10 Year Financial Data of Deutsche Bank AG (DB)

45.5 (1y: +24%)

Market Cap	43.39 B	P/E(ttm)	77.70
Enterprise Value	246.41 B	P/B	0.60

DB- NYSE (USA)
Deutsche Bank AG

Currently 1/5

Business Predictability Rank: 1-Star (On Watch)
Back Testing Results:
Average gain of all 1-Star stocks: 1.1% per year.
% of Stocks that are in still loss if held for 10yrs: 45%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$45.50

4 Severe Warning Signs 4 Medium Warning Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	-2.3	4.9	12.5
EBITDA Growth (%)	0	0	-52.3
Free Cash Flow Growth (%)	0	0	0
Book Value Growth (%)	1.4	1.4	1

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	46.22	51.63	64.47	70.03	79.58	34.38	54.68	46.31	44.50	48.30	48.47	12.28	10.77	11.60	13.63	12.47
EBITDA per Share	12.67	13.67	19.07	23.93	27.13	-6.86	13.66	13.34	12.17	5.37	5.70	3.86	2.10	2.18	-2.73	4.15
Free Cashflow per Share	-19.16	-70.55	-161	-126	43.46	94.60	-28.13	-7.37	9.39	-33.47	0.38	-23.55	16.15	-14.06	-11.86	10.15
Earnings per Share ($)	2.97	5.82	8.87	14.79	16.78	-9.74	9.73	3.74	5.51	0.32	0.60	1.85	0.87	1.00	-3.47	2.19
Dividends Per Share	1.72	1.93	1.77	2.52	4.04	5.75	0.63	0.72	0.49	0.71	0.71	--	0.71	--	--	--
Book Value per Share	61.29	61.02	75.27	81.08	95.88	78.26	71.69	79.18	71.50	72.13	74.11	73.41	74.87	76.08	71.52	74.11
Month End Stock Price	82.21	89.01	96.87	133	129	40.69	70.91	52.05	37.86	44.29	39.12	49.79	36.17	39.65	44.29	39.12
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	4.80	9.50	11.80	18.20	17.50	-12.50	13.60	4.70	7.70	0.40	12.00	10.00	4.80	5.20	-18.80	12.00
Return on Assets %	0.20	0.30	0.40	0.50	0.30	-0.20	0.30	0.10	0.20	--	0.40	0.40	--	--	-0.40	0.40
Return on Capital - Joel Greenblatt %	350	--	327	61.40	32.20	--	--	--	--	--	--	--	--	--	--	--
Debt to Equity	4.25	4.90	4.48	5.35	6.55	5.74	4.77	4.80	4.29	4.21	4.01	4.06	4.01	4.01	4.21	4.01

Operating Margin %	13.00	18.40	23.80	28.70	28.50	-42.60	18.60	13.90	16.20	2.20	25.70	20.40	12.00	13.00	-30.90	25.70
Net Margin %	6.40	11.30	13.80	21.10	21.10	-28.40	17.80	8.10	12.40	0.70	17.60	15.00	8.10	8.60	-24.70	17.60

Debt to Revenue	5.63	5.79	5.23	6.19	7.89	13.06	6.25	8.21	6.89	6.28	23.81	24.25	27.83	26.30	22.08	23.81
Interest Exp. to Revenue %	27.49	23.64	23.40	24.41	28.78	92.31	44.57	54.55	52.50	43.94	38.87	45.61	48.54	42.93	39.72	38.87

Asset Turnover	0.03	0.03	0.03	0.03	0.02	0.01	0.02	0.02	0.02	0.02	0.01	0.00	0.00	0.00	0.01	0.01
Buyback Ratio	--	--	--	--	--	--	-285	-789	-221	-3,061	-158	-296	-483	-202	101	-158
Dividend Payout Ratio	0.45	0.26	0.16	0.13	0.19	--	0.05	0.15	0.07	1.74	--	--	0.63	--	--	--
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Interest Income	7,483	6,639	7,688	8,871	11,363	16,003	15,973	19,978	22,365	20,373	19,677	5,376	4,992	4,765	5,240	4,679
Non Interest Income	19,736	21,441	25,159	27,460	28,116	1,333	19,863	16,646	20,235	25,990	26,941	6,410	5,292	6,336	7,953	7,360
Revenue	27,219	28,080	32,847	36,331	39,479	17,336	35,836	36,624	42,600	46,363	46,618	11,786	10,285	11,101	13,192	12,040

Selling, General, &Admin. Expense	13,572	13,429	14,083	16,217	17,625	10,235	25,967	29,858	33,332	32,014	30,136	8,962	8,517	8,591	5,945	7,083
Credit Losses Provision	1,424	477	480	424	786	1,382	3,372	1,633	2,358	2,206	2,259	403	537	712	556	454
Other Expenses	4,763	6,737	8,568	7,278	7,611	9,180	-2,456	-5,418	-4,740	6,990	8,762	-1,281	-774	-291	9,336	491
Earnings Before DDA	7,460	7,437	9,717	12,413	13,457	-3,461	8,954	10,551	11,650	5,153	5,462	3,703	2,005	2,090	-2,645	4,012

Depreciation, Depletion and Amortization	3,931	2,275	1,888	1,996	2,223	3,916	2,285	5,455	4,740	4,147	3,771	1,294	774	645	1,435	917

Operating Income	3,528	5,162	7,829	10,417	11,234	-7,377	6,669	5,096	6,910	1,005	1,691	2,409	1,231	1,445	-4,079	3,095
Net Income	1,747	3,167	4,521	7,675	8,313	-4,928	6,376	2,962	5,297	304	650	1,771	833	958	-3,258	2,117

Earnings per Share ($)	2.97	5.82	8.87	14.79	16.78	-9.74	9.73	3.74	5.51	0.32	0.60	1.85	0.87	1.00	-3.47	2.19
Total Shares Outstanding	589	544	510	519	496	504	655	791	957	960	966	960	955	957	968	966
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	27,241	32,884	23,744	33,947	38,839	95,823	72,537	140,428	228,113	189,017	192,719	181,390	212,064	207,200	189,017	192,719
Money Market Investments	143,875	158,755	167,812	177,901	288,581	121,732	8,744	26,109	33,042	46,885	45,932	53,951	62,326	59,258	46,885	45,932
Net Loan	144,693	136,244	151,240	204,857	349,185	309,950	258,105	407,729	412,514	397,279	506,468	522,437	525,922	517,026	509,332	506,468
Securities & Investments	566,698	588,170	731,743	836,559	1,541,153	1,959,303	24,127	417,381	366,929	617,877	637,204	387,631	638,588	650,599	617,877	637,204
Accounts Receivable	4,623	--	--	87,250	203,792	--	4,392	--	--	131,923	221,251	12,615	234,960	11,914	131,923	221,251
Property, Plant and Equipment	7,405	6,694	6,507	5,319	3,093	4,771	3,560	7,438	7,063	6,363	6,350	6,719	6,619	6,531	6,363	6,350
Intangible Assets	10,056	9,541	10,560	10,783	12,048	12,693	13,037	19,992	20,259	18,229	18,387	20,145	20,853	20,881	18,229	18,387
Other Assets	123,886	143,927	179,430	87,267	157,582	326,045	1,539,426	1,424,038	1,706,571	1,172,336	977,701	1,511,644	1,171,968	1,328,703	1,060,283	977,701
Total Assets	1,028,477	1,076,215	1,271,036	1,443,883	2,594,273	2,830,316	1,923,928	2,443,115	2,774,491	2,579,909	2,606,013	2,696,532	2,873,300	2,802,110	2,579,909	2,606,013

Total Deposits	391,820	422,084	487,817	524,080	588,035	508,322	441,308	684,595	771,449	740,003	737,391	754,255	776,172	778,969	740,003	737,391
Accounts Payable	4,855	--	--	79,701	173,599	149,814	4,760	--	3,236	2,037	241,490	5,142	4,695	3,896	2,037	241,490
Current Portion of Long-Term Debt	28,527	25,773	26,325	55,171	81,540	54,400	54,996	83,321	83,790	88,538	96,750	76,796	81,451	89,896	88,538	96,750
Long-Term Debt	124,756	136,912	145,471	169,865	229,888	172,017	168,951	217,513	209,508	202,688	189,950	209,053	204,814	202,008	202,688	189,950
Other liabilities	442,424	458,259	573,072	573,005	1,473,644	1,906,307	1,206,929	1,395,068	1,638,060	1,477,408	1,268,868	1,580,827	1,734,700	1,654,501	1,477,408	1,268,868
Total Liabilities	992,383	1,043,028	1,232,686	1,401,822	2,546,707	2,790,860	1,876,945	2,380,496	2,706,042	2,510,674	2,534,449	2,626,073	2,801,832	2,729,271	2,510,674	2,534,449

Common Stock	1,907	1,784	1,820	--	--	--	--	3,051	--	--	--	--	--	--	--	--
Retained Earnings	26,218	25,384	28,988	32,140	32,251	25,797	30,841	33,332	38,614	37,433	39,303	40,283	40,345	40,995	37,433	39,303
Additional Paid-In Capital	14,266	14,281	14,953	20,214	22,043	21,104	21,050	30,147	33,429	33,536	33,153	33,097	33,299	33,292	33,536	33,153
Treasury Stock	-1,243	-2,015	-4,315	-3,048	-3,620	-1,206	-61.54	-577	-1,055	-76.92	-83.33	-318	-535	-213	-76.92	-83.33
Total Equity	36,094	33,186	38,350	42,062	47,567	39,456	46,983	62,619	68,449	69,235	71,564	70,459	71,468	72,840	69,235	71,564
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	1,747	3,167	4,521	7,674	8,360	-5,006	6,356	2,987	5,546	373	706	1,796	849	968	-3,240	2,129
Depreciation, Depletion and Amortization	3,931	2,275	1,888	1,996	2,223	3,916	2,285	5,455	4,740	4,147	3,771	1,294	774	645	1,435	917
Cash Flow from Others	-16,965	-43,813	-88,347	-75,027	10,977	48,789	-26,315	-13,155	-283	-35,863	-3,429	-25,536	13,973	-14,913	-9,387	6,897
Cash Flow from Operations	-11,286	-38,371	-81,938	-65,357	21,559	47,699	-17,674	-4,713	10,003	-31,342	1,047	-22,446	15,596	-13,300	-11,192	9,944

Investment for Property, Plant & Equipement	--	--	--	--	--	--	-759	-1,119	-1,018	-787	-779	-153	-183	-160	-291	-145
Cash Flow from Acquisitions	--	--	--	-2,493	-832	--	-25.64	11,000	446	123	7.69	118	3.85	-7.69	8.97	2.56
Cash Flow from Investing	9,558	-933	-63,592	-44,881	-5,635	-988	514	9,586	15,276	-3,391	-7,769	2,674	-226	4,406	-10,246	-1,704

Net Issuance of Stock	-2,655	-4,639	-2,209	-2,517	-1,297	2,453	-1,445	10,529	-1,990	-941	-1,172	-469	-192	-149	-131	-700
Net Issuance of Preferred Stock	--	--	--	--	--	--	--	--	--	--	-1,205	--	--	--	--	-1,205
Net Issuance of Debt	31,065	16,671	70,640	80,982	-3,057	4,200	400	1,476	-829	-829	-2,295	-237	-233	-141	-218	-1,703
Cash Flow for Dividends	-967	-1,061	-1,112	-1,588	-2,575	-2,922	-403	-596	-891	-890	-796	-93.59	-796	--	--	--
Other Financing	-27,466	29,925	76,295	34,420	2,602	407	140	247	-341	-364	851	--	-97.44	-20.51	-246	1,215
Cash Flow from Financing	-23.41	40,896	143,614	111,297	-4,326	4,138	-1,308	11,656	-4,051	-3,024	-4,617	-800	-1,319	-310	-595	-2,392

Net Change in Cash	-1,752	1,592	-1,915	1,060	11,599	50,848	-17,583	18,979	19,991	-37,706	-11,035	-21,188	14,514	-8,845	-22,187	5,483

Free Cash Flow	-11,286	-38,371	-81,938	-65,357	21,559	47,699	-18,433	-5,832	8,985	-32,129	268	-22,599	15,413	-13,460	-11,483	9,799
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score

Switch to Another Stock:

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles