DEUTZ Aktiengesellschaft
FSX:DEZ.DE
4.088 (EUR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||
Cash & Cash Equivalents
| 90.1 | 54.9 | 36.1 | 64.7 | 55.3 | 132.8 | 143.8 | 91.8 | 112.5 | 101.7 | 58.9 | 52.1 | 51.6 | 67.9 | 214.7 | 207.5 | 311.1 | 49.4 | 48.4 | 7.8 | 25.6 | 19.3 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 14.9 | 0 | 0 | 2.7 | 2.5 | 0.6 | 0 | 0 | 0 | -0.9 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 90.1 | 54.9 | 36.1 | 64.7 | 55.3 | 132.8 | 143.8 | 91.8 | 112.5 | 101.7 | 58.9 | 52.1 | 51.6 | 67.9 | 214.7 | 207.5 | 311.1 | 49.4 | 48.4 | 7.8 | 25.6 | 19.3 |
Net Receivables
| 254.2 | 236.9 | 181.2 | 151.7 | 187.8 | 195.3 | 178.2 | 150.6 | 127.9 | 124.4 | 149.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 433.9 | 451.6 | 375.3 | 274.2 | 321.7 | 333.5 | 287 | 253.1 | 251.9 | 245.2 | 224.6 | 184.4 | 187.6 | 157.6 | 127.5 | 222 | 214.2 | 249.6 | 214.6 | 244.2 | 250.5 | 253.7 |
Other Current Assets
| 77.3 | 238.6 | 0.7 | 2.1 | 48.3 | 200.5 | 177.1 | 151.2 | 129.8 | 175.7 | 209.5 | 150.1 | 219.1 | 207.8 | 166.6 | 203.1 | 292.6 | 308.6 | 265.1 | 261.7 | 245.5 | 253.7 |
Total Current Assets
| 855.5 | 745.1 | 593.3 | 492.7 | 613.1 | 666.8 | 607.9 | 496.1 | 494.2 | 522.6 | 493 | 386.6 | 458.3 | 433.3 | 508.8 | 632.6 | 817.9 | 607.6 | 528.1 | 513.7 | 521.6 | 526.7 |
Non-Current Assets: | ||||||||||||||||||||||
Property, Plant & Equipment, Net
| 379.3 | 394.7 | 358.9 | 361.7 | 347.2 | 283.8 | 273.4 | 286 | 289 | 291.9 | 306.4 | 318.8 | 311.5 | 320.5 | 335.5 | 342.1 | 187.7 | 245.5 | 229.4 | 226.6 | 387.4 | 419.5 |
Goodwill
| 38 | 55.5 | 54.3 | 54.4 | 58.3 | 48 | 48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 121.9 | 113.8 | 127.5 | 142.7 | 157.9 | 359.2 | 165.2 | 148.5 | 176.6 | 211.7 | 237.9 | 244.3 | 227.8 | 185.6 | 145.8 | 125.7 | 0 | 0 | 0 | 0 | 18.1 | 20.8 |
Goodwill and Intangible Assets
| 159.9 | 169.3 | 181.8 | 197.1 | 216.2 | 407.2 | 213.2 | 148.5 | 176.6 | 211.7 | 237.9 | 244.3 | 227.8 | 185.6 | 145.8 | 125.7 | 110.6 | 100.3 | 94.9 | 74.8 | 18.1 | 20.8 |
Long Term Investments
| 68.1 | 65 | 67.5 | 54.7 | 56.1 | 18.8 | 32.7 | 49.2 | 54.9 | 57.3 | 49.8 | 55.3 | 83.8 | 85.4 | 0 | 17.7 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 199.3 | 101.3 | 88.6 | 74.2 | 68.6 | 75.9 | 69.2 | 79.9 | 69.1 | 62.2 | 30.8 | 17.9 | 17.2 | 16.4 | 22.4 | 33.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -0 | 0 | 0 | 0 | 0 | 0.4 | 14.9 | 0 | 0 | 2.7 | 2.5 | 2.8 | 0.4 | 0.5 | 58.6 | 55.1 | 262.4 | 209.5 | 211.4 | 214 | 89.9 | 81.6 |
Total Non-Current Assets
| 806.6 | 730.3 | 696.8 | 687.7 | 688.1 | 786.1 | 603.4 | 563.6 | 589.6 | 625.8 | 627.4 | 639.1 | 640.7 | 608.4 | 562.3 | 573.7 | 560.7 | 555.3 | 535.7 | 515.4 | 495.4 | 521.9 |
Total Assets
| 1,662.1 | 1,475.4 | 1,290.1 | 1,180.5 | 1,301.2 | 1,249.3 | 1,213.1 | 1,059.7 | 1,088.1 | 1,149.2 | 1,121 | 1,026.4 | 1,099 | 1,041.7 | 1,071.1 | 1,206.3 | 1,378.6 | 1,162.9 | 1,063.8 | 1,029.1 | 1,017 | 1,048.6 |
Liabilities & Equity: | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Account Payables
| 256 | 291.5 | 257.8 | 153 | 180.6 | 214.6 | 207.5 | 162.3 | 169.5 | 171 | 201.4 | 158.9 | 209.1 | 205.1 | 141.5 | 138.1 | 0 | 0 | 0 | 0 | 402.4 | 471.4 |
Short Term Debt
| 187.6 | 141.9 | 66.6 | 90.2 | 36.4 | 19.8 | 17.5 | 16.2 | 14.9 | 14.7 | 7.6 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 6.4 | 4.9 | 3 | 2 | 1.3 | 17.9 | 18.3 | 4.1 | 7.5 | 0 | 0 | 0 | 0.2 | 4 | 6.6 | 2.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 6.4 | 0 | 99.7 | 97.2 | 80.3 | 96.3 | 90.2 | 74.1 | 81.5 | 85.5 | 64.4 | 59.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 194.1 | 177.4 | 62.9 | 54.1 | 126.3 | 87.2 | 58.3 | 51 | 45.8 | 44.3 | 50.4 | 52.3 | 132.1 | 131.9 | 139.9 | 126 | 0 | 0 | 0 | 0 | -402.4 | -471.4 |
Total Current Liabilities
| 644.1 | 610.8 | 487 | 394.5 | 423.6 | 417.9 | 373.5 | 303.6 | 311.7 | 315.5 | 323.8 | 271.5 | 341.2 | 337 | 281.4 | 264.1 | 0 | 0 | 0 | 0 | 402.4 | 471.4 |
Non-Current Liabilities: | ||||||||||||||||||||||
Long Term Debt
| 0.3 | 77.2 | 49.2 | 58.3 | 34.1 | 19.3 | 28.1 | 44 | 58.6 | 73.3 | 83 | 99.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 65.6 | 0 | 160.1 | 186 | 184.6 | 214.6 | 199.1 | 214.3 | -56 | 0 | 0 | 167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 |
Deferred Tax Liabilities Non-Current
| 77.7 | 2 | 1.8 | 0.6 | 0.8 | 0.5 | 0.2 | 0.4 | 56 | 0 | 0 | 3.2 | 2.8 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 131.2 | 116.6 | 3.6 | 5.7 | 5.7 | -22.1 | 13 | 6.3 | 222.2 | 249.4 | 209.5 | 5 | 301.5 | 330.4 | 410.4 | 430.8 | 0 | 0 | 0 | 0 | 402.4 | -0.4 |
Total Non-Current Liabilities
| 274.8 | 195.8 | 214.7 | 250.6 | 225.2 | 212.3 | 240.4 | 265 | 280.8 | 322.7 | 292.5 | 274.8 | 304.3 | 330.4 | 410.5 | 430.9 | 0 | 0 | 0 | 0 | 402.4 | 471 |
Total Liabilities
| 918.9 | 806.6 | 701.7 | 645.1 | 648.8 | 630.2 | 613.9 | 568.6 | 592.5 | 638.2 | 616.3 | 546.3 | 645.5 | 667.4 | 691.9 | 695 | 821.5 | 804.4 | 817.4 | 871.2 | 847.3 | 953.6 |
Equity: | ||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 3.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 322.5 | 309 | 309 | 309 | 309 | 309 | 309 | 309 | 309 | 309 | 309 | 309 | 309 | 309 | 309 | 309 | 0 | 0 | 0 | 0 | 233 | 164.3 |
Retained Earnings
| 387.1 | 330.4 | 246.9 | 201.1 | 314.3 | 285.8 | 249.4 | 136.2 | 134.3 | 134.3 | 139.7 | 79.1 | 79.1 | 31.1 | 47 | 79.1 | 183.3 | 61.5 | 71.6 | -18.5 | -64 | -70 |
Accumulated Other Comprehensive Income/Loss
| -6.7 | 0.6 | 3.7 | -3.9 | 0.1 | -762.2 | -724.2 | -711.8 | -716.8 | -693.9 | -648.6 | -638 | -604.2 | -568.2 | -537.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 40.3 | 28.8 | 28.8 | 25.1 | 28.8 | 786.3 | 764.8 | 757.7 | 763.9 | 736.4 | 680.2 | 723.5 | 669.6 | 602.4 | 560.4 | 123.2 | 373.8 | 297 | 174.8 | 176.4 | 1.8 | 1.7 |
Total Shareholders Equity
| 743.2 | 668.8 | 588.4 | 535.2 | 652.2 | 618.9 | 599 | 491.1 | 490.4 | 485.8 | 480.3 | 473.6 | 453.5 | 374.3 | 379.2 | 511.3 | 557.1 | 358.5 | 246.4 | 157.9 | 170.8 | 96 |
Total Equity
| 743.2 | 668.8 | 588.4 | 535.4 | 652.4 | 619.1 | 599.2 | 491.1 | 495.6 | 511 | 504.7 | 480.1 | 453.5 | 374.3 | 379.2 | 511.3 | 557.1 | 358.5 | 246.4 | 157.9 | 169.7 | 95 |
Total Liabilities & Shareholders Equity
| 1,662.1 | 1,475.4 | 1,290.1 | 1,180.5 | 1,301.2 | 1,249.3 | 1,213.1 | 1,059.7 | 1,088.1 | 1,149.2 | 1,121 | 1,026.4 | 1,099 | 1,041.7 | 1,071.1 | 1,206.3 | 1,378.6 | 1,162.9 | 1,063.8 | 1,029.1 | 1,017 | 1,048.6 |