Continental AG
XHAM:CON
Balance Sheet
Balance Sheet Decomposition
Continental AG
Continental AG
Balance Sheet
Continental AG
| Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
618
|
430
|
748
|
1 139
|
1 274
|
571
|
2 199
|
1 569
|
1 713
|
1 471
|
1 541
|
2 397
|
2 045
|
2 871
|
1 381
|
1 674
|
1 727
|
2 588
|
3 114
|
2 640
|
1 998
|
2 441
|
2 923
|
2 720
|
|
| Cash Equivalents |
618
|
430
|
748
|
1 139
|
1 274
|
571
|
2 199
|
1 569
|
1 713
|
1 471
|
1 541
|
2 397
|
2 045
|
2 871
|
1 381
|
1 674
|
1 727
|
2 588
|
3 114
|
2 640
|
1 998
|
2 441
|
2 923
|
2 720
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
52
|
127
|
190
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
136
|
0
|
|
| Total Receivables |
1 274
|
1 137
|
1 192
|
1 603
|
2 145
|
2 369
|
4 202
|
3 863
|
4 226
|
5 101
|
6 058
|
5 807
|
6 091
|
6 289
|
7 307
|
7 973
|
8 377
|
8 682
|
9 111
|
8 669
|
8 139
|
8 805
|
8 627
|
8 142
|
|
| Accounts Receivables |
1 274
|
1 137
|
1 192
|
1 603
|
2 115
|
2 340
|
3 944
|
3 313
|
3 693
|
4 490
|
5 383
|
5 041
|
5 316
|
5 846
|
6 723
|
7 393
|
7 669
|
7 699
|
8 045
|
7 674
|
7 310
|
7 996
|
7 800
|
7 338
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
30
|
29
|
258
|
550
|
533
|
611
|
675
|
766
|
775
|
443
|
584
|
580
|
708
|
982
|
1 065
|
995
|
829
|
809
|
827
|
804
|
|
| Inventory |
1 178
|
1 067
|
1 085
|
1 272
|
1 419
|
1 597
|
2 536
|
2 571
|
2 076
|
2 638
|
2 990
|
2 999
|
2 831
|
2 988
|
3 360
|
3 753
|
4 128
|
4 521
|
4 694
|
4 238
|
4 994
|
6 730
|
6 277
|
6 113
|
|
| Other Current Assets |
1 031
|
461
|
439
|
580
|
465
|
311
|
1 227
|
337
|
310
|
293
|
374
|
561
|
285
|
1 171
|
1 121
|
1 454
|
1 170
|
996
|
924
|
974
|
924
|
1 162
|
1 001
|
975
|
|
| Total Current Assets |
4 101
|
3 095
|
3 464
|
4 594
|
5 354
|
4 975
|
10 354
|
8 340
|
8 325
|
9 503
|
10 963
|
11 764
|
11 251
|
13 318
|
13 169
|
14 854
|
15 402
|
16 787
|
17 844
|
16 520
|
16 055
|
19 138
|
18 588
|
17 950
|
|
| PP&E Net |
3 027
|
2 832
|
2 766
|
3 062
|
3 268
|
3 549
|
5 998
|
6 122
|
5 784
|
6 099
|
6 609
|
7 391
|
7 728
|
8 446
|
9 539
|
10 538
|
11 202
|
12 376
|
14 933
|
13 761
|
11 412
|
11 467
|
11 722
|
11 798
|
|
| PP&E Gross |
3 027
|
2 832
|
2 766
|
3 062
|
3 268
|
3 549
|
5 998
|
6 122
|
5 784
|
6 099
|
6 609
|
7 391
|
7 728
|
8 446
|
9 539
|
10 538
|
11 202
|
12 376
|
14 933
|
13 761
|
11 412
|
11 467
|
11 722
|
11 798
|
|
| Accumulated Depreciation |
4 794
|
4 773
|
4 742
|
5 062
|
5 642
|
5 860
|
6 114
|
6 981
|
7 904
|
8 903
|
9 532
|
10 375
|
11 025
|
12 284
|
13 496
|
14 719
|
15 477
|
16 876
|
18 953
|
20 172
|
18 451
|
20 151
|
20 819
|
21 772
|
|
| Intangible Assets |
97
|
93
|
99
|
116
|
123
|
222
|
2 980
|
2 523
|
2 069
|
1 723
|
1 366
|
945
|
558
|
443
|
1 336
|
1 514
|
1 607
|
1 566
|
1 692
|
1 347
|
1 088
|
974
|
820
|
619
|
|
| Goodwill |
1 579
|
1 478
|
1 424
|
1 425
|
1 424
|
1 718
|
7 289
|
6 384
|
5 537
|
5 644
|
5 692
|
5 622
|
5 521
|
5 769
|
6 641
|
6 857
|
7 010
|
7 233
|
5 114
|
4 362
|
3 712
|
3 218
|
3 188
|
3 165
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
34
|
48
|
66
|
69
|
82
|
115
|
161
|
230
|
270
|
273
|
252
|
|
| Long-Term Investments |
160
|
147
|
143
|
141
|
183
|
184
|
838
|
787
|
444
|
497
|
533
|
427
|
502
|
335
|
376
|
438
|
476
|
850
|
607
|
487
|
487
|
487
|
428
|
445
|
|
| Other Long-Term Assets |
31
|
553
|
404
|
345
|
196
|
206
|
279
|
533
|
891
|
926
|
876
|
1 188
|
1 240
|
1 896
|
1 727
|
1 907
|
1 674
|
1 552
|
2 265
|
3 001
|
2 657
|
2 373
|
2 735
|
2 737
|
|
| Other Assets |
1 579
|
1 478
|
1 424
|
1 425
|
1 424
|
1 718
|
7 289
|
6 384
|
5 537
|
5 644
|
5 692
|
5 622
|
5 521
|
5 769
|
6 641
|
6 857
|
7 010
|
7 233
|
5 114
|
4 362
|
3 712
|
3 218
|
3 188
|
3 165
|
|
| Total Assets |
8 995
N/A
|
8 197
-9%
|
8 299
+1%
|
9 684
+17%
|
10 548
+9%
|
10 853
+3%
|
27 738
+156%
|
24 688
-11%
|
23 049
-7%
|
24 391
+6%
|
26 038
+7%
|
27 338
+5%
|
26 821
-2%
|
30 241
+13%
|
32 836
+9%
|
36 175
+10%
|
37 441
+3%
|
40 445
+8%
|
42 568
+5%
|
39 638
-7%
|
35 640
-10%
|
37 927
+6%
|
37 753
0%
|
36 966
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
956
|
979
|
1 036
|
1 236
|
1 322
|
1 466
|
2 759
|
2 470
|
2 820
|
3 511
|
4 111
|
4 345
|
4 596
|
4 862
|
5 494
|
6 248
|
6 799
|
7 293
|
7 111
|
5 933
|
5 865
|
7 637
|
6 875
|
6 471
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 205
|
1 241
|
1 581
|
1 752
|
1 746
|
1 186
|
1 348
|
1 557
|
1 635
|
1 794
|
1 468
|
1 383
|
1 253
|
1 244
|
1 275
|
1 391
|
1 380
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 284
|
1 407
|
559
|
287
|
324
|
321
|
299
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
483
|
565
|
903
|
2 349
|
4 745
|
1 238
|
2 514
|
4 072
|
1 583
|
1 334
|
2 058
|
2 098
|
2 055
|
1 866
|
2 824
|
1 615
|
1 311
|
3 347
|
2 629
|
2 469
|
|
| Other Current Liabilities |
955
|
707
|
1 210
|
1 211
|
2 159
|
1 955
|
5 551
|
1 824
|
2 285
|
2 128
|
1 981
|
1 723
|
2 263
|
2 532
|
2 992
|
3 573
|
3 541
|
3 803
|
4 147
|
4 896
|
3 936
|
4 249
|
4 234
|
3 650
|
|
| Total Current Liabilities |
1 911
|
1 686
|
2 246
|
2 447
|
3 964
|
3 986
|
9 213
|
7 848
|
11 090
|
8 457
|
10 359
|
11 886
|
9 628
|
10 076
|
12 101
|
13 554
|
14 189
|
15 714
|
16 871
|
14 256
|
12 642
|
16 832
|
15 450
|
14 269
|
|
| Long-Term Debt |
3 219
|
2 329
|
1 415
|
1 477
|
942
|
1 082
|
9 873
|
9 768
|
5 968
|
7 752
|
6 048
|
4 181
|
4 753
|
4 827
|
2 974
|
2 792
|
2 018
|
1 449
|
3 375
|
5 144
|
4 642
|
4 003
|
4 211
|
4 112
|
|
| Deferred Income Tax |
424
|
533
|
565
|
495
|
160
|
189
|
525
|
402
|
197
|
208
|
269
|
275
|
113
|
179
|
361
|
372
|
349
|
316
|
305
|
169
|
102
|
58
|
72
|
97
|
|
| Minority Interest |
101
|
92
|
151
|
224
|
221
|
239
|
273
|
265
|
289
|
343
|
397
|
377
|
311
|
353
|
428
|
465
|
462
|
483
|
480
|
377
|
453
|
476
|
449
|
447
|
|
| Other Liabilities |
1 793
|
1 842
|
1 938
|
2 198
|
1 687
|
886
|
1 271
|
1 140
|
1 733
|
1 770
|
1 819
|
1 852
|
3 005
|
4 136
|
4 186
|
4 723
|
4 595
|
4 634
|
6 141
|
7 430
|
5 586
|
3 299
|
3 895
|
3 690
|
|
| Total Liabilities |
7 448
N/A
|
6 482
-13%
|
6 315
-3%
|
6 841
+8%
|
6 974
+2%
|
6 382
-8%
|
21 154
+231%
|
19 423
-8%
|
19 277
-1%
|
18 531
-4%
|
18 892
+2%
|
18 571
-2%
|
17 810
-4%
|
19 569
+10%
|
20 049
+2%
|
21 905
+9%
|
21 612
-1%
|
22 595
+5%
|
27 173
+20%
|
27 376
+1%
|
23 424
-14%
|
24 668
+5%
|
24 077
-2%
|
22 615
-6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
323
|
344
|
347
|
372
|
373
|
375
|
414
|
433
|
433
|
512
|
512
|
512
|
512
|
512
|
512
|
512
|
512
|
512
|
512
|
512
|
512
|
512
|
512
|
512
|
|
| Retained Earnings |
1 310
|
1 672
|
1 939
|
2 794
|
3 201
|
4 096
|
6 169
|
4 833
|
3 776
|
5 361
|
6 610
|
8 194
|
9 691
|
11 560
|
13 637
|
15 690
|
17 825
|
19 853
|
17 678
|
16 116
|
14 440
|
9 911
|
10 767
|
11 486
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 156
|
4 156
|
4 156
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
4
|
4
|
10
|
4
|
3
|
6
|
3
|
8
|
14
|
79
|
63
|
1
|
2
|
|
| Treasury Stock |
0
|
84
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
86
|
218
|
303
|
324
|
0
|
0
|
0
|
0
|
436
|
14
|
46
|
58
|
1 196
|
1 410
|
1 359
|
1 936
|
2 514
|
2 511
|
2 787
|
4 352
|
2 815
|
1 382
|
1 760
|
1 805
|
|
| Total Equity |
1 547
N/A
|
1 715
+11%
|
1 983
+16%
|
2 842
+43%
|
3 574
+26%
|
4 471
+25%
|
6 583
+47%
|
5 265
-20%
|
3 773
-28%
|
5 860
+55%
|
7 146
+22%
|
8 767
+23%
|
9 011
+3%
|
10 672
+18%
|
12 786
+20%
|
14 270
+12%
|
15 828
+11%
|
17 850
+13%
|
15 395
-14%
|
12 262
-20%
|
12 216
0%
|
13 259
+9%
|
13 676
+3%
|
14 351
+5%
|
|
| Total Liabilities & Equity |
8 995
N/A
|
8 197
-9%
|
8 299
+1%
|
9 684
+17%
|
10 548
+9%
|
10 853
+3%
|
27 738
+156%
|
24 688
-11%
|
23 049
-7%
|
24 391
+6%
|
26 038
+7%
|
27 338
+5%
|
26 821
-2%
|
30 241
+13%
|
32 836
+9%
|
36 175
+10%
|
37 441
+3%
|
40 445
+8%
|
42 568
+5%
|
39 638
-7%
|
35 640
-10%
|
37 927
+6%
|
37 753
0%
|
36 966
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
130
|
135
|
140
|
150
|
151
|
152
|
167
|
175
|
175
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
|