TAG Immobilien AG
XETRA:TEG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
TAG Immobilien AG
XETRA:TEG
|
DE |
Balance Sheet
Balance Sheet Decomposition
TAG Immobilien AG
TAG Immobilien AG
Balance Sheet
TAG Immobilien AG
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
10
|
18
|
5
|
16
|
113
|
14
|
6
|
7
|
129
|
27
|
56
|
85
|
197
|
104
|
74
|
264
|
92
|
91
|
324
|
96
|
240
|
129
|
603
|
1 198
|
|
| Cash Equivalents |
10
|
18
|
5
|
16
|
113
|
14
|
6
|
7
|
129
|
27
|
56
|
85
|
197
|
104
|
74
|
264
|
92
|
91
|
324
|
96
|
240
|
129
|
603
|
1 198
|
|
| Total Receivables |
37
|
47
|
41
|
76
|
46
|
88
|
7
|
11
|
10
|
15
|
26
|
24
|
73
|
37
|
22
|
19
|
23
|
154
|
24
|
118
|
42
|
55
|
68
|
72
|
|
| Accounts Receivables |
37
|
47
|
41
|
75
|
44
|
87
|
5
|
10
|
8
|
14
|
20
|
17
|
71
|
30
|
15
|
9
|
14
|
149
|
18
|
88
|
26
|
41
|
35
|
32
|
|
| Other Receivables |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
3
|
2
|
6
|
7
|
2
|
8
|
7
|
11
|
9
|
5
|
7
|
30
|
16
|
14
|
33
|
41
|
|
| Inventory |
380
|
398
|
356
|
256
|
344
|
216
|
177
|
148
|
115
|
38
|
90
|
48
|
20
|
13
|
52
|
48
|
53
|
59
|
102
|
114
|
714
|
630
|
611
|
715
|
|
| Other Current Assets |
8
|
7
|
4
|
4
|
3
|
5
|
11
|
3
|
2
|
8
|
21
|
20
|
13
|
11
|
8
|
8
|
7
|
7
|
24
|
29
|
94
|
110
|
140
|
264
|
|
| Total Current Assets |
435
|
470
|
406
|
352
|
506
|
322
|
201
|
169
|
256
|
88
|
193
|
176
|
303
|
165
|
156
|
339
|
174
|
311
|
475
|
357
|
1 092
|
923
|
1 422
|
2 249
|
|
| PP&E Net |
7
|
8
|
5
|
5
|
5
|
2
|
2
|
10
|
12
|
12
|
11
|
13
|
14
|
15
|
17
|
24
|
26
|
40
|
47
|
52
|
58
|
56
|
58
|
64
|
|
| PP&E Gross |
7
|
8
|
5
|
5
|
5
|
2
|
2
|
10
|
12
|
12
|
11
|
13
|
14
|
15
|
17
|
24
|
26
|
40
|
47
|
52
|
58
|
56
|
58
|
64
|
|
| Accumulated Depreciation |
3
|
4
|
3
|
4
|
4
|
6
|
6
|
6
|
4
|
5
|
2
|
3
|
4
|
5
|
7
|
9
|
12
|
14
|
17
|
20
|
24
|
24
|
28
|
33
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
7
|
2
|
5
|
4
|
3
|
2
|
2
|
1
|
3
|
23
|
5
|
5
|
4
|
4
|
4
|
|
| Goodwill |
38
|
27
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
261
|
282
|
286
|
290
|
|
| Long-Term Investments |
89
|
91
|
117
|
125
|
178
|
562
|
622
|
598
|
897
|
1 902
|
3 481
|
3 562
|
3 344
|
3 544
|
3 785
|
4 173
|
4 675
|
5 209
|
5 829
|
6 551
|
6 585
|
6 002
|
5 898
|
6 315
|
|
| Other Long-Term Assets |
8
|
10
|
13
|
0
|
4
|
0
|
14
|
25
|
20
|
39
|
113
|
7
|
68
|
67
|
56
|
97
|
157
|
84
|
105
|
106
|
214
|
33
|
83
|
30
|
|
| Other Assets |
38
|
27
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
261
|
282
|
286
|
290
|
|
| Total Assets |
577
N/A
|
606
+5%
|
561
-7%
|
483
-14%
|
693
+44%
|
887
+28%
|
839
-5%
|
801
-5%
|
1 191
+49%
|
2 048
+72%
|
3 800
+86%
|
3 763
-1%
|
3 734
-1%
|
3 794
+2%
|
4 017
+6%
|
4 635
+15%
|
5 033
+9%
|
5 647
+12%
|
6 478
+15%
|
7 089
+9%
|
8 215
+16%
|
7 300
-11%
|
7 750
+6%
|
8 951
+15%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
44
|
40
|
34
|
17
|
72
|
20
|
9
|
6
|
8
|
16
|
14
|
11
|
9
|
15
|
12
|
8
|
14
|
22
|
24
|
41
|
79
|
71
|
60
|
74
|
|
| Short-Term Debt |
0
|
0
|
0
|
18
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
267
|
303
|
271
|
238
|
271
|
217
|
130
|
116
|
112
|
187
|
413
|
184
|
150
|
213
|
159
|
275
|
163
|
168
|
146
|
146
|
766
|
395
|
1 072
|
1 363
|
|
| Other Current Liabilities |
32
|
47
|
46
|
27
|
19
|
37
|
35
|
35
|
33
|
43
|
82
|
50
|
41
|
67
|
80
|
87
|
80
|
73
|
104
|
114
|
261
|
288
|
225
|
285
|
|
| Total Current Liabilities |
343
|
391
|
351
|
300
|
363
|
274
|
173
|
158
|
153
|
245
|
508
|
246
|
200
|
295
|
252
|
370
|
257
|
264
|
274
|
301
|
1 107
|
754
|
1 356
|
1 722
|
|
| Long-Term Debt |
108
|
99
|
89
|
88
|
38
|
296
|
408
|
401
|
625
|
1 111
|
1 978
|
2 250
|
2 303
|
2 137
|
2 111
|
2 239
|
2 236
|
2 397
|
2 896
|
2 947
|
3 068
|
2 943
|
2 710
|
2 989
|
|
| Deferred Income Tax |
9
|
10
|
13
|
0
|
2
|
8
|
0
|
5
|
13
|
67
|
123
|
121
|
211
|
232
|
272
|
359
|
433
|
497
|
571
|
682
|
716
|
608
|
564
|
878
|
|
| Minority Interest |
10
|
10
|
10
|
8
|
32
|
35
|
26
|
8
|
9
|
47
|
20
|
20
|
51
|
35
|
15
|
21
|
42
|
52
|
79
|
90
|
109
|
79
|
80
|
60
|
|
| Other Liabilities |
4
|
4
|
7
|
3
|
3
|
2
|
4
|
33
|
34
|
30
|
34
|
19
|
15
|
11
|
17
|
21
|
58
|
95
|
56
|
29
|
16
|
29
|
21
|
41
|
|
| Total Liabilities |
473
N/A
|
514
+8%
|
470
-9%
|
399
-15%
|
436
+9%
|
615
+41%
|
611
-1%
|
605
-1%
|
834
+38%
|
1 500
+80%
|
2 664
+78%
|
2 656
0%
|
2 781
+5%
|
2 709
-3%
|
2 666
-2%
|
3 009
+13%
|
3 027
+1%
|
3 304
+9%
|
3 875
+17%
|
4 049
+4%
|
5 016
+24%
|
4 415
-12%
|
4 731
+7%
|
5 689
+20%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5
|
6
|
6
|
10
|
33
|
33
|
33
|
33
|
59
|
75
|
131
|
131
|
119
|
125
|
142
|
146
|
146
|
146
|
146
|
146
|
175
|
175
|
175
|
189
|
|
| Retained Earnings |
0
|
0
|
2
|
3
|
5
|
20
|
24
|
7
|
49
|
110
|
266
|
281
|
259
|
344
|
472
|
700
|
1 087
|
1 673
|
1 947
|
2 388
|
2 365
|
1 968
|
2 090
|
2 113
|
|
| Additional Paid In Capital |
98
|
87
|
83
|
77
|
220
|
220
|
220
|
170
|
249
|
363
|
740
|
706
|
582
|
618
|
737
|
780
|
773
|
523
|
520
|
520
|
683
|
683
|
682
|
878
|
|
| Treasury 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
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
6
|
2
|
1
|
0
|
0
|
0
|
10
|
15
|
25
|
58
|
72
|
83
|
|
| Total Equity |
103
N/A
|
92
-11%
|
91
-1%
|
84
-8%
|
257
+206%
|
272
+6%
|
228
-16%
|
196
-14%
|
357
+82%
|
547
+54%
|
1 136
+108%
|
1 107
-3%
|
954
-14%
|
1 085
+14%
|
1 351
+24%
|
1 626
+20%
|
2 006
+23%
|
2 343
+17%
|
2 603
+11%
|
3 040
+17%
|
3 198
+5%
|
2 885
-10%
|
3 020
+5%
|
3 262
+8%
|
|
| Total Liabilities & Equity |
577
N/A
|
606
+5%
|
561
-7%
|
483
-14%
|
693
+44%
|
887
+28%
|
839
-5%
|
801
-5%
|
1 191
+49%
|
2 048
+72%
|
3 800
+86%
|
3 763
-1%
|
3 734
-1%
|
3 794
+2%
|
4 017
+6%
|
4 635
+15%
|
5 033
+9%
|
5 647
+12%
|
6 478
+15%
|
7 089
+9%
|
8 215
+16%
|
7 300
-11%
|
7 750
+6%
|
8 951
+15%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
5
|
6
|
7
|
10
|
33
|
33
|
33
|
33
|
59
|
75
|
131
|
131
|
132
|
125
|
149
|
153
|
153
|
153
|
153
|
153
|
175
|
175
|
175
|
189
|
|