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

TomTom NV
Buy, Hold or Sell?

Let's analyze Tomtom together

I guess you are interested in TomTom NV. 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 TomTom NV. 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 TomTom NV

I send you an email if I find something interesting about TomTom NV.

1. Quick Overview

1.1. Quick analysis of Tomtom (30 sec.)










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

How much money do you get?

How much money do you get?
€0.00
When do you have the money?
1 year
How often do you get paid?
10.0%

What is your share worth?

Current worth
€1.17
Expected worth in 1 year
€0.72
How sure are you?
25.0%

+ What do you gain per year?

Total Gains per Share
€-0.44
Return On Investment
-8.5%

For what price can you sell your share?

Current Price per Share
€5.24
Expected price per share
€4.75 - €5.94
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Tomtom (5 min.)




Live pricePrice per Share (EOD)
€5.24
Intrinsic Value Per Share
€-1.22 - €4.47
Total Value Per Share
€-0.05 - €5.63

2.2. Growth of Tomtom (5 min.)




Is Tomtom growing?

Current yearPrevious yearGrowGrow %
How rich?$156.1m$224.4m-$37m-19.8%

How much money is Tomtom making?

Current yearPrevious yearGrowGrow %
Making money-$7.2m-$7.5m$285k3.9%
Net Profit Margin-4.7%-5.0%--

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

2.3. Financial Health of Tomtom (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Tomtom is €5.24. 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 Tomtom.
  • 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 Tomtom, 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 €1.17. Based on the TTM, the Book Value Change Per Share is €-0.11 per quarter. Based on the YOY, the Book Value Change Per Share is €-0.02 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is €0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Tomtom.

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 Eps-0.02-0.4%-0.06-1.1%-0.09-1.7%-0.26-4.9%0.000.0%
Usd Book Value Change Per Share-0.09-1.8%-0.12-2.3%-0.03-0.5%-0.26-4.9%-0.16-3.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.316.0%0.163.0%
Usd Total Gains Per Share-0.09-1.8%-0.12-2.3%-0.03-0.5%0.051.0%0.000.0%
Usd Price Per Share5.76-7.05-7.78-8.15-8.58-
Price to Earnings Ratio-70.02--40.98--24.17--17.68-25.97-
Price-to-Total Gains Ratio-61.95--79.20--2,034.18--443.14--796.91-
Price to Book Ratio4.53-4.82-4.42-3.46-2.36-
Price-to-Total Gains Ratio-61.95--79.20--2,034.18--443.14--796.91-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share5.717888
Number of shares174
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.31
Usd Book Value Change Per Share-0.12-0.26
Usd Total Gains Per Share-0.120.05
Gains per Quarter (174 shares)-21.099.25
Gains per Year (174 shares)-84.3737.00
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-84-94217-18027
20-169-178434-36064
30-253-262652-540101
40-337-346869-721138
50-422-4301086-901175
60-506-5141303-1081212
70-591-5981520-1261249
80-675-6821737-1441286
90-759-7661955-1621323
100-844-8502172-1802360

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 Share0.04.00.00.0%0.012.00.00.0%0.020.00.00.0%14.026.00.035.0%47.030.01.060.3%
Book Value Change Per Share0.04.00.00.0%1.011.00.08.3%1.019.00.05.0%9.031.00.022.5%40.038.00.051.3%
Dividend per Share0.00.04.00.0%0.00.012.00.0%1.00.019.05.0%4.00.036.010.0%6.00.072.07.7%
Total Gains per Share0.04.00.00.0%1.011.00.08.3%2.018.00.010.0%10.030.00.025.0%41.037.00.052.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of TomTom NV 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---0.085-0.111+30%-0.024-72%-0.237+179%-0.144+69%
Book Value Per Share--1.1661.350-14%1.611-28%2.562-55%4.623-75%
Current Ratio--1.8561.750+6%1.734+7%1.841+1%1.479+25%
Debt To Asset Ratio--0.8030.780+3%0.748+7%0.666+21%0.551+46%
Debt To Equity Ratio--4.0763.574+14%2.967+37%2.276+79%1.529+167%
Dividend Per Share----0%-0%0.286-100%0.143-100%
Eps---0.019-0.052+177%-0.083+339%-0.235+1149%0.002-1078%
Free Cash Flow Per Share---0.0380.005-851%-0.029-25%0.011-437%0.062-161%
Free Cash Flow To Equity Per Share---0.038-0.072+88%-0.053+39%-0.041+8%-0.142+273%
Gross Profit Margin--1.0002.489-60%1.301-23%1.695-41%-7.330+833%
Intrinsic Value_10Y_max--4.469--------
Intrinsic Value_10Y_min---1.219--------
Intrinsic Value_1Y_max--0.279--------
Intrinsic Value_1Y_min---0.005--------
Intrinsic Value_3Y_max--0.966--------
Intrinsic Value_3Y_min---0.117--------
Intrinsic Value_5Y_max--1.810--------
Intrinsic Value_5Y_min---0.339--------
Market Cap643262400.000-1%647559000.000821948245.695-21%910271924.774-29%961789475.748-33%1022261268.875-37%
Net Profit Margin---0.015-0.047+206%-0.050+227%-0.220+1347%-0.033+118%
Operating Margin----0.0280%-0.0700%-0.2370%-0.1560%
Operating Ratio--1.2351.101+12%1.079+14%1.254-1%1.165+6%
Pb Ratio4.496-1%4.5264.819-6%4.422+2%3.465+31%2.355+92%
Pe Ratio-69.557+1%-70.022-40.978-41%-24.173-65%-17.681-75%25.969-370%
Price Per Share5.240-1%5.2756.458-18%7.129-26%7.473-29%7.866-33%
Price To Free Cash Flow Ratio-34.340+1%-34.570-0.268-99%7.285-575%62.052-156%47.454-173%
Price To Total Gains Ratio-61.540+1%-61.951-79.202+28%-2034.177+3184%-443.143+615%-796.906+1186%
Quick Ratio--1.1932.071-42%2.229-46%2.159-45%1.502-21%
Return On Assets---0.003-0.008+166%-0.008+163%-0.029+820%-0.004+11%
Return On Equity---0.016-0.037+132%-0.034+109%-0.082+405%-0.021+27%
Total Gains Per Share---0.085-0.111+30%-0.024-72%0.049-275%-0.001-99%
Usd Book Value--156135443.200187456429.600-17%224494212.800-30%361297247.520-57%658310811.840-76%
Usd Book Value Change Per Share---0.093-0.121+30%-0.026-72%-0.259+179%-0.157+69%
Usd Book Value Per Share--1.2721.473-14%1.758-28%2.796-55%5.044-75%
Usd Dividend Per Share----0%-0%0.312-100%0.156-100%
Usd Eps---0.021-0.057+177%-0.090+339%-0.257+1149%0.002-1078%
Usd Free Cash Flow---5110089.600808033.600-732%-4018071.200-21%1775709.760-388%8965708.400-157%
Usd Free Cash Flow Per Share---0.0420.006-851%-0.031-25%0.012-437%0.068-161%
Usd Free Cash Flow To Equity Per Share---0.042-0.078+88%-0.058+39%-0.045+8%-0.155+273%
Usd Market Cap701927930.880-1%706616380.800896909925.702-21%993288724.313-29%1049504675.936-33%1115491496.597-37%
Usd Price Per Share5.718-1%5.7567.046-18%7.779-26%8.155-29%8.584-33%
Usd Profit---2522854.400-7285396.800+189%-7570472.800+200%-32496099.680+1188%732549.840-444%
Usd Revenue--166057724.800157939469.600+5%156200642.400+6%151027972.480+10%197112349.280-16%
Usd Total Gains Per Share---0.093-0.121+30%-0.026-72%0.053-275%-0.001-99%
 EOD+3 -5MRQTTM+19 -14YOY+14 -195Y+17 -1810Y+13 -22

3.3 Fundamental Score

Let's check the fundamental score of TomTom NV based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-69.557
Price to Book Ratio (EOD)Between0-14.496
Net Profit Margin (MRQ)Greater than0-0.015
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.193
Current Ratio (MRQ)Greater than11.856
Debt to Asset Ratio (MRQ)Less than10.803
Debt to Equity Ratio (MRQ)Less than14.076
Return on Equity (MRQ)Greater than0.15-0.016
Return on Assets (MRQ)Greater than0.05-0.003
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of TomTom NV based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5055.911
Ma 20Greater thanMa 505.119
Ma 50Greater thanMa 1005.020
Ma 100Greater thanMa 2005.185
OpenGreater thanClose5.380
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About TomTom NV

TomTom N.V., together with its subsidiaries, develops and sells navigation and location-based products and services in Europe, North America, and internationally. The company operates in two segments, Location Technology and Consumer. It offers GPS navigation applications, personal and professional GPS satellite navigation, in-dash navigation, and car accessories for drivers; digital maps, including standard definition, advanced driver assistance systems, and high-definition maps; traffic and travel-related data and services that provide information on traffic flows and incidents; and other services such as live speed restrictions, traffic APIs, electric vehicle services, hazard warnings, speed profiles, speed limit, parking and fuel, routing, weather services, and place navigator services. The company also provides automotive software and SDKs for businesses, as well as road analytics that comprises traffic stats, origin-destination analysis, route monitoring, road event reporting, and junction analytics. In addition, it offers fleet management and logistics, mobility and on-demand, road traffic management, location intelligence, automated driving, digital cockpit, routing, and intelligent speed assistance solutions. Further, the company operates an online store. It serves the technology, automotive, logistics, and consumer markets. The company was founded in 1991 and is headquartered in Amsterdam, the Netherlands.

Fundamental data was last updated by Penke on 2024-10-01 20:18:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
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 Tomtom earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Tomtom to the Software - Application industry mean.
  • A Net Profit Margin of -1.5% 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 TomTom NV:

  • The MRQ is -1.5%. The company is making a loss. -1
  • The TTM is -4.7%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-1.5%TTM-4.7%+3.1%
TTM-4.7%YOY-5.0%+0.3%
TTM-4.7%5Y-22.0%+17.3%
5Y-22.0%10Y-3.3%-18.7%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Tomtom to the Software - Application industry mean.
  • -0.3% Return on Assets means that Tomtom generated €0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of TomTom NV:

  • The MRQ is -0.3%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.8%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.3%TTM-0.8%+0.5%
TTM-0.8%YOY-0.8%0.0%
TTM-0.8%5Y-2.9%+2.1%
5Y-2.9%10Y-0.4%-2.6%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Tomtom to the Software - Application industry mean.
  • -1.6% Return on Equity means Tomtom generated €-0.02 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of TomTom NV:

  • The MRQ is -1.6%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -3.7%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.6%TTM-3.7%+2.1%
TTM-3.7%YOY-3.4%-0.4%
TTM-3.7%5Y-8.2%+4.4%
5Y-8.2%10Y-2.1%-6.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of TomTom NV.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Tomtom is operating .

  • Measures how much profit Tomtom 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 Tomtom to the Software - Application 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 TomTom NV:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-2.8%+2.8%
TTM-2.8%YOY-7.0%+4.2%
TTM-2.8%5Y-23.7%+20.9%
5Y-23.7%10Y-15.6%-8.1%
4.3.2.2. Operating Ratio

Measures how efficient Tomtom is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Application industry mean).
  • An Operation Ratio of 1.24 means that the operating costs are €1.24 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of TomTom NV:

  • The MRQ is 1.235. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.101. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.235TTM1.101+0.135
TTM1.101YOY1.079+0.022
TTM1.1015Y1.254-0.153
5Y1.25410Y1.165+0.090
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of TomTom NV.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Software - Application industry mean).
  • A Current Ratio of 1.86 means the company has €1.86 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of TomTom NV:

  • The MRQ is 1.856. The company is able to pay all its short-term debts. +1
  • The TTM is 1.750. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.856TTM1.750+0.106
TTM1.750YOY1.734+0.015
TTM1.7505Y1.841-0.091
5Y1.84110Y1.479+0.362
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Tomtom to the Software - Application industry mean.
  • A Quick Ratio of 1.19 means the company can pay off €1.19 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of TomTom NV:

  • The MRQ is 1.193. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 2.071. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.193TTM2.071-0.878
TTM2.071YOY2.229-0.158
TTM2.0715Y2.159-0.088
5Y2.15910Y1.502+0.657
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of TomTom NV.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Tomtom to Software - Application industry mean.
  • A Debt to Asset Ratio of 0.80 means that Tomtom assets are financed with 80.3% credit (debt) and the remaining percentage (100% - 80.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of TomTom NV:

  • The MRQ is 0.803. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.780. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.803TTM0.780+0.023
TTM0.780YOY0.748+0.032
TTM0.7805Y0.666+0.114
5Y0.66610Y0.551+0.114
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Tomtom to the Software - Application industry mean.
  • A Debt to Equity ratio of 407.6% means that company has €4.08 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of TomTom NV:

  • The MRQ is 4.076. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.574. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ4.076TTM3.574+0.503
TTM3.574YOY2.967+0.606
TTM3.5745Y2.276+1.297
5Y2.27610Y1.529+0.747
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 Tomtom generates.

  • Above 15 is considered overpriced but always compare Tomtom to the Software - Application industry mean.
  • A PE ratio of -70.02 means the investor is paying €-70.02 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of TomTom NV:

  • The EOD is -69.557. Based on the earnings, the company is expensive. -2
  • The MRQ is -70.022. Based on the earnings, the company is expensive. -2
  • The TTM is -40.978. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-69.557MRQ-70.022+0.465
MRQ-70.022TTM-40.978-29.044
TTM-40.978YOY-24.173-16.805
TTM-40.9785Y-17.681-23.297
5Y-17.68110Y25.969-43.650
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 TomTom NV:

  • The EOD is -34.340. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -34.570. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -0.268. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-34.340MRQ-34.570+0.229
MRQ-34.570TTM-0.268-34.302
TTM-0.268YOY7.285-7.553
TTM-0.2685Y62.052-62.320
5Y62.05210Y47.454+14.598
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 Tomtom is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software - Application industry mean).
  • A PB ratio of 4.53 means the investor is paying €4.53 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of TomTom NV:

  • The EOD is 4.496. Based on the equity, the company is fair priced.
  • The MRQ is 4.526. Based on the equity, the company is fair priced.
  • The TTM is 4.819. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD4.496MRQ4.526-0.030
MRQ4.526TTM4.819-0.294
TTM4.819YOY4.422+0.397
TTM4.8195Y3.465+1.354
5Y3.46510Y2.355+1.110
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-06-302023-09-302023-12-312024-03-312024-06-30
Tax Provision  1,5979262,523-9151,6081,1892,797-3,245-448



6.2. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in EUR. All numbers in thousands.

Summary
Total Assets726,340
Total Liabilities583,254
Total Stockholder Equity143,086
 As reported
Total Liabilities 583,254
Total Stockholder Equity+ 143,086
Total Assets = 726,340

Assets

Total Assets726,340
Total Current Assets432,400
Long-term Assets293,940
Total Current Assets
Cash And Cash Equivalents 53,182
Short-term Investments 204,941
Net Receivables 73,089
Inventory 11,666
Total Current Assets  (as reported)432,400
Total Current Assets  (calculated)342,878
+/- 89,522
Long-term Assets
Property Plant Equipment 66,624
Goodwill 192,294
Intangible Assets 11,392
Long-term Assets  (as reported)293,940
Long-term Assets  (calculated)270,310
+/- 23,630

Liabilities & Shareholders' Equity

Total Current Liabilities232,957
Long-term Liabilities350,297
Total Stockholder Equity143,086
Total Current Liabilities
Accounts payable 11,399
Total Current Liabilities  (as reported)232,957
Total Current Liabilities  (calculated)11,399
+/- 221,558
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt46,929
Long-term Liabilities  (as reported)350,297
Long-term Liabilities  (calculated)46,929
+/- 303,368
Total Stockholder Equity
Total Stockholder Equity (as reported)143,086
Total Stockholder Equity (calculated)0
+/- 143,086
Other
Capital Stock26,473
Common Stock Shares Outstanding 122,760
Net Invested Capital 143,086
Net Working Capital 199,443
Property Plant and Equipment Gross 66,624



6.3. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-31
> Total Assets 
98,118
287,958
452,181
463,600
522,308
614,561
819,250
902,968
869,251
993,693
1,201,948
1,969,591
1,755,400
3,918,449
3,841,129
2,766,690
2,516,722
2,716,840
2,690,320
2,685,760
2,502,637
2,634,077
2,518,075
2,622,758
2,423,816
1,929,246
1,861,600
1,798,641
1,668,709
1,694,328
1,672,151
1,724,444
1,625,515
1,633,929
1,691,225
1,677,514
1,625,910
1,667,839
1,711,955
1,601,347
1,558,043
1,625,414
1,643,752
1,679,568
1,636,065
1,707,327
1,695,772
1,628,828
1,610,281
1,457,435
1,476,554
1,374,395
1,385,618
1,421,862
1,450,728
1,494,925
1,468,079
1,399,474
1,382,641
1,309,167
1,218,435
1,098,033
1,049,654
978,019
943,393
886,973
915,579
890,740
866,173
845,758
835,904
807,503
803,142
817,838
812,448
795,891
771,030
726,340
726,340771,030795,891812,448817,838803,142807,503835,904845,758866,173890,740915,579886,973943,393978,0191,049,6541,098,0331,218,4351,309,1671,382,6411,399,4741,468,0791,494,9251,450,7281,421,8621,385,6181,374,3951,476,5541,457,4351,610,2811,628,8281,695,7721,707,3271,636,0651,679,5681,643,7521,625,4141,558,0431,601,3471,711,9551,667,8391,625,9101,677,5141,691,2251,633,9291,625,5151,724,4441,672,1511,694,3281,668,7091,798,6411,861,6001,929,2462,423,8162,622,7582,518,0752,634,0772,502,6372,685,7602,690,3202,716,8402,516,7222,766,6903,841,1293,918,4491,755,4001,969,5911,201,948993,693869,251902,968819,250614,561522,308463,600452,181287,95898,118
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
765,783
596,607
744,466
638,481
752,820
567,178
584,701
527,905
498,046
380,547
421,259
414,299
477,382
388,150
403,455
458,258
453,971
408,115
448,230
503,800
367,174
319,445
367,480
378,295
389,315
350,258
420,547
409,356
376,354
335,390
355,411
385,211
319,827
323,974
379,826
419,246
586,509
574,364
611,191
662,212
662,770
627,894
570,039
593,497
570,285
551,337
506,059
544,839
529,373
513,069
505,368
502,892
476,123
494,319
499,291
497,866
488,795
468,378
432,400
432,400468,378488,795497,866499,291494,319476,123502,892505,368513,069529,373544,839506,059551,337570,285593,497570,039627,894662,770662,212611,191574,364586,509419,246379,826323,974319,827385,211355,411335,390376,354409,356420,547350,258389,315378,295367,480319,445367,174503,800448,230408,115453,971458,258403,455388,150477,382414,299421,259380,547498,046527,905584,701567,178752,820638,481744,466596,607765,7830000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
368,403
313,495
366,883
267,615
305,600
289,316
232,235
182,313
193,579
168,014
148,910
136,528
164,459
160,955
181,139
227,538
257,785
219,279
226,324
278,621
152,949
117,367
121,627
124,427
147,565
114,630
136,391
129,262
142,527
84,427
85,041
105,220
120,850
128,537
155,292
178,522
247,675
206,593
372,030
392,865
213,941
209,040
186,058
196,463
231,520
230,657
258,908
242,187
205,820
180,652
193,364
113,808
132,729
89,496
188,314
89,573
87,532
59,632
53,182
53,18259,63287,53289,573188,31489,496132,729113,808193,364180,652205,820242,187258,908230,657231,520196,463186,058209,040213,941392,865372,030206,593247,675178,522155,292128,537120,850105,22085,04184,427142,527129,262136,391114,630147,565124,427121,627117,367152,949278,621226,324219,279257,785227,538181,139160,955164,459136,528148,910168,014193,579182,313232,235289,316305,600267,615366,883313,495368,4030000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,461
0
0
0
0
1,327
489
444
1,712
721
64
376
335
268
1,989
1,186
3,551
218
554
967
341
2,382
277
1,210
567
114
0
0
298
966
28
21
0
0
0
222,579
222,523
187,311
150,000
140,930
121,313
60,000
60,000
150,000
150,000
136,000
216,000
171,000
231,753
127,745
235,854
227,662
224,225
204,941
204,941224,225227,662235,854127,745231,753171,000216,000136,000150,000150,00060,00060,000121,313140,930150,000187,311222,523222,5790002128966298001145671,2102772,3823419675542183,5511,1861,989268335376647211,7124444891,32700002,461000000000000000000000000
       Net Receivables 
31,632
62,400
131,247
155,893
183,203
231,935
280,006
279,262
210,596
280,640
274,952
420,415
196,916
388,106
307,153
295,786
147,138
261,849
248,594
320,059
203,030
291,096
282,537
347,674
176,750
248,114
267,196
236,181
156,528
206,960
218,174
260,338
113,985
141,250
136,344
142,493
110,321
144,829
141,214
156,989
116,968
164,908
165,563
177,976
129,589
163,278
166,252
165,989
126,620
134,977
164,467
142,218
113,910
163,629
170,919
129,113
141,353
163,237
182,429
155,584
127,821
125,772
184,407
144,924
142,250
136,302
200,507
128,539
135,494
136,835
138,617
120,931
121,759
137,422
132,182
132,579
128,633
73,089
73,089128,633132,579132,182137,422121,759120,931138,617136,835135,494128,539200,507136,302142,250144,924184,407125,772127,821155,584182,429163,237141,353129,113170,919163,629113,910142,218164,467134,977126,620165,989166,252163,278129,589177,976165,563164,908116,968156,989141,214144,829110,321142,493136,344141,250113,985260,338218,174206,960156,528236,181267,196248,114176,750347,674282,537291,096203,030320,059248,594261,849147,138295,786307,153388,106196,916420,415274,952280,640210,596279,262280,006231,935183,203155,893131,24762,40031,632
       Other Current Assets 
0
0
0
5,134
0
0
0
3,730
1,061
2,754
4,734
13,148
0
0
0
10,182
0
0
0
10,602
19,225
23,813
8,631
5,724
176,750
2,850
5,376
2,784
622
206,960
218,174
7,758
172,137
174,617
175,142
11,057
142,289
180,324
168,362
9,475
151,780
197,147
199,466
14,150
177,811
230,819
218,884
12,550
187,840
215,955
226,850
25,150
161,563
189,826
204,979
312,413
342,200
220,128
241,864
200,935
172,360
164,768
219,423
171,689
175,867
163,597
223,837
153,968
163,545
161,029
20,814
36,803
37,309
33,260
26,117
26,199
40,783
0
040,78326,19926,11733,26037,30936,80320,814161,029163,545153,968223,837163,597175,867171,689219,423164,768172,360200,935241,864220,128342,200312,413204,979189,826161,56325,150226,850215,955187,84012,550218,884230,819177,81114,150199,466197,147151,7809,475168,362180,324142,28911,057175,142174,617172,1377,758218,174206,9606222,7845,3762,850176,7505,7248,63123,81319,22510,60200010,18200013,1484,7342,7541,0613,7300005,134000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,919,977
1,906,030
1,889,611
1,879,594
1,869,938
1,856,638
1,344,545
1,333,695
1,300,595
1,288,162
1,273,069
1,257,852
1,247,062
1,237,365
1,230,474
1,232,967
1,223,543
1,217,795
1,219,609
1,208,155
1,234,173
1,238,598
1,257,934
1,265,457
1,290,253
1,285,807
1,286,780
1,286,416
1,252,474
1,274,891
1,102,024
1,091,343
1,054,568
1,061,644
1,042,036
1,031,482
908,416
893,715
788,283
720,429
646,397
590,541
527,994
456,157
407,734
392,056
380,914
370,740
361,367
353,104
340,390
333,012
331,380
308,823
318,547
314,582
307,096
302,652
293,940
293,940302,652307,096314,582318,547308,823331,380333,012340,390353,104361,367370,740380,914392,056407,734456,157527,994590,541646,397720,429788,283893,715908,4161,031,4821,042,0361,061,6441,054,5681,091,3431,102,0241,274,8911,252,4741,286,4161,286,7801,285,8071,290,2531,265,4571,257,9341,238,5981,234,1731,208,1551,219,6091,217,7951,223,5431,232,9671,230,4741,237,3651,247,0621,257,8521,273,0691,288,1621,300,5951,333,6951,344,5451,856,6381,869,9381,879,5941,889,6111,906,0301,919,9770000000000000000000
       Property Plant Equipment 
2,069
2,655
3,777
5,168
6,058
7,250
7,999
7,926
8,766
10,323
14,296
17,824
19,720
56,490
50,697
53,155
54,746
45,601
45,204
42,904
39,453
38,683
35,678
38,977
37,830
36,354
32,887
32,555
30,398
28,784
27,122
26,770
26,978
24,449
24,253
25,804
25,552
26,898
28,561
30,294
33,440
34,599
37,846
38,869
41,516
41,369
40,934
40,398
39,040
37,835
35,539
33,621
70,828
76,296
75,848
61,773
65,664
63,531
61,877
61,255
68,591
68,833
63,262
65,829
61,847
60,674
56,833
57,729
53,347
51,646
49,321
57,460
52,297
69,554
70,261
68,937
67,989
66,624
66,62467,98968,93770,26169,55452,29757,46049,32151,64653,34757,72956,83360,67461,84765,82963,26268,83368,59161,25561,87763,53165,66461,77375,84876,29670,82833,62135,53937,83539,04040,39840,93441,36941,51638,86937,84634,59933,44030,29428,56126,89825,55225,80424,25324,44926,97826,77027,12228,78430,39832,55532,88736,35437,83038,97735,67838,68339,45342,90445,20445,60154,74653,15550,69756,49019,72017,82414,29610,3238,7667,9267,9997,2506,0585,1683,7772,6552,069
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
1,942,379
1,942,379
854,713
854,713
854,713
854,717
854,713
854,713
854,713
854,713
854,713
854,713
381,569
381,569
381,569
381,569
381,569
381,569
381,569
381,569
381,569
381,569
381,569
381,569
381,569
381,569
381,569
381,569
381,569
381,569
403,437
403,529
400,412
400,770
400,318
423,577
254,899
254,525
256,319
256,115
255,451
255,858
192,294
192,294
192,269
192,294
192,294
192,294
192,294
192,294
192,294
192,294
192,294
192,294
192,294
192,294
192,294
192,294
192,294
192,294
192,294
192,294
192,294
192,294
192,294
192,294192,294192,294192,294192,294192,294192,294192,294192,294192,294192,294192,294192,294192,294192,294192,294192,294192,294192,294192,294192,269192,294192,294255,858255,451256,115256,319254,525254,899423,577400,318400,770400,412403,529403,437381,569381,569381,569381,569381,569381,569381,569381,569381,569381,569381,569381,569381,569381,569381,569381,569381,569381,569854,713854,713854,713854,713854,713854,713854,717854,713854,713854,7131,942,3791,942,3790000000000000
       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
3,941
3,998
4,055
4,184
4,223
4,271
4,414
4,545
3,899
4,167
4,395
4,285
4,573
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000004,5734,2854,3954,1673,8994,5454,4144,2714,2234,1844,0553,9983,94100000000000000000000000000000000000000000000000
       Intangible Assets 
1,054
1,215
13,756
15,845
30,052
42,628
41,773
39,183
37,058
59,750
56,544
56,344
55,044
2,947,003
2,945,087
1,865,907
1,854,927
1,846,967
1,832,354
986,472
977,672
965,045
957,767
946,263
937,920
902,182
895,530
871,528
861,088
847,368
1,217,326
821,233
811,827
809,964
812,246
803,635
798,468
799,394
786,997
800,583
797,524
807,822
813,185
810,908
806,684
806,271
807,112
795,771
797,955
795,196
787,726
752,952
705,387
693,202
684,229
634,728
613,978
509,622
444,646
380,160
312,168
247,122
181,458
117,475
104,403
91,933
80,771
70,478
66,521
58,010
50,147
42,917
36,534
30,427
25,170
20,275
15,828
11,392
11,39215,82820,27525,17030,42736,53442,91750,14758,01066,52170,47880,77191,933104,403117,475181,458247,122312,168380,160444,646509,622613,978634,728684,229693,202705,387752,952787,726795,196797,955795,771807,112806,271806,684810,908813,185807,822797,524800,583786,997799,394798,468803,635812,246809,964811,827821,2331,217,326847,368861,088871,528895,530902,182937,920946,263957,767965,045977,672986,4721,832,3541,846,9671,854,9271,865,9072,945,0872,947,00355,04456,34456,54459,75037,05839,18341,77342,62830,05215,84513,7561,2151,054
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,683
9,498
7,314
7,345
7,720
2,461
6,828
4,731
4,450
4,806
1,327
489
444
1,712
721
64
376
335
268
1,989
1,186
3,551
218
554
967
341
2,382
277
1,210
567
114
0
0
18,496
7,283
5,248
10,447
12,162
12,971
11,364
225,068
230,121
196,863
157,962
160,060
139,609
77,124
77,909
168,769
170,335
157,470
239,097
194,737
0
0
0
0
0
0
000000194,737239,097157,470170,335168,76977,90977,124139,609160,060157,962196,863230,121225,06811,36412,97112,16210,4475,2487,28318,496001145671,2102772,3823419675542183,5511,1861,989268335376647211,7124444891,3274,8064,4504,7316,8282,4617,7207,3457,3149,4987,6830000000000000000000
> Total Liabilities 
46,132
96,870
201,386
157,257
180,002
229,484
356,312
352,178
266,939
315,085
417,895
617,241
392,395
2,504,801
2,355,652
2,253,317
2,035,376
2,214,776
1,747,553
1,668,190
1,473,373
1,565,265
1,429,815
1,481,229
1,276,197
1,264,538
1,167,396
1,090,190
961,106
973,226
930,357
886,027
788,341
791,346
838,627
823,253
761,780
793,328
821,242
700,751
643,092
686,971
704,460
709,035
666,048
715,059
706,805
632,091
611,935
614,284
644,912
619,693
657,657
670,989
679,462
720,816
687,654
624,855
647,625
643,235
644,141
581,752
599,151
590,403
578,443
553,965
598,102
608,017
600,213
627,584
627,413
607,897
596,327
609,824
609,619
614,303
611,376
583,254
583,254611,376614,303609,619609,824596,327607,897627,413627,584600,213608,017598,102553,965578,443590,403599,151581,752644,141643,235647,625624,855687,654720,816679,462670,989657,657619,693644,912614,284611,935632,091706,805715,059666,048709,035704,460686,971643,092700,751821,242793,328761,780823,253838,627791,346788,341886,027930,357973,226961,1061,090,1901,167,3961,264,5381,276,1971,481,2291,429,8151,565,2651,473,3731,668,1901,747,5532,214,7762,035,3762,253,3172,355,6522,504,801392,395617,241417,895315,085266,939352,178356,312229,484180,002157,257201,38696,87046,132
   > Total Current Liabilities 
44,276
94,423
190,085
135,219
154,816
188,744
306,382
307,093
219,941
247,363
340,105
574,828
351,279
635,591
471,951
721,891
511,858
734,146
667,071
798,915
605,385
697,198
558,007
834,227
634,657
626,733
543,424
857,803
732,666
741,204
717,121
475,283
381,126
376,855
415,037
458,021
402,720
436,227
460,016
381,816
329,101
368,866
387,923
396,184
340,564
362,049
401,079
363,666
348,307
345,338
378,704
338,305
334,146
351,796
344,858
396,862
362,274
332,787
359,920
330,297
317,322
267,181
301,376
280,451
279,780
270,265
296,964
290,967
280,310
316,804
309,784
297,559
261,951
273,216
272,596
292,922
284,151
232,957
232,957284,151292,922272,596273,216261,951297,559309,784316,804280,310290,967296,964270,265279,780280,451301,376267,181317,322330,297359,920332,787362,274396,862344,858351,796334,146338,305378,704345,338348,307363,666401,079362,049340,564396,184387,923368,866329,101381,816460,016436,227402,720458,021415,037376,855381,126475,283717,121741,204732,666857,803543,424626,733634,657834,227558,007697,198605,385798,915667,071734,146511,858721,891471,951635,591351,279574,828340,105247,363219,941307,093306,382188,744154,816135,219190,08594,42344,276
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
201,387
198,922
202,483
78,377
203,586
204,139
204,694
105,522
383,810
357,080
338,159
289,214
73,703
0
0
106
74,089
74,219
74,284
74,381
0
0
0
0
4,287
0
0
0
9,586
380
2,752
2,835
0
12,602
13,426
12,897
13,172
12,298
11,902
11,118
11,737
13,151
13,533
12,815
14,872
15,823
14,211
13,513
13,335
12,555
11,717
11,824
11,071
8,649
8,846
8,183
8,272
8,038
0
08,0388,2728,1838,8468,64911,07111,82411,71712,55513,33513,51314,21115,82314,87212,81513,53313,15111,73711,11811,90212,29813,17212,89713,42612,60202,8352,7523809,5860004,287000074,38174,28474,21974,0891060073,703289,214338,159357,080383,810105,522204,694204,139203,58678,377202,483198,922201,3870000000000000000000
       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
9,586
5,049
2,752
2,835
0
12,602
13,426
12,897
13,172
12,298
11,902
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000011,90212,29813,17212,89713,42612,60202,8352,7525,0499,58600000000000000000000000000000000000000000000000
       Accounts payable 
0
38,691
64,087
55,390
58,441
51,834
114,458
66,744
35,235
64,516
87,610
151,859
100,683
145,390
136,113
152,119
70,151
143,046
137,932
201,176
101,807
173,969
180,395
218,419
120,793
119,308
105,207
116,616
71,673
99,533
95,178
84,162
88,573
93,237
88,537
82,337
74,111
87,562
93,350
88,218
79,109
101,679
109,077
94,951
79,167
93,504
93,581
76,630
73,845
75,288
64,510
51,441
54,999
56,420
49,903
51,076
46,383
52,871
46,651
47,085
32,266
25,144
22,169
21,998
15,337
21,799
15,374
14,022
12,677
12,676
11,820
6,102
10,981
16,575
10,471
21,168
17,794
11,399
11,39917,79421,16810,47116,57510,9816,10211,82012,67612,67714,02215,37421,79915,33721,99822,16925,14432,26647,08546,65152,87146,38351,07649,90356,42054,99951,44164,51075,28873,84576,63093,58193,50479,16794,951109,077101,67979,10988,21893,35087,56274,11182,33788,53793,23788,57384,16295,17899,53371,673116,616105,207119,308120,793218,419180,395173,969101,807201,176137,932143,04670,151152,119136,113145,390100,683151,85987,61064,51635,23566,744114,45851,83458,44155,39064,08738,6910
       Other Current Liabilities 
44,276
55,732
125,998
79,829
96,375
136,910
191,924
240,349
184,706
182,847
252,495
422,969
250,596
490,201
335,838
421,970
294,805
392,384
328,298
333,967
245,881
247,611
236,263
318,542
236,390
230,995
236,429
285,222
222,833
237,762
256,205
284,155
292,553
283,618
284,399
273,494
235,682
250,966
270,903
293,598
249,992
267,187
278,846
279,508
261,397
268,545
307,498
287,036
274,082
270,050
314,194
286,864
254,192
269,850
271,597
324,823
301,978
252,219
283,549
248,434
256,667
214,004
252,414
233,707
245,998
231,828
265,401
62,729
61,783
96,520
92,041
85,858
71,760
66,274
72,852
80,233
72,135
0
072,13580,23372,85266,27471,76085,85892,04196,52061,78362,729265,401231,828245,998233,707252,414214,004256,667248,434283,549252,219301,978324,823271,597269,850254,192286,864314,194270,050274,082287,036307,498268,545261,397279,508278,846267,187249,992293,598270,903250,966235,682273,494284,399283,618292,553284,155256,205237,762222,833285,222236,429230,995236,390318,542236,263247,611245,881333,967328,298392,384294,805421,970335,838490,201250,596422,969252,495182,847184,706240,349191,924136,91096,37579,829125,99855,73244,276
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
869,275
867,988
868,067
871,808
647,002
641,540
637,805
623,972
232,387
228,440
232,022
213,236
410,744
407,215
414,491
423,590
365,232
359,060
357,101
361,226
318,935
313,991
318,105
316,537
312,851
325,484
353,010
305,726
268,425
263,628
268,946
266,208
281,388
323,511
319,193
334,604
323,954
325,380
292,068
287,705
312,938
326,819
314,571
297,775
309,952
298,663
283,700
301,138
317,050
319,903
310,780
317,629
310,338
334,376
336,608
337,023
321,381
327,225
350,297
350,297327,225321,381337,023336,608334,376310,338317,629310,780319,903317,050301,138283,700298,663309,952297,775314,571326,819312,938287,705292,068325,380323,954334,604319,193323,511281,388266,208268,946263,628268,425305,726353,010325,484312,851316,537318,105313,991318,935361,226357,101359,060365,232423,590414,491407,215410,744213,236232,022228,440232,387623,972637,805641,540647,002871,808868,067867,988869,2750000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,855
23,554
22,531
29,773
30,393
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000030,39329,77322,53123,55424,855000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-201,387
-198,922
-202,483
-78,377
-203,586
-204,139
-204,694
-105,522
-383,810
-357,080
-338,159
-289,214
-73,703
0
0
-106
-74,089
-74,219
-74,284
-74,381
0
0
0
0
-4,287
0
0
0
-9,586
-380
-2,752
-2,835
0
-12,602
-13,426
-12,897
-13,172
26,640
24,855
23,554
22,531
29,773
30,393
27,328
28,801
25,116
25,273
21,662
20,004
17,356
17,257
15,579
26,654
25,248
41,320
39,956
38,441
39,041
46,929
46,92939,04138,44139,95641,32025,24826,65415,57917,25717,35620,00421,66225,27325,11628,80127,32830,39329,77322,53123,55424,85526,640-13,172-12,897-13,426-12,6020-2,835-2,752-380-9,586000-4,2870000-74,381-74,284-74,219-74,089-10600-73,703-289,214-338,159-357,080-383,810-105,522-204,694-204,139-203,586-78,377-202,483-198,922-201,3870000000000000000000
> Total Stockholder Equity
51,986
191,088
250,795
306,343
342,306
385,077
462,938
550,790
602,312
678,608
784,053
1,352,350
1,363,005
1,408,774
1,480,616
508,409
476,492
496,956
938,576
1,012,476
1,023,444
1,063,065
1,083,119
1,136,113
1,142,575
659,498
690,182
706,000
705,057
718,313
739,451
835,775
834,871
840,086
850,132
852,146
861,939
872,352
888,486
898,523
912,497
936,195
937,446
968,810
968,373
990,516
987,123
994,831
996,394
841,403
830,109
752,394
725,674
748,846
771,266
774,109
780,425
774,619
735,016
665,932
574,294
516,281
450,503
387,616
364,950
333,008
317,477
282,723
265,960
218,174
208,491
199,606
206,815
208,014
202,829
181,588
159,654
143,086
143,086159,654181,588202,829208,014206,815199,606208,491218,174265,960282,723317,477333,008364,950387,616450,503516,281574,294665,932735,016774,619780,425774,109771,266748,846725,674752,394830,109841,403996,394994,831987,123990,516968,373968,810937,446936,195912,497898,523888,486872,352861,939852,146850,132840,086834,871835,775739,451718,313705,057706,000690,182659,4981,142,5751,136,1131,083,1191,063,0651,023,4441,012,476938,576496,956476,492508,4091,480,6161,408,7741,363,0051,352,350784,053678,608602,312550,790462,938385,077342,306306,343250,795191,08851,986
   Common Stock
18
21,456
21,456
21,456
21,686
22,119
22,151
22,584
22,584
22,654
22,696
24,357
24,402
24,402
24,704
24,663
24,663
24,964
44,337
44,344
44,344
44,344
44,344
44,362
44,375
44,379
44,379
44,379
44,379
44,379
44,379
44,379
44,379
44,388
44,388
44,435
44,438
44,462
44,677
44,714
45,118
45,784
45,914
46,099
46,154
46,454
46,522
46,577
46,671
47,027
47,064
47,064
47,064
47,064
47,064
47,064
780,425
26,473
735,016
26,473
574,294
26,473
450,503
26,473
364,950
26,473
317,477
26,473
265,960
26,473
208,491
26,473
206,815
26,473
202,829
26,473
159,654
0
0159,65426,473202,82926,473206,81526,473208,49126,473265,96026,473317,47726,473364,95026,473450,50326,473574,29426,473735,01626,473780,42547,06447,06447,06447,06447,06447,06447,02746,67146,57746,52246,45446,15446,09945,91445,78445,11844,71444,67744,46244,43844,43544,38844,38844,37944,37944,37944,37944,37944,37944,37944,37944,37544,36244,34444,34444,34444,34444,33724,96424,66324,66324,70424,40224,40224,35722,69622,65422,58422,58422,15122,11921,68621,45621,45621,45618
   Retained Earnings 
48,299
51,023
109,700
158,134
189,399
227,242
299,883
380,767
424,741
493,335
591,265
703,588
706,882
760,123
821,825
0
0
0
0
106,209
111,201
79,366
71,026
222
10,389
0
0
444,852
445,911
-433,758
-402,187
-342,875
-345,638
-350,643
-347,832
-329,463
-325,175
-331,773
-321,850
-335,163
-354,256
-354,662
-364,060
-340,956
-342,520
-338,857
-339,114
-338,138
-354,042
-538,463
-548,528
-577,193
-572,583
-568,160
-560,648
-553,248
0
208,759
0
120,265
0
18,000
0
-90,267
0
-101,164
0
-140,300
0
-196,204
0
-207,326
0
-194,145
0
-205,644
0
-204,132
-204,1320-205,6440-194,1450-207,3260-196,2040-140,3000-101,1640-90,267018,0000120,2650208,7590-553,248-560,648-568,160-572,583-577,193-548,528-538,463-354,042-338,138-339,114-338,857-342,520-340,956-364,060-354,662-354,256-335,163-321,850-331,773-325,175-329,463-347,832-350,643-345,638-342,875-402,187-433,758445,911444,8520010,38922271,02679,366111,201106,2090000821,825760,123706,882703,588591,265493,335424,741380,767299,883227,242189,399158,134109,70051,02348,299
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000-37,707-38,390-39,940-43,632-48,790-6,11600000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
861,923
867,899
939,355
967,749
1,181,695
1,087,811
615,119
645,803
308,983
214,767
1,107,692
1,097,259
1,239,656
1,136,130
975,482
975,482
1,225,425
977,164
977,787
985,313
1,259,757
1,002,493
1,024,896
1,029,141
1,346,992
1,037,183
1,048,474
1,050,290
1,372,461
1,054,911
1,067,277
1,062,366
1,371,478
1,023,602
1,026,908
1,028,098
1,349,647
0
326,354
735,016
568,803
574,294
323,334
0
491,270
0
297,148
0
363,135
0
305,406
0
307,642
0
313,937
0
304,014
0
0
00304,0140313,9370307,6420305,4060363,1350297,1480491,2700323,334574,294568,803735,016326,35401,349,6471,028,0981,026,9081,023,6021,371,4781,062,3661,067,2771,054,9111,372,4611,050,2901,048,4741,037,1831,346,9921,029,1411,024,8961,002,4931,259,757985,313977,787977,1641,225,425975,482975,4821,136,1301,239,6561,097,2591,107,692214,767308,983645,803615,1191,087,8111,181,695967,749939,355867,899861,9230000000000000000000



6.4. Balance Sheets

Currency in EUR. All numbers in thousands.