25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

All For One Steeb AG
Buy, Hold or Sell?

Let's analyze All For One Steeb AG together

I guess you are interested in All For One Steeb AG. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of All For One Steeb AG. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about All For One Steeb AG

I send you an email if I find something interesting about All For One Steeb AG.

1. Quick Overview

1.1. Quick analysis of All For One Steeb AG (30 sec.)










1.2. What can you expect buying and holding a share of All For One Steeb AG? (30 sec.)

How much money do you get?

How much money do you get?
€1.63
When do you have the money?
1 year
How often do you get paid?
92.5%

What is your share worth?

Current worth
€20.69
Expected worth in 1 year
€21.59
How sure are you?
97.5%

+ What do you gain per year?

Total Gains per Share
€2.37
Return On Investment
5.4%

For what price can you sell your share?

Current Price per Share
€44.10
Expected price per share
€41.29 - €58.40
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of All For One Steeb AG (5 min.)




Live pricePrice per Share (EOD)
€44.10
Intrinsic Value Per Share
€18.17 - €54.51
Total Value Per Share
€38.86 - €75.20

2.2. Growth of All For One Steeb AG (5 min.)




Is All For One Steeb AG growing?

Current yearPrevious yearGrowGrow %
How rich?$114.6m$111.3m$3.7m3.3%

How much money is All For One Steeb AG making?

Current yearPrevious yearGrowGrow %
Making money$4m$2.5m$1.5m37.3%
Net Profit Margin2.8%1.9%--

How much money comes from the company's main activities?

2.3. Financial Health of All For One Steeb AG (5 min.)




2.4. Comparing to competitors in the Information Technology Services industry (5 min.)




  Industry Rankings (Information Technology Services)  


Richest
#181 / 381

Most Revenue
#136 / 381

Most Profit
#156 / 381

Most Efficient
#205 / 381
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of All For One Steeb AG?

Welcome investor! All For One Steeb AG's management wants to use your money to grow the business. In return you get a share of All For One Steeb AG.

First you should know what it really means to hold a share of All For One Steeb AG. And how you can make/lose money.

Speculation

The Price per Share of All For One Steeb AG is €44.10. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of All For One Steeb AG.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in All For One Steeb AG, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is €20.69. Based on the TTM, the Book Value Change Per Share is €0.23 per quarter. Based on the YOY, the Book Value Change Per Share is €0.09 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is €0.37 per quarter.
Based on historical numbers we can estimate the returns while holding a share of All For One Steeb AG.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps0.120.3%0.811.8%0.160.4%0.581.3%0.651.5%
Usd Book Value Change Per Share0.140.3%0.250.6%0.100.2%0.230.5%0.290.7%
Usd Dividend Per Share0.020.0%0.410.9%0.410.9%0.531.2%0.521.2%
Usd Total Gains Per Share0.160.4%0.661.5%0.521.2%0.761.7%0.811.8%
Usd Price Per Share66.28-56.97-48.38-58.80-59.78-
Price to Earnings Ratio141.39-46.23--1.27-226.71-157.61-
Price-to-Total Gains Ratio407.87-211.08-29.59-254.81-327.32-
Price to Book Ratio2.88-2.47-2.16-2.84-3.53-
Price-to-Total Gains Ratio407.87-211.08-29.59-254.81-327.32-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share49.04361
Number of shares20
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.410.53
Usd Book Value Change Per Share0.250.23
Usd Total Gains Per Share0.660.76
Gains per Quarter (20 shares)13.1815.18
Gains per Year (20 shares)52.7360.73
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1332043421951
26540968437112
3986014912656173
41308120216974234
516310125521193295
6195121308253112356
7228141361295130417
8261161414337149478
9293181467379167539
10326202520421186600

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%10.02.00.083.3%18.02.00.090.0%38.02.00.095.0%68.03.011.082.9%
Book Value Change Per Share3.01.00.075.0%8.04.00.066.7%13.07.00.065.0%27.013.00.067.5%57.025.00.069.5%
Dividend per Share3.00.01.075.0%11.00.01.091.7%18.00.02.090.0%37.00.03.092.5%53.00.029.064.6%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%72.010.00.087.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of All For One Steeb AG compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.1270.227-44%0.093+37%0.209-39%0.263-52%
Book Value Per Share--20.68820.7780%20.101+3%18.798+10%15.962+30%
Current Ratio--1.5531.461+6%1.511+3%1.529+2%1.526+2%
Debt To Asset Ratio--0.6730.687-2%0.703-4%0.6740%0.641+5%
Debt To Equity Ratio--2.0612.205-7%2.372-13%2.091-1%1.852+11%
Dividend Per Share--0.0190.366-95%0.373-95%0.474-96%0.469-96%
Eps--0.1050.732-86%0.143-26%0.524-80%0.582-82%
Free Cash Flow Per Share--1.5931.724-8%0.826+93%1.306+22%1.008+58%
Free Cash Flow To Equity Per Share---0.0520.249-121%-0.443+756%0.655-108%0.369-114%
Gross Profit Margin--1.0000.813+23%0.632+58%0.889+12%0.945+6%
Intrinsic Value_10Y_max--54.513--------
Intrinsic Value_10Y_min--18.174--------
Intrinsic Value_1Y_max--5.037--------
Intrinsic Value_1Y_min--3.681--------
Intrinsic Value_3Y_max--15.459--------
Intrinsic Value_3Y_min--9.515--------
Intrinsic Value_5Y_max--26.272--------
Intrinsic Value_5Y_min--13.610--------
Market Cap219706200.000-35%296927200.000255202950.000+16%216717000.000+37%263641668.610+13%267934679.055+11%
Net Profit Margin--0.0040.028-85%0.019-78%0.028-84%0.036-88%
Operating Margin--0.0160.060-73%0.045-64%0.049-67%0.058-72%
Operating Ratio--0.9840.943+4%0.972+1%0.955+3%0.945+4%
Pb Ratio2.132-35%2.8812.466+17%2.164+33%2.835+2%3.525-18%
Pe Ratio104.622-35%141.39446.232+206%-1.266+101%226.709-38%157.607-10%
Price Per Share44.100-35%59.60051.225+16%43.500+37%52.875+13%53.759+11%
Price To Free Cash Flow Ratio6.921-35%9.354-164.695+1861%-4.104+144%-25.627+374%8.708+7%
Price To Total Gains Ratio301.794-35%407.867211.084+93%29.595+1278%254.807+60%327.318+25%
Quick Ratio--1.3611.290+6%1.383-2%1.412-4%1.450-6%
Return On Assets--0.0020.011-85%0.007-75%0.010-84%0.015-89%
Return On Equity--0.0050.035-85%0.022-77%0.031-84%0.041-88%
Total Gains Per Share--0.1460.593-75%0.466-69%0.683-79%0.732-80%
Usd Book Value--114621922.800115121533.7250%111367918.200+3%104214112.530+10%88468555.890+30%
Usd Book Value Change Per Share--0.1420.252-44%0.103+37%0.232-39%0.292-52%
Usd Book Value Per Share--23.00723.1070%22.354+3%20.905+10%17.751+30%
Usd Dividend Per Share--0.0210.407-95%0.415-95%0.527-96%0.522-96%
Usd Eps--0.1170.814-86%0.159-26%0.582-80%0.648-82%
Usd Free Cash Flow--8825625.6009549880.725-8%4573789.275+93%7239993.420+22%5588024.475+58%
Usd Free Cash Flow Per Share--1.7721.917-8%0.918+93%1.453+22%1.121+58%
Usd Free Cash Flow To Equity Per Share---0.0580.277-121%-0.493+756%0.729-108%0.411-114%
Usd Market Cap244335265.020-35%330212739.120283811200.695+16%241010975.700+37%293195899.661+13%297970156.577+11%
Usd Price Per Share49.044-35%66.28156.967+16%48.376+37%58.802+13%59.785+11%
Usd Profit--583852.5004053604.500-86%2540314.425-77%3255339.120-82%3402692.370-83%
Usd Revenue--135986475.900139855193.497-3%132772506.900+2%118999092.739+14%100202156.147+36%
Usd Total Gains Per Share--0.1630.659-75%0.518-69%0.759-79%0.814-80%
 EOD+4 -4MRQTTM+9 -27YOY+19 -175Y+16 -2010Y+15 -21

3.3 Fundamental Score

Let's check the fundamental score of All For One Steeb AG based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15104.622
Price to Book Ratio (EOD)Between0-12.132
Net Profit Margin (MRQ)Greater than00.004
Operating Margin (MRQ)Greater than00.016
Quick Ratio (MRQ)Greater than11.361
Current Ratio (MRQ)Greater than11.553
Debt to Asset Ratio (MRQ)Less than10.673
Debt to Equity Ratio (MRQ)Less than12.061
Return on Equity (MRQ)Greater than0.150.005
Return on Assets (MRQ)Greater than0.050.002
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of All For One Steeb AG based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5035.027
Ma 20Greater thanMa 5046.920
Ma 50Greater thanMa 10050.002
Ma 100Greater thanMa 20054.593
OpenGreater thanClose45.400
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About All For One Steeb AG

All for One Group SE, together with its subsidiaries, provides business software solutions for SAP, Microsoft, and IBM in Germany, Switzerland, Austria, Poland, Luxembourg, and internationally. It operates in two segments, CORE and LOB. The company offers enterprise resource planning software solutions comprising of strategy, business models, customer and employee experience, new work, and big data and analytics, as well as the internet of things, artificial intelligence, and cybersecurity and compliance solutions; and logistics and supply chain services. It also sells software licenses; and provides IT services, such as cloud contracts, outsourcing and managed services, software maintenance agreements, software implementation and optimization projects, management and technology consulting, and training services. The company was formerly known as All for One Steeb AG and changed its name to All for One Group SE. All for One Group SE was founded in 1959 and is based in Filderstadt, Germany.

Fundamental data was last updated by Penke on 2024-09-10 13:50:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit All For One Steeb AG earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare All For One Steeb AG to the Information Technology Services industry mean.
  • A Net Profit Margin of 0.4% means that €0.00 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of All For One Steeb AG:

  • The MRQ is 0.4%. The company is not making a profit/loss.
  • The TTM is 2.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM2.8%-2.4%
TTM2.8%YOY1.9%+0.9%
TTM2.8%5Y2.8%+0.1%
5Y2.8%10Y3.6%-0.8%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%4.2%-3.8%
TTM2.8%3.7%-0.9%
YOY1.9%3.5%-1.6%
5Y2.8%3.5%-0.7%
10Y3.6%3.5%+0.1%
4.3.1.2. Return on Assets

Shows how efficient All For One Steeb AG is using its assets to generate profit.

  • Above 5% is considered healthy but always compare All For One Steeb AG to the Information Technology Services industry mean.
  • 0.2% Return on Assets means that All For One Steeb AG generated €0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of All For One Steeb AG:

  • The MRQ is 0.2%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.2%TTM1.1%-0.9%
TTM1.1%YOY0.7%+0.4%
TTM1.1%5Y1.0%+0.1%
5Y1.0%10Y1.5%-0.5%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%1.4%-1.2%
TTM1.1%1.4%-0.3%
YOY0.7%1.3%-0.6%
5Y1.0%1.2%-0.2%
10Y1.5%1.3%+0.2%
4.3.1.3. Return on Equity

Shows how efficient All For One Steeb AG is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare All For One Steeb AG to the Information Technology Services industry mean.
  • 0.5% Return on Equity means All For One Steeb AG generated €0.01 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of All For One Steeb AG:

  • The MRQ is 0.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM3.5%-3.0%
TTM3.5%YOY2.2%+1.3%
TTM3.5%5Y3.1%+0.4%
5Y3.1%10Y4.1%-1.0%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%3.1%-2.6%
TTM3.5%2.8%+0.7%
YOY2.2%3.0%-0.8%
5Y3.1%2.9%+0.2%
10Y4.1%3.0%+1.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of All For One Steeb AG.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient All For One Steeb AG is operating .

  • Measures how much profit All For One Steeb AG makes for each €1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare All For One Steeb AG to the Information Technology Services industry mean.
  • An Operating Margin of 1.6% means the company generated €0.02  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of All For One Steeb AG:

  • The MRQ is 1.6%. The company is operating less efficient.
  • The TTM is 6.0%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ1.6%TTM6.0%-4.4%
TTM6.0%YOY4.5%+1.5%
TTM6.0%5Y4.9%+1.0%
5Y4.9%10Y5.8%-0.9%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6%7.3%-5.7%
TTM6.0%5.6%+0.4%
YOY4.5%5.2%-0.7%
5Y4.9%4.6%+0.3%
10Y5.8%4.5%+1.3%
4.3.2.2. Operating Ratio

Measures how efficient All For One Steeb AG is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Information Technology Services industry mean).
  • An Operation Ratio of 0.98 means that the operating costs are €0.98 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of All For One Steeb AG:

  • The MRQ is 0.984. The company is less efficient in keeping operating costs low.
  • The TTM is 0.943. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.984TTM0.943+0.040
TTM0.943YOY0.972-0.028
TTM0.9435Y0.955-0.011
5Y0.95510Y0.945+0.009
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9841.323-0.339
TTM0.9431.262-0.319
YOY0.9721.040-0.068
5Y0.9551.111-0.156
10Y0.9451.069-0.124
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of All For One Steeb AG.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if All For One Steeb AG is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Information Technology Services industry mean).
  • A Current Ratio of 1.55 means the company has €1.55 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of All For One Steeb AG:

  • The MRQ is 1.553. The company is able to pay all its short-term debts. +1
  • The TTM is 1.461. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.553TTM1.461+0.093
TTM1.461YOY1.511-0.051
TTM1.4615Y1.529-0.069
5Y1.52910Y1.526+0.003
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5531.465+0.088
TTM1.4611.455+0.006
YOY1.5111.546-0.035
5Y1.5291.637-0.108
10Y1.5261.627-0.101
4.4.3.2. Quick Ratio

Measures if All For One Steeb AG is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare All For One Steeb AG to the Information Technology Services industry mean.
  • A Quick Ratio of 1.36 means the company can pay off €1.36 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of All For One Steeb AG:

  • The MRQ is 1.361. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.290. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.361TTM1.290+0.071
TTM1.290YOY1.383-0.093
TTM1.2905Y1.412-0.122
5Y1.41210Y1.450-0.039
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3610.891+0.470
TTM1.2900.923+0.367
YOY1.3831.148+0.235
5Y1.4121.201+0.211
10Y1.4501.265+0.185
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of All For One Steeb AG.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of All For One Steeb AG assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare All For One Steeb AG to Information Technology Services industry mean.
  • A Debt to Asset Ratio of 0.67 means that All For One Steeb AG assets are financed with 67.3% credit (debt) and the remaining percentage (100% - 67.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of All For One Steeb AG:

  • The MRQ is 0.673. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.687. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.673TTM0.687-0.014
TTM0.687YOY0.703-0.016
TTM0.6875Y0.674+0.013
5Y0.67410Y0.641+0.033
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6730.499+0.174
TTM0.6870.495+0.192
YOY0.7030.493+0.210
5Y0.6740.504+0.170
10Y0.6410.492+0.149
4.5.4.2. Debt to Equity Ratio

Measures if All For One Steeb AG is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare All For One Steeb AG to the Information Technology Services industry mean.
  • A Debt to Equity ratio of 206.1% means that company has €2.06 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of All For One Steeb AG:

  • The MRQ is 2.061. The company is just not able to pay all its debts with equity.
  • The TTM is 2.205. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.061TTM2.205-0.144
TTM2.205YOY2.372-0.167
TTM2.2055Y2.091+0.113
5Y2.09110Y1.852+0.239
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0610.940+1.121
TTM2.2050.953+1.252
YOY2.3720.952+1.420
5Y2.0911.046+1.045
10Y1.8521.067+0.785
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every €1 in earnings All For One Steeb AG generates.

  • Above 15 is considered overpriced but always compare All For One Steeb AG to the Information Technology Services industry mean.
  • A PE ratio of 141.39 means the investor is paying €141.39 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of All For One Steeb AG:

  • The EOD is 104.622. Based on the earnings, the company is expensive. -2
  • The MRQ is 141.394. Based on the earnings, the company is expensive. -2
  • The TTM is 46.232. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD104.622MRQ141.394-36.772
MRQ141.394TTM46.232+95.162
TTM46.232YOY-1.266+47.498
TTM46.2325Y226.709-180.477
5Y226.70910Y157.607+69.101
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD104.62216.205+88.417
MRQ141.39415.992+125.402
TTM46.23215.837+30.395
YOY-1.26614.108-15.374
5Y226.70918.631+208.078
10Y157.60720.608+136.999
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of All For One Steeb AG:

  • The EOD is 6.921. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 9.354. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -164.695. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD6.921MRQ9.354-2.433
MRQ9.354TTM-164.695+174.049
TTM-164.695YOY-4.104-160.591
TTM-164.6955Y-25.627-139.069
5Y-25.62710Y8.708-34.334
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD6.9215.705+1.216
MRQ9.3545.494+3.860
TTM-164.6953.759-168.454
YOY-4.1044.414-8.518
5Y-25.6275.321-30.948
10Y8.7085.324+3.384
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of All For One Steeb AG is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Information Technology Services industry mean).
  • A PB ratio of 2.88 means the investor is paying €2.88 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of All For One Steeb AG:

  • The EOD is 2.132. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.881. Based on the equity, the company is underpriced. +1
  • The TTM is 2.466. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.132MRQ2.881-0.749
MRQ2.881TTM2.466+0.415
TTM2.466YOY2.164+0.302
TTM2.4665Y2.835-0.369
5Y2.83510Y3.525-0.690
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD2.1322.250-0.118
MRQ2.8812.333+0.548
TTM2.4662.445+0.021
YOY2.1642.442-0.278
5Y2.8352.912-0.077
10Y3.5253.318+0.207
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in EUR. All numbers in thousands.

Summary
Total Assets314,809
Total Liabilities211,741
Total Stockholder Equity102,747
 As reported
Total Liabilities 211,741
Total Stockholder Equity+ 102,747
Total Assets = 314,809

Assets

Total Assets314,809
Total Current Assets141,181
Long-term Assets173,628
Total Current Assets
Cash And Cash Equivalents 42,986
Net Receivables 80,730
Other Current Assets 17,465
Total Current Assets  (as reported)141,181
Total Current Assets  (calculated)141,181
+/-0
Long-term Assets
Property Plant Equipment 58,186
Goodwill 68,345
Intangible Assets 28,456
Long-term Assets Other 9,049
Long-term Assets  (as reported)173,628
Long-term Assets  (calculated)164,036
+/- 9,592

Liabilities & Shareholders' Equity

Total Current Liabilities90,884
Long-term Liabilities120,857
Total Stockholder Equity102,747
Total Current Liabilities
Short-term Debt 14,327
Short Long Term Debt 17
Accounts payable 25,940
Other Current Liabilities 39,355
Total Current Liabilities  (as reported)90,884
Total Current Liabilities  (calculated)79,639
+/- 11,245
Long-term Liabilities
Long term Debt 73,382
Capital Lease Obligations 42,994
Long-term Liabilities Other 918
Long-term Liabilities  (as reported)120,857
Long-term Liabilities  (calculated)117,294
+/- 3,563
Total Stockholder Equity
Common Stock14,946
Accumulated Other Comprehensive Income 91,462
Other Stockholders Equity -3,661
Total Stockholder Equity (as reported)102,747
Total Stockholder Equity (calculated)102,747
+/-0
Other
Capital Stock14,946
Cash and Short Term Investments 42,986
Common Stock Shares Outstanding 4,982
Current Deferred Revenue11,262
Liabilities and Stockholders Equity 314,809
Net Debt 73,407
Net Invested Capital 176,146
Net Working Capital 50,297
Property Plant and Equipment Gross 58,186
Short Long Term Debt Total 116,393



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-06-30
> Total Assets 
82,291
38,485
41,117
42,159
44,639
43,201
42,831
42,675
39,771
39,716
39,057
37,695
37,213
37,556
40,077
63,846
62,389
63,231
64,299
63,563
61,834
64,937
69,081
67,753
61,484
61,086
63,443
63,636
60,655
63,318
60,816
59,197
58,626
59,295
59,610
55,601
58,036
65,349
131,751
121,518
112,503
115,490
123,139
120,174
136,690
142,300
145,242
139,358
146,138
154,244
156,834
153,765
160,422
167,977
161,939
155,036
150,326
155,789
156,900
148,185
161,216
168,726
184,785
167,807
173,434
183,175
192,408
183,554
189,119
199,502
249,253
239,350
243,616
250,704
256,680
248,061
256,044
264,947
308,983
296,125
332,457
339,865
346,193
332,858
328,796
341,652
345,392
321,604
314,809
314,809321,604345,392341,652328,796332,858346,193339,865332,457296,125308,983264,947256,044248,061256,680250,704243,616239,350249,253199,502189,119183,554192,408183,175173,434167,807184,785168,726161,216148,185156,900155,789150,326155,036161,939167,977160,422153,765156,834154,244146,138139,358145,242142,300136,690120,174123,139115,490112,503121,518131,75165,34958,03655,60159,61059,29558,62659,19760,81663,31860,65563,63663,44361,08661,48467,75369,08164,93761,83463,56364,29963,23162,38963,84640,07737,55637,21337,69539,05739,71639,77142,67542,83143,20144,63942,15941,11738,48582,291
   > Total Current Assets 
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
0
28,754
0
0
34,954
32,984
32,025
32,450
33,723
34,400
30,434
33,355
39,794
0
50,114
41,516
48,849
48,150
45,682
62,697
67,983
72,116
66,807
65,990
73,871
77,987
74,580
77,481
84,810
79,195
73,734
70,231
77,289
77,947
68,208
72,776
82,998
95,886
80,224
87,556
94,631
103,582
85,625
86,715
97,698
115,424
108,649
115,253
125,244
127,598
120,161
127,381
134,362
141,937
128,201
151,379
160,899
160,720
148,200
143,492
162,326
166,649
143,610
141,181
141,181143,610166,649162,326143,492148,200160,720160,899151,379128,201141,937134,362127,381120,161127,598125,244115,253108,649115,42497,69886,71585,625103,58294,63187,55680,22495,88682,99872,77668,20877,94777,28970,23173,73479,19584,81077,48174,58077,98773,87165,99066,80772,11667,98362,69745,68248,15048,84941,51650,114039,79433,35530,43434,40033,72332,45032,02532,98434,9540028,75400000000000000000000000000
       Cash And Cash Equivalents 
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
0
8,492
0
0
16,854
13,558
13,186
16,301
17,340
15,847
14,345
13,428
17,979
0
22,085
13,971
18,783
15,786
13,764
27,789
31,637
28,781
30,116
28,671
33,347
34,545
33,389
36,233
41,041
31,442
28,213
26,321
32,430
19,995
18,337
20,704
29,755
29,262
29,047
37,841
36,331
31,693
23,446
24,890
28,498
50,559
45,356
54,697
69,089
65,717
59,831
66,015
75,005
57,994
47,454
71,539
77,464
65,668
53,876
46,106
62,587
57,549
42,937
42,986
42,98642,93757,54962,58746,10653,87665,66877,46471,53947,45457,99475,00566,01559,83165,71769,08954,69745,35650,55928,49824,89023,44631,69336,33137,84129,04729,26229,75520,70418,33719,99532,43026,32128,21331,44241,04136,23333,38934,54533,34728,67130,11628,78131,63727,78913,76415,78618,78313,97122,085017,97913,42814,34515,84717,34016,30113,18613,55816,854008,49200000000000000000000000000
       Short-term Investments 
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
0
0
0
0
0
2,400
2,335
2,621
2,583
2,475
2,500
2,491
2,597
0
0
2,950
2,817
3,196
0
0
0
3,269
3,334
3,477
2,980
2,952
3,008
3,153
0
3,251
3,279
3,206
0
3,285
3,237
3,435
0
3,598
3,677
3,827
0
3,815
3,996
4,447
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-12,924
0
0
0
000-12,92400000000000000004,4473,9963,81503,8273,6773,59803,4353,2373,28503,2063,2793,25103,1533,0082,9522,9803,4773,3343,2690003,1962,8172,950002,5972,4912,5002,4752,5832,6212,3352,400000000000000000000000000000000
       Net Receivables 
21,116
10,542
9,672
8,934
7,830
7,595
6,627
6,748
7,853
7,557
6,437
6,677
6,065
6,608
6,766
10,545
10,128
10,978
16,404
15,562
16,676
20,315
20,740
20,294
17,698
18,826
19,618
17,234
17,247
12,213
14,527
13,823
12,288
12,682
15,052
12,289
16,087
15,661
27,671
22,820
22,442
25,457
27,559
28,965
31,919
34,228
36,628
30,233
29,893
36,811
36,455
31,217
33,060
40,333
40,452
37,990
36,306
41,439
50,876
41,827
43,557
49,007
58,511
42,602
41,533
54,267
61,922
50,882
50,516
67,937
57,470
54,858
51,669
53,713
53,295
51,606
52,492
57,556
73,291
68,533
65,777
80,637
80,354
76,575
78,908
94,279
91,730
82,677
80,730
80,73082,67791,73094,27978,90876,57580,35480,63765,77768,53373,29157,55652,49251,60653,29553,71351,66954,85857,47067,93750,51650,88261,92254,26741,53342,60258,51149,00743,55741,82750,87641,43936,30637,99040,45240,33333,06031,21736,45536,81129,89330,23336,62834,22831,91928,96527,55925,45722,44222,82027,67115,66116,08712,28915,05212,68212,28813,82314,52712,21317,24717,23419,61818,82617,69820,29420,74020,31516,67615,56216,40410,97810,12810,5456,7666,6086,0656,6776,4377,5577,8536,7486,6277,5957,8308,9349,67210,54221,116
       Other Current Assets 
1,370
959
269
701
559
880
426
1,011
744
714
303
684
529
535
806
4,891
4,436
4,361
1,099
1,279
1,360
1,076
8,905
9,393
1,418
1,099
5,064
8,294
8,583
5,444
2,180
2,444
781
740
639
943
868
2,900
1,309
4,509
1,454
1,130
1,260
2,373
2,547
35,984
2,284
2,623
3,231
36,858
3,372
6,006
4,378
42,540
3,513
3,863
3,910
44,165
3,268
4,147
4,151
52,083
4,012
4,427
3,963
57,610
5,477
6,808
6,361
731
7,395
8,435
8,887
806
8,586
8,724
8,874
904
10,652
12,214
14,063
863
14,698
17,749
18,478
3,092
17,370
17,996
17,465
17,46517,99617,3703,09218,47817,74914,69886314,06312,21410,6529048,8748,7248,5868068,8878,4357,3957316,3616,8085,47757,6103,9634,4274,01252,0834,1514,1473,26844,1653,9103,8633,51342,5404,3786,0063,37236,8583,2312,6232,28435,9842,5472,3731,2601,1301,4544,5091,3092,9008689436397407812,4442,1805,4448,5838,2945,0641,0991,4189,3938,9051,0761,3601,2791,0994,3614,4364,8918065355296843037147441,0114268805597012699591,370
   > Long-term Assets 
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
0
34,689
0
0
28,364
27,832
27,172
26,176
25,572
25,210
25,167
24,681
25,555
0
71,404
70,987
66,641
74,989
74,492
73,993
74,317
73,126
72,551
80,148
80,373
78,847
79,185
82,941
83,167
82,744
81,302
80,095
78,500
78,953
79,977
88,440
85,728
88,899
87,583
85,878
88,544
88,826
97,929
102,404
101,804
133,829
130,701
128,363
125,460
129,082
127,900
128,663
130,585
167,046
167,924
181,078
178,966
185,473
184,658
185,304
179,325
178,743
177,994
173,628
173,628177,994178,743179,325185,304184,658185,473178,966181,078167,924167,046130,585128,663127,900129,082125,460128,363130,701133,829101,804102,40497,92988,82688,54485,87887,58388,89985,72888,44079,97778,95378,50080,09581,30282,74483,16782,94179,18578,84780,37380,14872,55173,12674,31773,99374,49274,98966,64170,98771,404025,55524,68125,16725,21025,57226,17627,17227,83228,3640034,68900000000000000000000000000
       Property Plant Equipment 
22,269
12,544
14,447
14,558
14,415
13,003
13,399
13,330
12,561
11,933
11,213
10,880
11,128
10,895
10,523
5,543
5,926
5,844
6,848
7,057
7,328
7,685
7,378
7,729
8,856
9,374
11,185
6,973
6,884
6,343
6,184
5,678
5,433
5,247
5,280
5,407
5,078
4,966
7,516
7,948
7,969
7,840
7,580
8,000
8,114
8,943
8,247
8,309
8,025
8,615
7,986
8,675
10,411
9,876
10,165
9,760
10,178
9,347
9,872
11,732
11,851
11,749
15,144
14,561
14,268
17,279
16,776
19,697
22,989
23,417
56,086
53,413
52,899
50,505
51,105
51,644
51,918
55,198
55,544
56,181
61,043
59,829
66,341
67,558
65,541
61,809
59,069
60,489
58,186
58,18660,48959,06961,80965,54167,55866,34159,82961,04356,18155,54455,19851,91851,64451,10550,50552,89953,41356,08623,41722,98919,69716,77617,27914,26814,56115,14411,74911,85111,7329,8729,34710,1789,76010,1659,87610,4118,6757,9868,6158,0258,3098,2478,9438,1148,0007,5807,8407,9697,9487,5164,9665,0785,4075,2805,2475,4335,6786,1846,3436,8846,97311,1859,3748,8567,7297,3787,6857,3287,0576,8485,8445,9265,54310,52310,89511,12810,88011,21311,93312,56113,33013,39913,00314,41514,55814,44712,54422,269
       Goodwill 
0
0
4,431
0
3,990
3,569
3,148
2,938
2,727
2,517
2,910
3,477
3,477
3,744
3,862
5,822
5,835
5,822
6,538
6,538
6,525
6,566
4,471
4,520
4,496
4,520
4,520
4,520
4,520
4,867
4,867
4,867
4,867
4,867
4,867
4,867
4,944
4,981
14,859
14,859
14,881
14,695
16,626
16,626
16,523
16,601
16,601
16,601
18,643
19,184
19,184
19,184
19,567
19,990
19,784
19,623
19,623
19,608
20,196
20,082
22,436
24,531
24,531
23,642
23,642
23,642
23,642
28,997
30,804
30,724
30,725
30,785
30,766
30,738
30,736
30,679
30,698
30,730
49,082
57,322
63,691
65,992
66,394
66,294
67,538
66,784
68,604
68,190
68,345
68,34568,19068,60466,78467,53866,29466,39465,99263,69157,32249,08230,73030,69830,67930,73630,73830,76630,78530,72530,72430,80428,99723,64223,64223,64223,64224,53124,53122,43620,08220,19619,60819,62319,62319,78419,99019,56719,18419,18419,18418,64316,60116,60116,60116,52316,62616,62614,69514,88114,85914,8594,9814,9444,8674,8674,8674,8674,8674,8674,8674,5204,5204,5204,5204,4964,5204,4716,5666,5256,5386,5385,8225,8355,8223,8623,7443,4773,4772,9102,5172,7272,9383,1483,5693,99004,43100
       Long Term Investments 
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
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
0
0
0
0
0
0
0
0
5,590
373
5,889
0
6,808
450
6,864
0
7,061
474
7,303
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000007,3034747,06106,8644506,80805,8893735,5900000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
10,212
5,767
5,152
4,619
4,435
3,882
3,353
3,105
2,870
2,634
3,354
3,899
3,867
4,103
5,659
18,493
18,260
18,020
18,722
18,580
18,491
18,440
15,177
15,001
14,730
14,532
9,762
14,039
13,809
10,068
9,780
9,754
9,479
8,909
8,654
8,440
8,309
8,125
55,761
40,500
39,922
54,012
45,535
44,734
44,015
43,473
42,889
42,210
48,017
47,126
46,407
45,421
46,722
45,694
44,783
43,504
42,440
41,508
40,782
40,118
45,893
41,618
40,594
40,706
39,595
38,605
37,624
37,963
37,389
36,786
35,783
34,729
33,727
32,945
32,497
31,523
30,740
29,856
47,523
39,752
41,558
39,140
37,694
35,906
34,597
32,836
31,604
29,868
28,456
28,45629,86831,60432,83634,59735,90637,69439,14041,55839,75247,52329,85630,74031,52332,49732,94533,72734,72935,78336,78637,38937,96337,62438,60539,59540,70640,59441,61845,89340,11840,78241,50842,44043,50444,78345,69446,72245,42146,40747,12648,01742,21042,88943,47344,01544,73445,53554,01239,92240,50055,7618,1258,3098,4408,6548,9099,4799,7549,78010,06813,80914,0399,76214,53214,73015,00115,17718,44018,49118,58018,72218,02018,26018,4935,6594,1033,8673,8993,3542,6342,8703,1053,3533,8824,4354,6195,1525,76710,212
       Long-term Assets Other 
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
0
6,448
0
0
3,935
2,400
2,335
3,356
2,583
2,475
2,500
2,491
2,597
0
4,171
2,950
2,824
3,203
7
7
64
3,334
3,399
3,542
2,980
2,952
3,008
3,157
6,448
4,696
5,198
4,823
6,842
4,568
4,566
4,642
7,149
4,742
4,621
4,631
7,605
6,057
6,358
6,654
254
4,166
4,797
4,308
372
6,493
6,115
7,491
271
14,503
14,210
7,906
7,120
7,860
7,473
9,851
564
9,993
9,444
9,049
9,0499,4449,9935649,8517,4737,8607,1207,90614,21014,5032717,4916,1156,4933724,3084,7974,1662546,6546,3586,0577,6054,6314,6214,7427,1494,6424,5664,5686,8424,8235,1984,6966,4483,1573,0082,9522,9803,5423,3993,33464773,2032,8242,9504,17102,5972,4912,5002,4752,5833,3562,3352,4003,935006,44800000000000000000000000000
> Total Liabilities 
36,264
12,132
13,358
14,031
16,176
13,744
14,336
14,195
12,904
12,719
15,432
13,610
13,009
13,235
14,836
38,058
37,076
37,954
39,472
37,813
36,302
39,213
42,900
40,820
32,229
31,775
35,115
35,250
31,890
31,811
28,599
26,563
26,298
26,887
25,972
22,712
24,341
26,996
91,627
81,395
72,225
74,600
76,139
73,027
88,526
92,657
94,942
89,812
95,460
102,150
101,599
99,371
103,369
114,172
104,453
99,428
91,908
95,397
92,178
85,831
95,217
99,216
110,782
97,136
101,083
106,156
110,142
101,330
106,873
117,211
163,888
157,108
158,040
161,920
170,071
164,356
168,858
173,519
212,035
203,409
235,758
241,918
242,082
232,900
230,244
241,607
236,870
219,170
211,741
211,741219,170236,870241,607230,244232,900242,082241,918235,758203,409212,035173,519168,858164,356170,071161,920158,040157,108163,888117,211106,873101,330110,142106,156101,08397,136110,78299,21695,21785,83192,17895,39791,90899,428104,453114,172103,36999,371101,599102,15095,46089,81294,94292,65788,52673,02776,13974,60072,22581,39591,62726,99624,34122,71225,97226,88726,29826,56328,59931,81131,89035,25035,11531,77532,22940,82042,90039,21336,30237,81339,47237,95437,07638,05814,83613,23513,00913,61015,43212,71912,90414,19514,33613,74416,17614,03113,35812,13236,264
   > Total Current Liabilities 
30,857
10,278
11,577
11,149
12,728
10,838
11,111
11,043
10,085
10,266
11,996
10,457
9,308
9,801
10,501
17,378
16,901
17,829
19,448
17,690
18,660
22,484
36,480
33,758
18,538
18,505
20,427
22,468
19,364
18,958
16,745
15,074
15,313
16,154
16,958
13,944
17,738
20,405
47,893
37,488
31,192
36,248
37,249
33,373
34,375
37,724
39,136
33,856
35,712
42,535
42,269
38,566
44,280
62,978
53,974
58,108
50,804
55,376
52,042
44,383
51,725
59,164
67,678
54,430
54,186
60,981
64,923
54,591
68,328
78,339
77,270
71,979
63,536
68,986
76,329
69,336
86,064
89,570
107,423
95,739
85,179
89,292
112,166
102,654
105,023
118,533
116,006
96,817
90,884
90,88496,817116,006118,533105,023102,654112,16689,29285,17995,739107,42389,57086,06469,33676,32968,98663,53671,97977,27078,33968,32854,59164,92360,98154,18654,43067,67859,16451,72544,38352,04255,37650,80458,10853,97462,97844,28038,56642,26942,53535,71233,85639,13637,72434,37533,37337,24936,24831,19237,48847,89320,40517,73813,94416,95816,15415,31315,07416,74518,95819,36422,46820,42718,50518,53833,75836,48022,48418,66017,69019,44817,82916,90117,37810,5019,8019,30810,45711,99610,26610,08511,04311,11110,83812,72811,14911,57710,27830,857
       Short-term Debt 
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
0
0
0
0
0
2,400
2,335
2,621
2,583
2,475
2,500
2,491
2,597
0
0
2,950
2,817
6,917
7,010
1,010
1,076
1,319
1,402
1,404
1,387
1,379
1,328
3,970
16,008
3,903
3,818
1,559
1,040
994
1,273
6,446
6,476
7,279
6,921
1,951
1,967
2,109
2,374
11,024
11,061
19,044
18,786
10,410
10,433
11,453
11,230
22,058
23,058
23,740
23,047
13,181
13,102
13,641
13,444
17,654
17,350
17,199
18,269
14,327
14,32718,26917,19917,35017,65413,44413,64113,10213,18123,04723,74023,05822,05811,23011,45310,43310,41018,78619,04411,06111,0242,3742,1091,9671,9516,9217,2796,4766,4461,2739941,0401,5593,8183,90316,0083,9701,3281,3791,3871,4041,4021,3191,0761,0107,0106,9172,8172,950002,5972,4912,5002,4752,5832,6212,3352,400000000000000000000000000000000
       Short Long Term Debt 
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
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
0
0
0
0
0
0
0
0
22,506
23,876
27,384
5,052
7,279
5,045
1,951
0
2,109
147
11,024
8,499
8,504
8,506
7
7
7
7
10,978
10,983
10,991
11,032
36
58
60
37
4,060
4,034
0
0
17
17004,0344,0603760583611,03210,99110,98310,97877778,5068,5048,49911,0241472,10901,9515,0457,2795,05227,38423,87622,5060000000000000000000000000000000000000000000000000000000000
       Accounts payable 
7,094
2,603
3,658
2,255
2,051
1,728
2,266
2,280
1,962
2,034
1,492
1,642
1,126
1,011
1,675
4,206
3,654
4,121
5,320
4,622
4,624
5,342
10,493
9,489
7,695
6,882
7,947
8,255
4,787
7,820
7,155
5,708
5,232
5,305
5,890
3,613
5,444
5,243
15,110
6,579
7,087
10,936
9,998
6,364
8,563
11,735
13,561
7,432
6,996
9,276
10,900
7,620
10,291
10,948
15,151
12,909
10,319
12,318
21,175
12,901
12,938
14,907
25,308
10,567
12,910
15,532
21,317
14,047
14,579
24,421
20,934
17,194
16,061
16,784
21,634
16,468
21,148
18,951
30,232
21,985
21,425
20,369
36,346
26,237
23,900
30,369
30,751
23,838
25,940
25,94023,83830,75130,36923,90026,23736,34620,36921,42521,98530,23218,95121,14816,46821,63416,78416,06117,19420,93424,42114,57914,04721,31715,53212,91010,56725,30814,90712,93812,90121,17512,31810,31912,90915,15110,94810,2917,62010,9009,2766,9967,43213,56111,7358,5636,3649,99810,9367,0876,57915,1105,2435,4443,6135,8905,3055,2325,7087,1557,8204,7878,2557,9476,8827,6959,48910,4935,3424,6244,6225,3204,1213,6544,2061,6751,0111,1261,6421,4922,0341,9622,2802,2661,7282,0512,2553,6582,6037,094
       Other Current Liabilities 
17,524
7,243
5,673
7,653
7,629
7,681
7,421
7,355
6,812
6,888
9,248
7,560
6,841
7,479
7,107
9,068
9,355
10,068
10,793
9,846
10,927
13,532
14,023
11,118
9,891
10,225
12,480
12,686
12,000
11,138
9,590
9,366
10,081
10,849
11,068
10,331
12,294
15,162
28,667
30,909
24,105
25,312
18,679
18,532
23,020
22,273
20,865
21,464
23,566
27,278
24,330
24,761
25,203
29,107
27,241
34,407
36,095
39,914
27,692
28,234
30,477
35,639
32,298
32,475
34,547
37,825
35,516
34,909
39,221
1,513
11,017
7,272
6,672
1,517
16,510
9,179
7,975
3,191
53,451
50,707
37,678
41,083
49,246
48,719
14,213
7,468
55,198
41,229
39,355
39,35541,22955,1987,46814,21348,71949,24641,08337,67850,70753,4513,1917,9759,17916,5101,5176,6727,27211,0171,51339,22134,90935,51637,82534,54732,47532,29835,63930,47728,23427,69239,91436,09534,40727,24129,10725,20324,76124,33027,27823,56621,46420,86522,27323,02018,53218,67925,31224,10530,90928,66715,16212,29410,33111,06810,84910,0819,3669,59011,13812,00012,68612,48010,2259,89111,11814,02313,53210,9279,84610,79310,0689,3559,0687,1077,4796,8417,5609,2486,8886,8127,3557,4217,6817,6297,6535,6737,24317,524
   > Long-term Liabilities 
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
0
14,688
0
0
12,853
11,854
11,489
10,985
10,733
9,014
8,768
6,603
6,591
0
43,907
41,033
38,352
38,890
39,654
54,151
54,933
55,806
55,956
59,748
59,615
59,330
60,805
59,089
51,194
50,479
41,320
41,104
40,021
40,136
41,448
43,492
40,052
43,104
42,706
46,897
45,175
45,219
46,739
38,545
38,872
86,618
85,129
94,504
92,934
93,742
95,020
82,794
83,949
104,612
107,670
150,579
152,626
129,916
130,246
125,221
123,074
120,864
122,353
120,857
120,857122,353120,864123,074125,221130,246129,916152,626150,579107,670104,61283,94982,79495,02093,74292,93494,50485,12986,61838,87238,54546,73945,21945,17546,89742,70643,10440,05243,49241,44840,13640,02141,10441,32050,47951,19459,08960,80559,33059,61559,74855,95655,80654,93354,15139,65438,89038,35241,03343,90706,5916,6038,7689,01410,73310,98511,48911,85412,8530014,68800000000000000000000000000
       Long term Debt Total 
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
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
74,147
75,422
62,871
65,772
64,643
64,367
108,148
107,728
0
0
0
0
0
0
0
0000000107,728108,14864,36764,64365,77262,87175,42274,14700000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
87
0
138
0
214
401
281
156
1,219
1,235
1,346
1,293
2,362
2,241
2,256
2,142
2,686
2,535
1,255
1,217
1,016
962
884
744
739
686
588
692
701
675
524
546
534
576
598
696
1,563
1,569
1,587
1,815
2,882
2,755
5,033
5,236
5,345
5,207
7,176
7,151
7,014
8,818
9,345
14,859
14,715
5,761
5,403
5,016
5,115
5,214
6,925
4,855
4,875
4,759
4,659
3,316
18,299
19,509
19,249
19,929
20,119
20,274
19,350
19,336
19,595
19,598
19,923
18,177
39,969
43,303
42,431
44,898
19,186
0
19,567
0
0
0
0
000019,567019,18644,89842,43143,30339,96918,17719,92319,59819,59519,33619,35020,27420,11919,92919,24919,50918,2993,3164,6594,7594,8754,8556,9255,2145,1155,0165,4035,76114,71514,8599,3458,8187,0147,1517,1765,2075,3455,2365,0332,7552,8821,8151,5871,5691,5636965985765345465246757016925886867397448849621,0161,2171,2552,5352,6862,1422,2562,2412,3621,2931,3461,2351,219156281401214013808700
       Deferred Long Term Liability 
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
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,012
0
0
0
1,039
0
0
0
1,769
0
0
0
2,367
0
0
0
0
0
0
0
00000002,3670001,7690001,0390001,012000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
45,650
24,148
25,448
25,937
26,159
27,120
26,437
26,327
24,957
25,111
23,408
23,718
23,860
24,067
24,780
25,345
24,888
24,851
24,409
25,302
25,098
24,848
25,329
26,088
28,409
28,417
27,384
27,434
27,838
30,438
31,077
31,485
31,194
31,269
32,452
31,628
32,522
36,711
38,390
38,149
38,591
39,189
40,863
40,685
41,673
43,429
45,795
44,905
45,837
47,388
50,312
49,415
51,911
53,716
57,384
55,482
58,301
60,277
64,607
62,150
65,807
69,363
73,860
70,662
72,417
77,208
82,633
82,575
82,598
82,575
85,604
82,447
85,720
88,743
86,443
83,547
86,998
91,219
96,705
92,509
96,443
97,696
103,798
99,708
98,275
99,743
108,188
102,152
102,747
102,747102,152108,18899,74398,27599,708103,79897,69696,44392,50996,70591,21986,99883,54786,44388,74385,72082,44785,60482,57582,59882,57582,63377,20872,41770,66273,86069,36365,80762,15064,60760,27758,30155,48257,38453,71651,91149,41550,31247,38845,83744,90545,79543,42941,67340,68540,86339,18938,59138,14938,39036,71132,52231,62832,45231,26931,19431,48531,07730,43827,83827,43427,38428,41728,40926,08825,32924,84825,09825,30224,40924,85124,88825,34524,78024,06723,86023,71823,40825,11124,95726,32726,43727,12026,15925,93725,44824,14845,650
   Common Stock
27,000
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
16,200
14,580
14,580
14,580
14,580
14,580
14,580
14,580
14,580
14,580
14,580
14,580
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,946
14,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,94614,58014,58014,58014,58014,58014,58014,58014,58014,58014,58014,58016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20016,20027,000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-12,682
0
0
0
-13,290
0
0
0
-15,768
0
0
0
-17,828
0
0
0
-19,835
0
0
0
-24,587
0
0
0
-28,747
0
0
0
-43,551
0
0
0
0
0
0
81,497
664
89,254
85,369
84,254
1,509
95,522
3,396
91,462
91,4623,39695,5221,50984,25485,36989,25466481,497000000-43,551000-28,747000-24,587000-19,835000-17,828000-15,768000-13,290000-12,682000000000000000000000000000000000000000000000
   Capital Surplus 
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
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
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
0
0
11,228
0
11,228
0
11,228
0
0
0
0
0
0
0
000000011,228011,228011,22800000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000-2,354-2,354-1,749-1,112-1,095-1,023-1,023-1,023-1,023-1,023-1,023-1,023-1,023-1,023-1,023-1,023-1,023-1,023-1,023-1,023-1,023-1,023-1,023-1,023-1,023-1,024-994-994-933-550-5500000
   Other Stockholders Equity 
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
0
11,529
0
0
6,278
6,220
6,264
5,699
5,175
5,214
9,185
9,247
9,289
0
9,278
9,159
9,049
9,046
9,051
9,250
21,934
11,629
11,624
11,630
24,938
11,656
11,875
11,866
27,602
11,856
11,853
11,857
29,660
11,778
11,759
11,765
31,613
11,723
11,686
11,637
36,080
11,583
11,557
11,537
41,078
70,658
12,266
70,774
55,625
71,497
68,601
72,052
12,005
81,759
11,943
81,497
11,228
-402
-73,771
-925
9,854
-2,280
7,726
-3,661
-3,6617,726-2,2809,854-925-73,771-40211,22881,49711,94381,75912,00572,05268,60171,49755,62570,77412,26670,65841,07811,53711,55711,58336,08011,63711,68611,72331,61311,76511,75911,77829,66011,85711,85311,85627,60211,86611,87511,65624,93811,63011,62411,62921,9349,2509,0519,0469,0499,1599,27809,2899,2479,1855,2145,1755,6996,2646,2206,2780011,52900000000000000000000000000



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.