,1001,494,7001,474,9001,470,8001,472,7881,473,2451,555,5881,551,0391,540,3161,537,9961,533,2581,533,9541,506,3701,507,0100001,504,796
       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
115,600
118,600
127,600
138,000
135,200
115,000
113,000
112,300
135,600
118,100
117,600
130,200
147,800
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000147,800130,200117,600118,100135,600112,300113,000115,000135,200138,000127,600118,600115,6000000000000000000000000000000
       Intangible Assets 
2,501,254
0
0
0
2,493,420
2,486,917
2,525,309
2,518,807
977,555
2,515,513
2,523,530
2,522,640
933,961
928,053
921,500
917,800
934,000
929,800
927,400
924,400
915,500
912,500
898,200
913,900
904,300
906,400
907,600
901,500
2,630,900
2,567,800
2,417,000
2,367,300
2,333,900
2,281,700
2,305,900
2,295,500
2,296,800
2,305,200
2,279,200
2,305,200
2,256,600
0
2,257,400
2,201,900
2,152,000
2,177,100
2,153,700
2,157,700
2,165,900
2,171,700
2,201,700
2,241,300
2,162,100
2,138,100
2,119,400
2,133,300
2,106,900
2,113,200
2,110,100
2,110,1002,113,2002,106,9002,133,3002,119,4002,138,1002,162,1002,241,3002,201,7002,171,7002,165,9002,157,7002,153,7002,177,1002,152,0002,201,9002,257,40002,256,6002,305,2002,279,2002,305,2002,296,8002,295,5002,305,9002,281,7002,333,9002,367,3002,417,0002,567,8002,630,900901,500907,600906,400904,300913,900898,200912,500915,500924,400927,400929,800934,000917,800921,500928,053933,9612,522,6402,523,5302,515,513977,5552,518,8072,525,3092,486,9172,493,4200002,501,254
       Long-term Assets Other 
0
0
0
0
353,598
353,346
359,800
350,047
349,936
369,451
399,653
411,814
383,001
399,131
1,119,800
431,000
421,500
436,100
466,000
484,400
450,800
605,400
614,700
611,000
542,600
557,800
560,200
581,800
597,800
640,500
687,000
699,500
732,900
814,000
825,700
871,100
901,500
1,015,400
1,094,500
1,155,500
1,177,500
-211,200
1,286,000
1,296,500
1,322,500
1,403,100
1,448,700
1,482,100
1,472,300
1,530,700
1,513,300
1,546,500
1,619,600
1,630,800
1,699,400
1,748,100
104,400
1,979,000
120,200
120,2001,979,000104,4001,748,1001,699,4001,630,8001,619,6001,546,5001,513,3001,530,7001,472,3001,482,1001,448,7001,403,1001,322,5001,296,5001,286,000-211,2001,177,5001,155,5001,094,5001,015,400901,500871,100825,700814,000732,900699,500687,000640,500597,800581,800560,200557,800542,600611,000614,700605,400450,800484,400466,000436,100421,500431,0001,119,800399,131383,001411,814399,653369,451349,936350,047359,800353,346353,5980000
> Total Liabilities 
6,027,899
0
0
0
6,158,861
6,172,856
6,178,401
6,271,030
6,553,873
6,579,735
6,569,904
6,653,422
5,552,905
5,545,998
5,397,400
4,399,300
4,416,400
4,463,400
4,524,200
4,540,400
4,481,400
4,787,100
4,685,700
4,773,200
4,591,400
4,788,900
5,038,600
4,763,100
8,824,100
8,993,200
8,171,100
8,188,000
8,079,600
9,466,500
9,673,900
9,731,300
9,663,800
9,964,600
10,243,500
10,383,300
10,206,800
0
10,511,400
10,712,800
9,784,900
10,022,100
10,008,000
10,256,300
10,682,200
10,875,200
11,210,700
11,436,900
10,920,700
11,251,700
11,355,500
11,465,700
12,857,100
11,776,900
11,930,300
11,930,30011,776,90012,857,10011,465,70011,355,50011,251,70010,920,70011,436,90011,210,70010,875,20010,682,20010,256,30010,008,00010,022,1009,784,90010,712,80010,511,400010,206,80010,383,30010,243,5009,964,6009,663,8009,731,3009,673,9009,466,5008,079,6008,188,0008,171,1008,993,2008,824,1004,763,1005,038,6004,788,9004,591,4004,773,2004,685,7004,787,1004,481,4004,540,4004,524,2004,463,4004,416,4004,399,3005,397,4005,545,9985,552,9056,653,4226,569,9046,579,7356,553,8736,271,0306,178,4016,172,8566,158,8610006,027,899
   > Total Current Liabilities 
1,154,358
0
0
0
1,358,935
1,453,352
1,385,503
1,440,763
1,711,401
1,734,150
1,587,163
1,586,009
1,623,525
1,639,147
1,586,300
1,836,400
1,706,600
1,697,400
1,714,400
1,663,300
1,793,000
1,812,000
1,823,300
1,867,000
1,731,500
2,032,300
2,116,200
1,756,500
2,672,500
2,874,200
2,723,600
2,730,400
2,849,600
3,322,600
3,507,300
3,610,400
3,664,600
4,047,800
4,128,500
4,073,600
3,929,000
0
4,327,000
4,521,000
3,818,300
4,370,700
4,461,200
4,717,900
5,105,300
5,511,700
5,399,400
5,481,500
4,879,900
5,335,600
5,352,200
5,360,100
4,972,800
5,017,000
5,132,900
5,132,9005,017,0004,972,8005,360,1005,352,2005,335,6004,879,9005,481,5005,399,4005,511,7005,105,3004,717,9004,461,2004,370,7003,818,3004,521,0004,327,00003,929,0004,073,6004,128,5004,047,8003,664,6003,610,4003,507,3003,322,6002,849,6002,730,4002,723,6002,874,2002,672,5001,756,5002,116,2002,032,3001,731,5001,867,0001,823,3001,812,0001,793,0001,663,3001,714,4001,697,4001,706,6001,836,4001,586,3001,639,1471,623,5251,586,0091,587,1631,734,1501,711,4011,440,7631,385,5031,453,3521,358,9350001,154,358
       Short-term Debt 
0
0
0
0
357,022
346,979
312,367
324,931
457,757
476,270
149,677
88,290
291,481
160,222
160,100
172,700
582,700
230,800
226,600
237,900
647,200
201,800
209,200
216,300
479,100
245,300
253,900
265,000
708,300
291,400
306,200
317,200
728,500
530,200
593,400
645,800
1,220,200
924,600
960,200
993,400
1,289,700
0
1,125,500
1,078,500
1,359,900
1,227,600
1,287,100
1,323,100
1,710,900
1,480,800
1,041,800
1,059,000
1,512,700
1,114,900
1,151,100
1,193,200
1,607,400
1,269,200
1,719,900
1,719,9001,269,2001,607,4001,193,2001,151,1001,114,9001,512,7001,059,0001,041,8001,480,8001,710,9001,323,1001,287,1001,227,6001,359,9001,078,5001,125,50001,289,700993,400960,200924,6001,220,200645,800593,400530,200728,500317,200306,200291,400708,300265,000253,900245,300479,100216,300209,200201,800647,200237,900226,600230,800582,700172,700160,100160,222291,48188,290149,677476,270457,757324,931312,367346,979357,0220000
       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
4,668,000
4,553,300
3,897,200
241,200
243,900
606,000
705,800
361,600
226,500
269,300
584,600
514,600
98,800
0
655,200
914,400
74,400
0
0
0
149,900
0
0
0
304,200
0
0
0
198,700
0
0
00198,700000304,200000149,90000074,400914,400655,200098,800514,600584,600269,300226,500361,600705,800606,000243,900241,2003,897,2004,553,3004,668,0000000000000000000000000000000
       Accounts payable 
356,765
0
0
0
508,108
543,802
556,869
585,323
634,092
620,074
637,022
600,715
646,044
627,256
626,500
556,500
550,500
570,900
560,900
564,600
564,600
608,700
589,400
569,400
574,600
595,900
635,600
615,400
802,200
956,000
947,500
925,500
923,900
1,007,600
1,063,300
1,005,700
904,200
1,067,400
995,300
930,000
975,900
0
873,000
943,000
910,500
1,123,300
1,284,000
1,279,500
1,443,700
1,544,700
1,636,500
1,561,500
1,124,300
1,323,300
1,365,700
1,201,300
1,194,000
1,383,800
1,288,800
1,288,8001,383,8001,194,0001,201,3001,365,7001,323,3001,124,3001,561,5001,636,5001,544,7001,443,7001,279,5001,284,0001,123,300910,500943,000873,0000975,900930,000995,3001,067,400904,2001,005,7001,063,3001,007,600923,900925,500947,500956,000802,200615,400635,600595,900574,600569,400589,400608,700564,600564,600560,900570,900550,500556,500626,500627,256646,044600,715637,022620,074634,092585,323556,869543,802508,108000356,765
       Other Current Liabilities 
481,103
0
0
0
487,144
548,850
491,645
501,450
604,113
612,844
950,141
235,222
601,042
759,728
-100
-100
-100
-100
900,700
100
100
100
-100
100
100
434,300
411,900
432,200
100
860,400
759,500
733,800
-100
663,100
644,100
659,600
200
656,900
655,100
714,200
100
0
705,300
690,700
1,592,100
679,000
707,500
726,300
-200
2,486,200
1,853,000
2,103,800
1,267,500
2,022,400
745,200
766,600
1,256,000
720,500
1,363,100
1,363,100720,5001,256,000766,600745,2002,022,4001,267,5002,103,8001,853,0002,486,200-200726,300707,500679,0001,592,100690,700705,3000100714,200655,100656,900200659,600644,100663,100-100733,800759,500860,400100432,200411,900434,300100100-100100100100900,700-100-100-100-100759,728601,042235,222950,141612,844604,113501,450491,645548,850487,144000481,103
   > Long-term Liabilities 
0
0
0
0
4,799,926
4,719,504
4,792,898
4,830,267
4,842,472
4,845,585
4,982,741
5,067,413
3,929,380
3,906,851
3,811,100
2,562,900
2,709,800
2,766,000
2,809,800
2,877,100
2,688,400
2,975,100
2,862,400
2,906,200
2,859,900
2,756,600
2,922,400
3,006,600
6,151,600
6,119,000
5,447,500
5,457,600
5,230,000
6,143,900
6,166,600
6,120,900
5,999,200
5,916,800
6,115,000
6,309,700
6,277,800
0
6,184,400
6,191,800
5,966,600
5,651,400
5,546,800
5,538,400
5,576,900
5,363,500
5,811,300
5,955,400
6,040,800
5,916,100
6,003,300
6,105,600
7,884,300
6,759,900
6,797,400
6,797,4006,759,9007,884,3006,105,6006,003,3005,916,1006,040,8005,955,4005,811,3005,363,5005,576,9005,538,4005,546,8005,651,4005,966,6006,191,8006,184,40006,277,8006,309,7006,115,0005,916,8005,999,2006,120,9006,166,6006,143,9005,230,0005,457,6005,447,5006,119,0006,151,6003,006,6002,922,4002,756,6002,859,9002,906,2002,862,4002,975,1002,688,4002,877,1002,809,8002,766,0002,709,8002,562,9003,811,1003,906,8513,929,3805,067,4134,982,7414,845,5854,842,4724,830,2674,792,8984,719,5044,799,9260000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,360,100
3,185,500
3,074,700
2,997,100
3,013,100
3,013,600
2,989,400
3,666,700
3,865,100
4,030,100
3,890,300
3,953,400
4,059,600
0
0
0
0004,059,6003,953,4003,890,3004,030,1003,865,1003,666,7002,989,4003,013,6003,013,1002,997,1003,074,7003,185,5003,360,1000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
-357,022
-346,979
-312,367
-324,931
-457,757
-476,270
-149,677
-88,290
-291,481
-160,222
-160,100
-172,700
-582,700
-230,800
-226,600
-237,900
-647,200
-201,800
-209,200
-216,300
-479,100
-245,300
-253,900
-265,000
-708,300
-291,400
-306,200
-317,200
-728,500
-530,200
-593,400
-645,800
-1,220,200
-302,400
-398,800
2,463,400
1,664,000
0
2,607,600
2,732,600
1,464,700
2,125,600
2,136,700
2,137,100
2,105,900
2,087,200
2,578,200
2,577,700
2,831,200
2,727,500
2,856,000
2,964,100
3,504,500
3,338,000
3,123,000
3,123,0003,338,0003,504,5002,964,1002,856,0002,727,5002,831,2002,577,7002,578,2002,087,2002,105,9002,137,1002,136,7002,125,6001,464,7002,732,6002,607,60001,664,0002,463,400-398,800-302,400-1,220,200-645,800-593,400-530,200-728,500-317,200-306,200-291,400-708,300-265,000-253,900-245,300-479,100-216,300-209,200-201,800-647,200-237,900-226,600-230,800-582,700-172,700-160,100-160,222-291,481-88,290-149,677-476,270-457,757-324,931-312,367-346,979-357,0220000
       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
448,100
412,000
341,400
200
0
262,000
249,700
100
228,500
213,100
204,000
200
188,800
188,300
180,400
200
179,700
178,700
185,900
-100
180,100
186,000
186,000180,100-100185,900178,700179,700200180,400188,300188,800200204,000213,100228,500100249,700262,0000200341,400412,000448,1000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
-406,992
-405,149
-403,151
-439,550
-494,664
-493,692
-537,417
-576,751
654,176
716,353
1,578,400
1,573,600
1,605,000
1,596,700
1,577,500
1,611,000
1,641,800
1,625,100
1,746,200
1,761,300
1,841,100
1,799,300
1,682,500
2,145,600
2,529,400
2,554,500
2,975,000
3,015,500
3,144,400
3,010,900
3,043,100
3,152,100
3,301,700
3,418,800
3,299,600
3,396,600
3,567,600
3,558,400
3,523,400
3,484,600
4,283,900
4,678,900
4,773,200
4,977,700
5,177,000
5,479,600
5,622,100
5,744,000
5,608,600
5,651,800
5,662,400
5,843,500
5,766,800
5,937,600
5,949,400
5,949,4005,937,6005,766,8005,843,5005,662,4005,651,8005,608,6005,744,0005,622,1005,479,6005,177,0004,977,7004,773,2004,678,9004,283,9003,484,6003,523,4003,558,4003,567,6003,396,6003,299,6003,418,8003,301,7003,152,1003,043,1003,010,9003,144,4003,015,5002,975,0002,554,5002,529,4002,145,6001,682,5001,799,3001,841,1001,761,3001,746,2001,625,1001,641,8001,611,0001,577,5001,596,7001,605,0001,573,6001,578,400716,353654,176-576,751-537,417-493,692-494,664-439,550-403,151-405,149-406,9920000
   Retained Earnings 
0
0
0
0
-711,504
-715,491
-707,901
-734,964
-806,429
-790,912
-781,940
-773,851
-647,687
-622,711
-581,400
-582,300
-524,900
-495,500
-264,900
-207,100
-148,200
-106,800
-109,400
-59,400
11,300
43,500
30,700
99,600
183,400
225,500
246,000
325,800
521,300
447,900
410,800
508,200
662,100
755,200
740,600
861,300
975,200
0
1,032,500
1,114,100
1,184,600
1,321,300
1,421,000
1,557,700
1,699,200
1,778,700
1,660,900
1,565,800
1,600,500
1,672,700
1,718,900
1,798,700
1,867,300
1,976,100
1,952,600
1,952,6001,976,1001,867,3001,798,7001,718,9001,672,7001,600,5001,565,8001,660,9001,778,7001,699,2001,557,7001,421,0001,321,3001,184,6001,114,1001,032,5000975,200861,300740,600755,200662,100508,200410,800447,900521,300325,800246,000225,500183,40099,60030,70043,50011,300-59,400-109,400-106,800-148,200-207,100-264,900-495,500-524,900-582,300-581,400-622,711-647,687-773,851-781,940-790,912-806,429-734,964-707,901-715,491-711,5040000
   Accumulated Other Comprehensive Income 
0
0
0
0
-1,929,934
0
0
0
-1,988,967
0
0
0
-1,821,453
-142,471
-166,600
2,057,100
2,031,200
1,993,500
1,743,700
1,719,600
1,691,300
1,633,200
1,756,900
1,722,000
1,731,100
1,657,100
1,553,100
1,937,400
2,198,000
2,220,400
2,611,100
2,571,800
2,505,600
2,445,100
2,514,400
2,526,000
2,521,700
2,545,700
2,441,100
2,417,400
2,474,400
3,567,600
2,372,900
2,252,500
2,968,200
-599,400
-605,200
-537,400
-478,500
-256,700
3,500
220,400
50,400
21,300
-14,300
87,000
-58,300
3,830,400
39,000
39,0003,830,400-58,30087,000-14,30021,30050,400220,4003,500-256,700-478,500-537,400-605,200-599,4002,968,2002,252,5002,372,9003,567,6002,474,4002,417,4002,441,1002,545,7002,521,7002,526,0002,514,4002,445,1002,505,6002,571,8002,611,1002,220,4002,198,0001,937,4001,553,1001,657,1001,731,1001,722,0001,756,9001,633,2001,691,3001,719,6001,743,7001,993,5002,031,2002,057,100-166,600-142,471-1,821,453000-1,988,967000-1,929,9340000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,034,700
0
3,035,500
3,035,700
3,825,800
3,826,000
3,826,200
3,826,300
3,826,400
3,826,500
3,826,600
3,826,700
3,826,700
3,826,700
3,826,700
3,826,700
0
0
0
0003,826,7003,826,7003,826,7003,826,7003,826,7003,826,6003,826,5003,826,4003,826,3003,826,2003,826,0003,825,8003,035,7003,035,50003,034,7000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.