Salzgitter AG
FSX:SZG.DE
19.13 (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 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||
Cash & Cash Equivalents
| 939.7 | 988.4 | 741.8 | 621.4 | 700.5 | 555.6 | 679.4 | 818.1 | 836.2 | 774 | 777 | 878.6 | 946.2 | 1,574.3 | 1,793 | 592.1 | 2,138.823 | 2,344.989 | 884.897 | 245.871 | 139.964 | 111.237 | 226.669 | 380.954 | 50.767 |
Short Term Investments
| 0 | -91.3 | 49.7 | -125.2 | 50.9 | 67.4 | 76.6 | 82.3 | 304.9 | 294.1 | 98.4 | 132.5 | 77 | 377.5 | 159.5 | 30.7 | 0 | 0 | 0 | 0 | 0 | 0 | 194.69 | 103.455 | 0 |
Cash and Short Term Investments
| 939.7 | 988.4 | 791.5 | 621.4 | 751.4 | 623 | 756 | 900.4 | 1,141.1 | 1,068.1 | 875.4 | 1,011.1 | 1,023.2 | 1,951.8 | 1,952.5 | 622.8 | 2,138.823 | 2,344.989 | 884.897 | 245.871 | 139.964 | 111.237 | 226.669 | 380.954 | 50.767 |
Net Receivables
| 1,628.1 | 2,176 | 2,110.1 | 1,451.7 | 1,533.6 | 1,542 | 1,492 | 2,023.7 | 1,579.5 | 1,780.8 | 1,674.7 | 1,944.7 | 0 | 0 | 0 | 0 | 1,940.07 | 1,293.391 | 1,108.285 | 930.588 | 629.578 | 696.503 | 691.994 | 613.268 | 484.122 |
Inventory
| 2,867.2 | 3,428.8 | 3,103.2 | 1,919.7 | 2,233.6 | 2,310 | 2,060.1 | 1,826 | 1,782.7 | 1,949.9 | 1,886.2 | 2,041.3 | 2,105.8 | 1,730.1 | 1,465.6 | 2,551.2 | 2,084.429 | 1,653.099 | 1,439.009 | 1,080.998 | 918.553 | 868.512 | 879.224 | 756.054 | 458.099 |
Other Current Assets
| 496.7 | 0.1 | -0.1 | 0.1 | -0.4 | -0.2 | 0.1 | 0.2 | 130.4 | 119 | 105.8 | 140.3 | 1,995.7 | 1,559.6 | 1,449.7 | 2,609.2 | 2,014.975 | 1,336.178 | 1,190.205 | 991.244 | 105.916 | 148.557 | 164.1 | 137.947 | 36.176 |
Total Current Assets
| 5,931.7 | 6,593.3 | 6,004.7 | 3,992.9 | 4,518.2 | 4,921 | 4,751.9 | 4,750.3 | 4,633.7 | 4,917.8 | 4,542.1 | 5,137.4 | 5,124.7 | 5,241.5 | 4,867.8 | 5,783.2 | 6,238.227 | 5,334.266 | 3,514.111 | 2,318.113 | 1,794.011 | 1,824.809 | 1,961.987 | 1,888.223 | 1,029.164 |
Non-Current Assets: | |||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,388.5 | 2,211 | 2,051.4 | 2,200.5 | 2,131.4 | 2,120.5 | 2,214.8 | 2,343.4 | 2,405 | 2,387.3 | 2,283.2 | 2,519.7 | 2,533.6 | 2,529.2 | 2,423.5 | 2,199.4 | 1,143.437 | 1,009.926 | 384.289 | 399.795 | 1,457.682 | 1,509.626 | 1,456.401 | 1,321.826 | 1,092.997 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.6 | 0 | 0 | 0 | 0 | -189.387 | 0 | 0 | 0 | 0 |
Intangible Assets
| 207.3 | 205.5 | 216.5 | 223.1 | 211.6 | 219.4 | 218.5 | 223.3 | 156.6 | 106.3 | 113.2 | 112.3 | 120.8 | 121.8 | 123.8 | 184 | 0 | 0 | 0 | 0 | 19.946 | 23.241 | 17.037 | 18.749 | 16.483 |
Goodwill and Intangible Assets
| 207.3 | 205.5 | 216.5 | 223.1 | 211.6 | 219.4 | 218.5 | 223.3 | 156.6 | 106.3 | 113.2 | 112.3 | 120.8 | 121.8 | 123.8 | 204.6 | 134.881 | 18.803 | 23.408 | -111.497 | -169.441 | 23.241 | 17.037 | 18.749 | 16.483 |
Long Term Investments
| 1,613.7 | 1,685.2 | 1,305.1 | 1,316.2 | 1,045.5 | 846.2 | 523.8 | 598.6 | 378.1 | 378.7 | 608.5 | 636.5 | 660 | 189.8 | 318.7 | 433.1 | 0 | 0 | 0 | 0 | 0 | 0 | 481.364 | 425.255 | 0 |
Tax Assets
| 325.3 | 392.6 | 491.8 | 481.9 | 492.3 | 399.1 | 393.2 | 355.1 | 299.7 | 295.8 | 237.2 | 260.4 | 256.1 | 201.6 | 129 | 15.7 | 0 | 0 | 0 | 0 | 0 | 0 | 194.69 | 103.455 | 0 |
Other Non-Current Assets
| 35.5 | 15.7 | 185.3 | 22.8 | 218.2 | 250.7 | 215.6 | 179.1 | 411 | 407 | 276.5 | 263.4 | 104.8 | 404.8 | 188.7 | 65.4 | 889.645 | 614.583 | 1,491.727 | 1,629.194 | 590.873 | 448.949 | -302.558 | -359.328 | 69.557 |
Total Non-Current Assets
| 4,570.3 | 4,510 | 4,250.1 | 4,244.5 | 4,099 | 3,835.9 | 3,565.9 | 3,699.5 | 3,650.4 | 3,575.1 | 3,518.6 | 3,792.3 | 3,675.3 | 3,447.2 | 3,183.7 | 2,918.2 | 2,167.963 | 1,643.312 | 1,899.424 | 1,917.492 | 1,879.114 | 1,981.816 | 1,846.934 | 1,509.957 | 1,179.037 |
Total Assets
| 10,502 | 11,103.3 | 10,254.9 | 8,237.4 | 8,617.5 | 8,756.9 | 8,317.8 | 8,449.8 | 8,284.1 | 8,492.9 | 8,060.7 | 8,929.7 | 8,800 | 8,688.7 | 8,051.5 | 8,701.4 | 8,406.19 | 6,977.578 | 5,413.535 | 4,235.605 | 3,673.125 | 3,806.625 | 3,808.921 | 3,398.18 | 2,208.201 |
Liabilities & Equity: | |||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||
Account Payables
| 1,247.6 | 1,331.8 | 1,728.9 | 802.4 | 915.2 | 1,130.2 | 1,169 | 1,154.5 | 975.7 | 1,150.7 | 757.9 | 876.2 | 800.5 | 713.3 | 541.3 | 865.4 | 760.666 | 602.007 | 510.362 | 503.903 | 0 | 0 | 0 | 0 | 193.895 |
Short Term Debt
| 940.6 | 1,119.1 | 893.2 | 488.3 | 430.1 | 426.8 | 237.8 | 493.6 | 155.8 | 425.1 | 394.3 | 149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 26 | 123.5 | 157.7 | 98.8 | 46.1 | 84.6 | 83.6 | 71.2 | 231.3 | 100.2 | 90.1 | 100 | 40.6 | 46.1 | 75.3 | 36.4 | 19.705 | 49.15 | 98.953 | 68.835 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 447.2 | 428.3 | 951.5 | 721.3 | 602.3 | 768.7 | 550.4 | 624.2 | 923.6 | 865.8 | 718.5 | 862.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 678.8 | 669.5 | 77.1 | 70.1 | 277.7 | 63.5 | 49.3 | 67.4 | 70.4 | 60.4 | 60.2 | 59.3 | 956.3 | 1,096.2 | 1,053.2 | 1,110 | 318.422 | 241.405 | 9.362 | 271.662 | 1,891.974 | 868.35 | 753.284 | 523.885 | 137.057 |
Total Current Liabilities
| 3,314.2 | 3,548.7 | 3,650.7 | 2,082.1 | 2,225.3 | 2,389.2 | 2,006.5 | 2,339.7 | 2,125.5 | 2,502 | 1,930.9 | 1,947.2 | 1,756.8 | 1,809.5 | 1,594.5 | 1,975.4 | 1,079.088 | 843.412 | 519.724 | 775.565 | 1,891.974 | 868.35 | 753.284 | 523.885 | 330.952 |
Non-Current Liabilities: | |||||||||||||||||||||||||
Long Term Debt
| 360.2 | 579.2 | 621.5 | 743 | 634 | 284.9 | 427.6 | 446.1 | 536.6 | 173.6 | 345.6 | 611.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 198.408 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 2,471.9 | 2,602.5 | 2,730.4 | 1,204.5 | 2,847.8 | 2,768.4 | 2,678.1 | 2,909.4 | 465.2 | 478.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.912 | 1.172 | 2.165 | 2.099 | 3.032 |
Deferred Tax Liabilities Non-Current
| 98.4 | 195.2 | 147.1 | 73.9 | 72 | 67.6 | 41.9 | 39.3 | 27.6 | 9.4 | 62.4 | 66.8 | 81.8 | 48.3 | 3.8 | 103.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1,894.7 | 1,929.8 | 6.7 | 57 | 17.2 | 1,478.7 | 4.3 | 4.4 | 23.5 | 23 | 2,069.7 | 2,182.2 | 2,961.6 | 2,985 | 2,548.9 | 2,276.8 | 760.666 | 602.007 | 510.362 | 503.903 | 585.417 | 1,884.09 | 1,947.326 | 1,953.028 | 971.065 |
Total Non-Current Liabilities
| 2,353.3 | 2,704.2 | 3,247.2 | 3,476.4 | 3,453.6 | 3,035.7 | 3,321.6 | 3,258.2 | 3,265.8 | 3,115.4 | 2,942.9 | 3,339 | 3,043.4 | 3,033.3 | 2,552.7 | 2,379.9 | 760.666 | 602.007 | 510.362 | 503.903 | 784.737 | 1,885.262 | 1,949.491 | 1,955.127 | 974.097 |
Total Liabilities
| 5,667.5 | 6,252.9 | 6,897.9 | 5,558.5 | 5,678.9 | 5,424.9 | 5,328.1 | 5,597.9 | 5,391.3 | 5,617.4 | 4,873.8 | 5,286.2 | 4,800.2 | 4,842.8 | 4,147.2 | 4,355.3 | 4,209.722 | 3,530.543 | 3,411.139 | 3,126.787 | 2,676.711 | 2,753.612 | 2,702.775 | 2,479.012 | 1,305.049 |
Equity: | |||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 161.6 | 161.6 | 161.6 | 161.6 | 161.6 | 161.6 | 161.6 | 161.6 | 161.6 | 161.6 | 161.6 | 161.6 | 161.6 | 161.6 | 161.6 | 161.6 | 0 | 0 | 161.615 | 160.899 | 159.523 | 159.523 | 159.523 | 159.523 | 159.523 |
Retained Earnings
| 4,660.4 | 4,645.8 | 3,215.5 | 2,594.5 | 2,857.2 | 3,214.1 | 2,881.7 | 2,724.5 | 2,854.9 | 2,837.2 | 3,148.3 | 3,604.8 | 3,960.2 | 3,804.8 | 3,850.5 | 4,345.8 | 901.142 | 1,507.657 | 842.088 | 244.5 | 525.907 | 566.45 | 616.407 | 455.773 | 395.833 |
Accumulated Other Comprehensive Income/Loss
| 90.5 | 205.6 | 127.1 | 26.4 | 22.9 | -6,996.1 | -6,738.2 | -6,502.8 | -6,428.2 | -6,233.5 | -5,658.3 | -5,235.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -85.6 | -172.8 | -157.9 | -112.7 | -112.7 | 6,943.3 | 6,676.5 | 6,461.5 | 6,296.4 | 6,102.4 | 5,527.2 | 5,104.3 | -131 | -131.1 | -120.8 | -188.6 | 3,295.326 | 1,939.378 | 998.693 | 703.419 | 294.816 | 274.416 | 288.422 | 287.336 | 341.674 |
Total Shareholders Equity
| 4,826.9 | 4,840.2 | 3,346.3 | 2,669.8 | 2,929 | 3,322.9 | 2,981.6 | 2,844.8 | 2,884.7 | 2,867.7 | 3,178.8 | 3,635.3 | 3,990.8 | 3,835.3 | 3,891.3 | 4,318.8 | 4,196.468 | 3,447.035 | 2,002.396 | 1,108.818 | 980.246 | 1,000.389 | 1,064.352 | 902.632 | 897.03 |
Total Equity
| 4,834.5 | 4,850.4 | 3,357 | 2,678.9 | 2,938.6 | 3,332 | 2,989.7 | 2,851.9 | 2,892.8 | 2,875.5 | 3,186.9 | 3,643.5 | 3,999.8 | 3,845.9 | 3,904.3 | 4,346.1 | 4,196.468 | 3,447.035 | 2,002.396 | 1,108.818 | 996.414 | 1,026.701 | 1,085.249 | 910.9 | 900.091 |
Total Liabilities & Shareholders Equity
| 10,502 | 11,103.3 | 10,254.9 | 8,237.4 | 8,617.5 | 8,756.9 | 8,317.8 | 8,449.8 | 8,284.1 | 8,492.9 | 8,060.7 | 8,929.7 | 8,800 | 8,688.7 | 8,051.5 | 8,701.4 | 8,406.19 | 6,977.578 | 5,413.535 | 4,235.605 | 3,673.125 | 3,806.625 | 3,808.921 | 3,398.18 | 2,208.201 |