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

Aena SA
Buy, Hold or Sell?

Let's analyze Aena together

I guess you are interested in Aena SA. 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 Aena SA. 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 Aena SA

I send you an email if I find something interesting about Aena SA.

1. Quick Overview

1.1. Quick analysis of Aena (30 sec.)










1.2. What can you expect buying and holding a share of Aena? (30 sec.)

How much money do you get?

How much money do you get?
€8.09
When do you have the money?
1 year
How often do you get paid?
45.0%

What is your share worth?

Current worth
€51.68
Expected worth in 1 year
€55.96
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
€12.11
Return On Investment
5.7%

For what price can you sell your share?

Current Price per Share
€211.60
Expected price per share
€194.60 - €212.40
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Aena (5 min.)




Live pricePrice per Share (EOD)
€211.60
Intrinsic Value Per Share
€73.31 - €324.53
Total Value Per Share
€124.99 - €376.22

2.2. Growth of Aena (5 min.)




Is Aena growing?

Current yearPrevious yearGrowGrow %
How rich?$8b$7b$987.6m12.4%

How much money is Aena making?

Current yearPrevious yearGrowGrow %
Making money$501.3m$398m$103.3m20.6%
Net Profit Margin33.7%29.4%--

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

2.3. Financial Health of Aena (5 min.)




2.4. Comparing to competitors in the Airports & Air Services industry (5 min.)




  Industry Rankings (Airports & Air Services)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Aena?

Welcome investor! Aena's management wants to use your money to grow the business. In return you get a share of Aena.

First you should know what it really means to hold a share of Aena. And how you can make/lose money.

Speculation

The Price per Share of Aena is €211.60. 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 Aena.
  • 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 Aena, 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 €51.68. Based on the TTM, the Book Value Change Per Share is €1.07 per quarter. Based on the YOY, the Book Value Change Per Share is €0.68 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 €1.96 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Aena.

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 Eps4.412.1%3.341.6%2.651.3%1.420.7%1.690.8%
Usd Book Value Change Per Share1.890.9%1.110.5%0.700.3%0.640.3%0.750.4%
Usd Dividend Per Share0.100.0%2.021.0%1.230.6%0.650.3%1.290.6%
Usd Total Gains Per Share1.990.9%3.131.5%1.930.9%1.300.6%2.041.0%
Usd Price Per Share204.08-189.04-143.77-148.88-142.40-
Price to Earnings Ratio11.56-15.79-18.63-4.95-22.92-
Price-to-Total Gains Ratio102.74--40.88--13.22-169.43-121.34-
Price to Book Ratio3.82-3.55-3.08-3.30-3.62-
Price-to-Total Gains Ratio102.74--40.88--13.22-169.43-121.34-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share218.54048
Number of shares4
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share2.020.65
Usd Book Value Change Per Share1.110.64
Usd Total Gains Per Share3.131.30
Gains per Quarter (4 shares)12.515.18
Gains per Year (4 shares)50.0420.73
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1321840101011
2653590212132
39753140313153
412971190424174
516288240525295
61941062906362116
72271243407372137
82591413908382158
92911594409493179
10324177490104103200

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%11.01.00.091.7%15.05.00.075.0%35.05.00.087.5%40.06.00.087.0%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%11.09.00.055.0%26.014.00.065.0%29.014.03.063.0%
Dividend per Share3.00.01.075.0%4.00.08.033.3%5.00.015.025.0%18.00.022.045.0%18.00.028.039.1%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%13.07.00.065.0%31.09.00.077.5%34.09.03.073.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Aena SA 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--1.8281.070+71%0.680+169%0.623+193%0.723+153%
Book Value Per Share--51.68451.577+0%45.204+14%43.633+18%38.285+35%
Current Ratio--0.9851.093-10%1.241-21%1.043-6%0.824+20%
Debt To Asset Ratio--0.5540.554+0%0.590-6%0.594-7%0.638-13%
Debt To Equity Ratio--1.2341.258-2%1.428-14%1.464-16%1.897-35%
Dividend Per Share--0.0951.958-95%1.188-92%0.631-85%1.250-92%
Enterprise Value--22182488000.00020035891339.175+11%12850716500.000+73%13574104877.835+63%12263812146.486+81%
Eps--4.2753.236+32%2.569+66%1.372+211%1.641+161%
Ev To Ebitda Ratio--4.9475.917-16%4.636+7%8.287-40%6.506-24%
Ev To Sales Ratio--3.3803.562-5%2.607+30%4.159-19%3.457-2%
Free Cash Flow Per Share--5.2671.853+184%1.366+286%0.750+602%1.547+241%
Free Cash Flow To Equity Per Share--4.627-0.917+120%0.764+506%0.405+1042%0.146+3061%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--324.533--------
Intrinsic Value_10Y_min--73.307--------
Intrinsic Value_1Y_max--10.501--------
Intrinsic Value_1Y_min--6.425--------
Intrinsic Value_3Y_max--48.333--------
Intrinsic Value_3Y_min--20.216--------
Intrinsic Value_5Y_max--106.397--------
Intrinsic Value_5Y_min--34.901--------
Market Cap31740000000.000+7%29640000000.00027456810089.175+8%20880000000.000+42%21707717377.835+37%20801316017.824+42%
Net Profit Margin--0.3910.337+16%0.294+33%0.108+262%0.191+104%
Operating Margin--0.5550.475+17%0.450+23%0.206+169%0.309+80%
Operating Ratio--0.4530.552-18%0.594-24%0.795-43%0.701-35%
Pb Ratio4.094+7%3.8233.553+8%3.080+24%3.303+16%3.615+6%
Pe Ratio12.375+7%11.55715.790-27%18.628-38%4.952+133%22.922-50%
Price Per Share211.600+7%197.600183.038+8%139.200+42%144.154+37%137.881+43%
Price To Free Cash Flow Ratio10.044+7%9.3797.230+30%10.804-13%12.112-23%20.606-54%
Price To Total Gains Ratio110.020+7%102.740-40.877+140%-13.222+113%169.426-39%121.343-15%
Quick Ratio--0.9781.056-7%1.159-16%1.093-11%0.932+5%
Return On Assets--0.0370.028+31%0.023+58%0.012+199%0.015+138%
Return On Equity--0.0820.064+28%0.056+46%0.029+187%0.043+90%
Total Gains Per Share--1.9233.028-36%1.867+3%1.255+53%1.973-3%
Usd Book Value--8006923493.6007990632364.342+0%7002939646.400+14%6787279335.708+18%5964494077.554+34%
Usd Book Value Change Per Share--1.8881.105+71%0.702+169%0.644+193%0.747+153%
Usd Book Value Per Share--53.37953.268+0%46.686+14%45.064+18%39.540+35%
Usd Dividend Per Share--0.0982.023-95%1.226-92%0.652-85%1.291-92%
Usd Enterprise Value--22910073606.40020693068575.100+11%13272220001.200+73%14019335517.828+63%12666065184.891+81%
Usd Eps--4.4153.342+32%2.653+66%1.417+211%1.695+161%
Usd Free Cash Flow--815962607.200287108330.200+184%211561075.800+286%116497516.200+600%241426759.960+238%
Usd Free Cash Flow Per Share--5.4401.914+184%1.410+286%0.775+602%1.597+241%
Usd Free Cash Flow To Equity Per Share--4.779-0.947+120%0.789+506%0.418+1042%0.151+3061%
Usd Market Cap32781072000.000+7%30612192000.00028357393460.100+8%21564864000.000+42%22419730507.828+37%21483599183.208+42%
Usd Price Per Share218.540+7%204.081189.041+8%143.766+42%148.882+37%142.403+43%
Usd Profit--662226196.000501307693.600+32%398002906.400+66%212719670.840+211%255582213.480+159%
Usd Revenue--1694294973.6001461759537.200+16%1303105965.200+30%986907428.720+72%996553238.500+70%
Usd Total Gains Per Share--1.9863.128-36%1.929+3%1.296+53%2.038-3%
 EOD+4 -4MRQTTM+27 -12YOY+33 -65Y+29 -1010Y+30 -9

3.3 Fundamental Score

Let's check the fundamental score of Aena SA based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1512.375
Price to Book Ratio (EOD)Between0-14.094
Net Profit Margin (MRQ)Greater than00.391
Operating Margin (MRQ)Greater than00.555
Quick Ratio (MRQ)Greater than10.978
Current Ratio (MRQ)Greater than10.985
Debt to Asset Ratio (MRQ)Less than10.554
Debt to Equity Ratio (MRQ)Less than11.234
Return on Equity (MRQ)Greater than0.150.082
Return on Assets (MRQ)Greater than0.050.037
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Aena SA based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5068.284
Ma 20Greater thanMa 50202.625
Ma 50Greater thanMa 100201.934
Ma 100Greater thanMa 200201.212
OpenGreater thanClose212.200
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Aena SA

Aena S.M.E., S.A., together with its subsidiaries, engages in the operation, maintenance, management, and administration of airport infrastructures and heliports in Spain, Brazil, the United Kingdom, Mexico, and Colombia. The company operates through Airports, Real Estate Services, International, and SCAIRM segments. It also manages commercial spaces in airport terminals and a network of parking lots; and leases areas in airport terminals for duty-free shops, specialty shops, food and beverage establishments, commercial operations, and advertising, as well as financial services, luggage wrapping machines, other vending machines, and regulated services. In addition, the company leases office buildings, warehouses, hangars, and cargo storage facilities to airlines, air cargo operators, handling agents, and other airport service providers. The company was formerly known as Aena, S.A. and changed its name to Aena S.M.E., S.A. in April 2017. Aena S.M.E., S.A. was founded in 2010 and is headquartered in Madrid, Spain. The company operates as a subsidiary of Entidad Pública Empresarial ENAIRE.

Fundamental data was last updated by Penke on 2025-01-24 09:18:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very 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 just 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 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 fair priced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is cheap.
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 Aena earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Aena to the Airports & Air Services industry mean.
  • A Net Profit Margin of 39.1% means that €0.39 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Aena SA:

  • The MRQ is 39.1%. The company is making a huge profit. +2
  • The TTM is 33.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ39.1%TTM33.7%+5.4%
TTM33.7%YOY29.4%+4.3%
TTM33.7%5Y10.8%+22.9%
5Y10.8%10Y19.1%-8.3%
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
MRQ39.1%11.7%+27.4%
TTM33.7%11.1%+22.6%
YOY29.4%7.3%+22.1%
5Y10.8%-3.0%+13.8%
10Y19.1%4.3%+14.8%
4.3.1.2. Return on Assets

Shows how efficient Aena is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Aena to the Airports & Air Services industry mean.
  • 3.7% Return on Assets means that Aena generated €0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Aena SA:

  • The MRQ is 3.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.7%TTM2.8%+0.9%
TTM2.8%YOY2.3%+0.5%
TTM2.8%5Y1.2%+1.6%
5Y1.2%10Y1.5%-0.3%
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7%2.2%+1.5%
TTM2.8%2.1%+0.7%
YOY2.3%1.2%+1.1%
5Y1.2%0.9%+0.3%
10Y1.5%1.5%+0.0%
4.3.1.3. Return on Equity

Shows how efficient Aena is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Aena to the Airports & Air Services industry mean.
  • 8.2% Return on Equity means Aena generated €0.08 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Aena SA:

  • The MRQ is 8.2%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.4%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ8.2%TTM6.4%+1.8%
TTM6.4%YOY5.6%+0.8%
TTM6.4%5Y2.9%+3.5%
5Y2.9%10Y4.3%-1.4%
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
MRQ8.2%5.3%+2.9%
TTM6.4%4.1%+2.3%
YOY5.6%2.3%+3.3%
5Y2.9%1.5%+1.4%
10Y4.3%2.7%+1.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Aena SA.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Aena is operating .

  • Measures how much profit Aena 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 Aena to the Airports & Air Services industry mean.
  • An Operating Margin of 55.5% means the company generated €0.55  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Aena SA:

  • The MRQ is 55.5%. The company is operating very efficient. +2
  • The TTM is 47.5%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ55.5%TTM47.5%+7.9%
TTM47.5%YOY45.0%+2.6%
TTM47.5%5Y20.6%+26.9%
5Y20.6%10Y30.9%-10.2%
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
MRQ55.5%23.2%+32.3%
TTM47.5%18.6%+28.9%
YOY45.0%11.1%+33.9%
5Y20.6%1.9%+18.7%
10Y30.9%8.6%+22.3%
4.3.2.2. Operating Ratio

Measures how efficient Aena is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Airports & Air Services industry mean).
  • An Operation Ratio of 0.45 means that the operating costs are €0.45 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Aena SA:

  • The MRQ is 0.453. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.552. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.453TTM0.552-0.099
TTM0.552YOY0.594-0.042
TTM0.5525Y0.795-0.243
5Y0.79510Y0.701+0.093
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4531.047-0.594
TTM0.5521.034-0.482
YOY0.5940.969-0.375
5Y0.7951.170-0.375
10Y0.7011.041-0.340
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Aena SA.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Aena is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Airports & Air Services industry mean).
  • A Current Ratio of 0.98 means the company has €0.98 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Aena SA:

  • The MRQ is 0.985. The company is just not able to pay all its short-term debts. -1
  • The TTM is 1.093. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ0.985TTM1.093-0.108
TTM1.093YOY1.241-0.148
TTM1.0935Y1.043+0.050
5Y1.04310Y0.824+0.219
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9851.178-0.193
TTM1.0931.231-0.138
YOY1.2411.324-0.083
5Y1.0431.457-0.414
10Y0.8241.540-0.716
4.4.3.2. Quick Ratio

Measures if Aena is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Aena to the Airports & Air Services industry mean.
  • A Quick Ratio of 0.98 means the company can pay off €0.98 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Aena SA:

  • The MRQ is 0.978. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.056. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.978TTM1.056-0.078
TTM1.056YOY1.159-0.103
TTM1.0565Y1.093-0.037
5Y1.09310Y0.932+0.161
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9780.629+0.349
TTM1.0560.704+0.352
YOY1.1590.648+0.511
5Y1.0931.034+0.059
10Y0.9320.972-0.040
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Aena SA.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Aena assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Aena to Airports & Air Services industry mean.
  • A Debt to Asset Ratio of 0.55 means that Aena assets are financed with 55.4% credit (debt) and the remaining percentage (100% - 55.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Aena SA:

  • The MRQ is 0.554. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.554. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.554TTM0.554+0.001
TTM0.554YOY0.590-0.037
TTM0.5545Y0.594-0.040
5Y0.59410Y0.638-0.044
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5540.562-0.008
TTM0.5540.562-0.008
YOY0.5900.557+0.033
5Y0.5940.512+0.082
10Y0.6380.480+0.158
4.5.4.2. Debt to Equity Ratio

Measures if Aena is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Aena to the Airports & Air Services industry mean.
  • A Debt to Equity ratio of 123.4% means that company has €1.23 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Aena SA:

  • The MRQ is 1.234. The company is able to pay all its debts with equity. +1
  • The TTM is 1.258. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.234TTM1.258-0.025
TTM1.258YOY1.428-0.170
TTM1.2585Y1.464-0.205
5Y1.46410Y1.897-0.433
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2341.189+0.045
TTM1.2581.189+0.069
YOY1.4281.123+0.305
5Y1.4641.158+0.306
10Y1.8971.145+0.752
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 Aena generates.

  • Above 15 is considered overpriced but always compare Aena to the Airports & Air Services industry mean.
  • A PE ratio of 11.56 means the investor is paying €11.56 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Aena SA:

  • The EOD is 12.375. Based on the earnings, the company is underpriced. +1
  • The MRQ is 11.557. Based on the earnings, the company is underpriced. +1
  • The TTM is 15.790. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD12.375MRQ11.557+0.819
MRQ11.557TTM15.790-4.234
TTM15.790YOY18.628-2.837
TTM15.7905Y4.952+10.838
5Y4.95210Y22.922-17.970
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
EOD12.37518.466-6.091
MRQ11.55716.058-4.501
TTM15.79018.034-2.244
YOY18.62817.305+1.323
5Y4.95212.303-7.351
10Y22.92218.332+4.590
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 Aena SA:

  • The EOD is 10.044. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 9.379. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 7.230. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD10.044MRQ9.379+0.665
MRQ9.379TTM7.230+2.149
TTM7.230YOY10.804-3.574
TTM7.2305Y12.112-4.882
5Y12.11210Y20.606-8.494
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
EOD10.0447.459+2.585
MRQ9.3797.229+2.150
TTM7.2306.510+0.720
YOY10.8049.598+1.206
5Y12.1121.347+10.765
10Y20.6060.797+19.809
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 Aena is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Airports & Air Services industry mean).
  • A PB ratio of 3.82 means the investor is paying €3.82 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Aena SA:

  • The EOD is 4.094. Based on the equity, the company is fair priced.
  • The MRQ is 3.823. Based on the equity, the company is fair priced.
  • The TTM is 3.553. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD4.094MRQ3.823+0.271
MRQ3.823TTM3.553+0.270
TTM3.553YOY3.080+0.473
TTM3.5535Y3.303+0.250
5Y3.30310Y3.615-0.312
Compared to industry (Airports & Air Services)
PeriodCompanyIndustry (mean)+/- 
EOD4.0942.013+2.081
MRQ3.8232.092+1.731
TTM3.5532.112+1.441
YOY3.0802.340+0.740
5Y3.3032.488+0.815
10Y3.6152.498+1.117
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 2024-09-30. Currency in EUR. All numbers in thousands.

Summary
Total Assets17,395,225
Total Liabilities9,642,588
Total Stockholder Equity7,816,351
 As reported
Total Liabilities 9,642,588
Total Stockholder Equity+ 7,816,351
Total Assets = 17,395,225

Assets

Total Assets17,395,225
Total Current Assets3,216,734
Long-term Assets14,178,491
Total Current Assets
Cash And Cash Equivalents 2,185,076
Net Receivables 1,007,636
Inventory 6,348
Other Current Assets 17,674
Total Current Assets  (as reported)3,216,734
Total Current Assets  (calculated)3,216,734
+/-0
Long-term Assets
Property Plant Equipment 11,961,664
Intangible Assets 1,559,461
Long-term Assets Other 177,430
Long-term Assets  (as reported)14,178,491
Long-term Assets  (calculated)13,698,555
+/- 479,936

Liabilities & Shareholders' Equity

Total Current Liabilities3,266,158
Long-term Liabilities6,376,430
Total Stockholder Equity7,816,351
Total Current Liabilities
Short-term Debt 2,046,090
Accounts payable 799,429
Other Current Liabilities 58,259
Total Current Liabilities  (as reported)3,266,158
Total Current Liabilities  (calculated)2,903,778
+/- 362,380
Long-term Liabilities
Long-term Liabilities  (as reported)6,376,430
Long-term Liabilities  (calculated)0
+/- 6,376,430
Total Stockholder Equity
Common Stock1,500,000
Retained Earnings 5,412,054
Other Stockholders Equity 904,297
Total Stockholder Equity (as reported)7,816,351
Total Stockholder Equity (calculated)7,816,351
+/-0
Other
Cash and Short Term Investments 2,185,076
Common Stock Shares Outstanding 150,000
Current Deferred Revenue362,380
Liabilities and Stockholders Equity 17,395,225
Net Debt 5,699,277
Net Working Capital -49,424
Short Long Term Debt Total 7,884,353



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-03-312012-12-312011-12-31
> Total Assets 
16,958,613
16,717,028
0
0
16,445,338
0
16,299,276
17,197,941
17,416,935
17,368,200
17,418,871
17,599,900
17,023,380
16,857,238
16,290,943
16,208,848
15,513,774
15,481,829
14,956,636
15,518,103
15,307,432
15,343,506
14,693,107
15,093,072
14,899,070
14,963,316
14,313,002
14,844,451
14,890,543
15,275,326
16,191,658
15,893,870
15,663,087
15,301,014
15,109,220
15,620,680
16,325,611
15,504,622
15,722,440
16,090,804
15,849,198
16,985,718
16,368,807
17,039,998
17,556,226
17,734,187
16,677,670
17,395,225
17,395,22516,677,67017,734,18717,556,22617,039,99816,368,80716,985,71815,849,19816,090,80415,722,44015,504,62216,325,61115,620,68015,109,22015,301,01415,663,08715,893,87016,191,65815,275,32614,890,54314,844,45114,313,00214,963,31614,899,07015,093,07214,693,10715,343,50615,307,43215,518,10314,956,63615,481,82915,513,77416,208,84816,290,94316,857,23817,023,38017,599,90017,418,87117,368,20017,416,93517,197,94116,299,276016,445,3380016,717,02816,958,613
   > Total Current Assets 
0
0
0
0
622,553
0
760,227
1,068,427
802,721
770,700
1,017,109
1,450,200
1,087,829
1,113,470
1,480,256
1,552,856
1,011,153
1,110,803
759,029
1,419,209
1,213,837
1,283,749
764,250
1,245,879
1,113,476
1,180,953
696,310
802,163
752,742
1,371,499
2,570,392
2,399,839
2,126,087
1,755,532
1,595,534
2,237,920
2,474,189
1,737,155
2,139,378
2,617,203
2,285,093
2,836,187
2,186,087
2,919,080
3,380,929
3,538,237
2,591,776
3,216,734
3,216,7342,591,7763,538,2373,380,9292,919,0802,186,0872,836,1872,285,0932,617,2032,139,3781,737,1552,474,1892,237,9201,595,5341,755,5322,126,0872,399,8392,570,3921,371,499752,742802,163696,3101,180,9531,113,4761,245,879764,2501,283,7491,213,8371,419,209759,0291,110,8031,011,1531,552,8561,480,2561,113,4701,087,8291,450,2001,017,109770,700802,7211,068,427760,2270622,5530000
       Cash And Cash Equivalents 
0
0
0
0
12,377
0
149,830
508,234
290,305
370,300
541,418
921,100
556,741
723,964
1,025,933
1,074,509
564,616
836,104
410,283
967,530
854,977
966,232
296,870
664,110
651,380
819,926
176,040
190,883
240,597
1,083,016
2,184,196
1,731,477
1,224,878
696,887
418,563
766,406
1,466,797
816,230
1,141,116
1,582,342
1,573,523
2,193,156
1,267,897
1,969,859
2,363,125
2,598,183
1,495,938
2,185,076
2,185,0761,495,9382,598,1832,363,1251,969,8591,267,8972,193,1561,573,5231,582,3421,141,116816,2301,466,797766,406418,563696,8871,224,8781,731,4772,184,1961,083,016240,597190,883176,040819,926651,380664,110296,870966,232854,977967,530410,283836,104564,6161,074,5091,025,933723,964556,741921,100541,418370,300290,305508,234149,830012,3770000
       Short-term Investments 
0
0
0
0
0
0
0
0
-186,638
-130,500
0
0
0
724,216
0
660,455
0
7
7
620,602
0
671,540
650,773
652,356
0
664,724
629,856
1,132,469
-145,291
1,033,347
859,226
826,571
-139,176
850,480
-138,516
761,051
-136,728
-146,944
-176,075
14,840
31,514
-200,335
-201,277
-194,171
89,858
-167,149
0
0
00-167,14989,858-194,171-201,277-200,33531,51414,840-176,075-146,944-136,728761,051-138,516850,480-139,176826,571859,2261,033,347-145,2911,132,469629,856664,7240652,356650,773671,5400620,602770660,4550724,216000-130,500-186,63800000000
       Net Receivables 
403,579
498,286
0
0
605,555
0
605,705
555,614
503,277
391,000
464,634
521,300
522,543
381,685
446,903
470,938
437,579
266,040
340,736
444,635
351,809
310,448
460,494
574,744
454,838
353,866
508,076
604,099
505,304
281,496
379,206
661,988
894,693
1,052,116
1,170,578
1,465,216
1,001,217
914,869
992,087
1,014,253
673,516
602,497
870,267
901,831
682,436
904,988
1,061,253
1,007,636
1,007,6361,061,253904,988682,436901,831870,267602,497673,5161,014,253992,087914,8691,001,2171,465,2161,170,5781,052,116894,693661,988379,206281,496505,304604,099508,076353,866454,838574,744460,494310,448351,809444,635340,736266,040437,579470,938446,903381,685522,543521,300464,634391,000503,277555,614605,7050605,55500498,286403,579
       Other Current Assets 
0
0
0
0
605,656
0
605,705
555,614
505,023
100
464,634
-100
524,317
381,685
446,903
470,938
438,909
266,040
340,736
444,635
351,809
310,448
460,494
574,744
454,838
353,866
513,059
604,099
505,304
281,496
379,206
661,988
894,693
1,052,116
1,170,578
1,465,216
1,001,217
914,869
992,087
1,029,093
705,030
636,566
41,165
40,568
296,533
29,130
28,538
17,674
17,67428,53829,130296,53340,56841,165636,566705,0301,029,093992,087914,8691,001,2171,465,2161,170,5781,052,116894,693661,988379,206281,496505,304604,099513,059353,866454,838574,744460,494310,448351,809444,635340,736266,040438,909470,938446,903381,685524,317-100464,634100505,023555,614605,7050605,6560000
   > Long-term Assets 
0
0
0
0
15,822,785
0
15,539,049
16,129,514
16,614,214
16,597,500
16,401,762
16,149,700
15,935,551
15,743,768
14,810,687
14,655,992
14,502,621
14,371,026
14,197,607
14,098,894
14,093,595
14,059,757
13,928,857
13,847,193
13,785,594
13,782,363
13,616,692
14,042,288
14,137,801
13,903,827
13,621,266
13,494,031
13,537,000
13,545,482
13,513,686
13,382,760
13,851,422
13,767,467
13,583,062
13,473,601
13,564,105
14,149,531
14,182,720
14,120,918
14,175,297
14,195,950
14,085,894
14,178,491
14,178,49114,085,89414,195,95014,175,29714,120,91814,182,72014,149,53113,564,10513,473,60113,583,06213,767,46713,851,42213,382,76013,513,68613,545,48213,537,00013,494,03113,621,26613,903,82714,137,80114,042,28813,616,69213,782,36313,785,59413,847,19313,928,85714,059,75714,093,59514,098,89414,197,60714,371,02614,502,62114,655,99214,810,68715,743,76815,935,55116,149,70016,401,76216,597,50016,614,21416,129,51415,539,049015,822,7850000
       Property Plant Equipment 
16,126,440
15,781,467
0
0
15,230,817
0
14,994,065
15,565,249
15,557,831
15,407,300
15,261,886
15,108,400
14,869,922
14,705,368
13,823,152
13,696,577
13,563,922
13,431,800
13,299,536
13,208,508
13,205,946
13,131,031
13,020,939
12,943,582
12,872,781
12,853,498
12,727,705
12,643,892
12,732,481
12,615,928
12,441,595
12,370,325
12,366,706
12,306,024
12,285,087
12,253,202
12,406,656
12,278,495
12,183,717
12,090,967
12,125,336
12,029,107
11,988,728
11,913,512
12,042,728
11,993,195
11,984,845
11,961,664
11,961,66411,984,84511,993,19512,042,72811,913,51211,988,72812,029,10712,125,33612,090,96712,183,71712,278,49512,406,65612,253,20212,285,08712,306,02412,366,70612,370,32512,441,59512,615,92812,732,48112,643,89212,727,70512,853,49812,872,78112,943,58213,020,93913,131,03113,205,94613,208,50813,299,53613,431,80013,563,92213,696,57713,823,15214,705,36814,869,92215,108,40015,261,88615,407,30015,557,83115,565,24914,994,065015,230,8170015,781,46716,126,440
       Goodwill 
0
0
0
0
0
0
0
0
1,872
0
1,872
0
1,872
0
1,872
0
1,872
0
1,872
0
1,872
0
0
0
1,872
0
0
0
1,872
0
0
0
1,872
0
0
0
1,872
0
0
0
1,872
0
0
0
1,872
0
0
0
0001,8720001,8720001,8720001,8720001,8720001,8720001,87201,87201,87201,87201,87201,87201,87200000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
130,792
137,699
125,086
127,782
136,168
134,194
125,303
136,113
139,431
148,637
133,373
140,361
143,906
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000143,906140,361133,373148,637139,431136,113125,303134,194136,168127,782125,086137,699130,7920000000000000000
       Intangible Assets 
92,399
115,727
0
0
108,738
0
99,405
97,293
639,705
667,800
676,751
640,300
632,892
587,477
552,966
528,025
523,775
521,784
500,401
492,820
489,301
539,266
527,149
518,753
505,124
516,087
496,483
992,108
1,007,372
0
0
0
700,434
0
0
0
635,379
0
0
0
804,815
1,472,752
1,558,481
0
1,721,254
0
1,584,832
1,559,461
1,559,4611,584,83201,721,25401,558,4811,472,752804,815000635,379000700,4340001,007,372992,108496,483516,087505,124518,753527,149539,266489,301492,820500,401521,784523,775528,025552,966587,477632,892640,300676,751667,800639,70597,29399,4050108,73800115,72792,399
       Long-term Assets Other 
0
0
0
0
407,017
0
351,555
357,200
-1
100
272,529
401,000
302,989
888,771
273,831
798,997
269,081
140,050
139,451
760,552
274,107
810,742
790,140
792,014
280,873
808,382
773,018
1,278,757
-50
1,179,364
1,005,715
972,038
24,043
1,008,700
22,861
928,279
306,323
244,037
184,135
127,401
393,491
8,519
8,902
10,046
0
37,783
36,119
177,430
177,43036,11937,783010,0468,9028,519393,491127,401184,135244,037306,323928,27922,8611,008,70024,043972,0381,005,7151,179,364-501,278,757773,018808,382280,873792,014790,140810,742274,107760,552139,451140,050269,081798,997273,831888,771302,989401,000272,529100-1357,200351,5550407,0170000
> Total Liabilities 
14,010,682
14,279,689
0
0
13,406,211
0
13,057,994
13,785,616
13,838,631
13,771,600
13,582,762
13,437,100
12,663,099
12,548,878
11,968,291
11,450,148
10,488,025
10,362,917
10,025,954
10,088,605
9,619,568
9,537,636
9,471,086
9,348,615
8,875,265
8,829,742
8,820,711
8,814,645
8,508,667
8,992,971
10,161,440
9,833,470
9,598,104
9,499,854
9,374,955
9,683,344
10,313,637
9,489,333
9,406,877
9,361,294
9,206,723
10,199,247
9,786,175
9,929,424
9,656,023
9,917,991
9,199,253
9,642,588
9,642,5889,199,2539,917,9919,656,0239,929,4249,786,17510,199,2479,206,7239,361,2949,406,8779,489,33310,313,6379,683,3449,374,9559,499,8549,598,1049,833,47010,161,4408,992,9718,508,6678,814,6458,820,7118,829,7428,875,2659,348,6159,471,0869,537,6369,619,56810,088,60510,025,95410,362,91710,488,02511,450,14811,968,29112,548,87812,663,09913,437,10013,582,76213,771,60013,838,63113,785,61613,057,994013,406,2110014,279,68914,010,682
   > Total Current Liabilities 
2,284,096
2,127,318
0
0
1,911,302
0
1,903,172
1,971,493
1,856,453
2,091,200
2,049,165
2,055,500
1,842,894
1,958,843
2,491,417
2,173,929
1,525,869
1,704,198
1,660,544
1,774,048
1,484,391
1,711,958
1,783,942
1,753,399
1,498,492
1,563,098
1,702,575
1,794,205
2,080,515
2,643,093
2,488,073
2,258,366
1,778,336
1,935,388
1,788,933
1,851,295
2,489,739
2,034,939
1,918,937
1,893,885
1,546,067
2,678,947
2,012,294
2,178,515
2,661,301
2,756,943
3,108,108
3,266,158
3,266,1583,108,1082,756,9432,661,3012,178,5152,012,2942,678,9471,546,0671,893,8851,918,9372,034,9392,489,7391,851,2951,788,9331,935,3881,778,3362,258,3662,488,0732,643,0932,080,5151,794,2051,702,5751,563,0981,498,4921,753,3991,783,9421,711,9581,484,3911,774,0481,660,5441,704,1981,525,8692,173,9292,491,4171,958,8431,842,8942,055,5002,049,1652,091,2001,856,4531,971,4931,903,17201,911,302002,127,3182,284,096
       Short-term Debt 
0
0
0
0
1,028,392
0
1,039,709
1,065,065
1,113,432
1,211,300
1,148,064
1,153,500
1,164,214
1,178,176
1,169,892
1,191,384
853,199
886,051
797,184
753,698
707,287
875,140
862,649
693,215
703,558
690,197
735,711
687,923
1,210,085
1,876,035
1,897,794
1,600,064
1,115,314
1,169,148
1,089,316
1,132,347
1,666,567
1,270,021
1,141,644
1,008,341
627,994
1,318,390
1,015,757
1,067,966
1,771,824
1,762,070
2,071,512
2,046,090
2,046,0902,071,5121,762,0701,771,8241,067,9661,015,7571,318,390627,9941,008,3411,141,6441,270,0211,666,5671,132,3471,089,3161,169,1481,115,3141,600,0641,897,7941,876,0351,210,085687,923735,711690,197703,558693,215862,649875,140707,287753,698797,184886,051853,1991,191,3841,169,8921,178,1761,164,2141,153,5001,148,0641,211,3001,113,4321,065,0651,039,70901,028,3920000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,940,662
8,671,992
8,349,539
792,227
767,953
911,610
923,197
727,274
761,081
722,816
756,089
722,401
1,228,449
0
1,913,127
0
1,109,210
0
1,083,037
0
1,657,213
0
1,131,910
0
618,189
0
1,007,367
0
813,878
0
2,018,235
0
02,018,2350813,87801,007,3670618,18901,131,91001,657,21301,083,03701,109,21001,913,12701,228,449722,401756,089722,816761,081727,274923,197911,610767,953792,2278,349,5398,671,9928,940,6620000000000000000
       Accounts payable 
1,485
170,522
0
0
2,097
0
1,041
985
916
551,900
989
0
178
561,106
506
779,931
467
614,011
802
870,693
229
677,713
774,361
932,197
613,049
683,299
666,203
666,289
207,451
604,710
437,227
525,273
135,979
640,444
552,893
584,911
195,179
663,511
661,462
739,734
273,314
1,250,423
755,688
750,660
288,979
864,716
818,342
799,429
799,429818,342864,716288,979750,660755,6881,250,423273,314739,734661,462663,511195,179584,911552,893640,444135,979525,273437,227604,710207,451666,289666,203683,299613,049932,197774,361677,713229870,693802614,011467779,931506561,1061780989551,9009169851,04102,09700170,5221,485
       Other Current Liabilities 
566,467
904,684
0
0
47,940
0
38,400
38,400
43,973
43,600
42,132
902,000
43,820
43,820
43,820
41,750
38,266
38,299
33,870
35,059
61,468
40,022
40,153
39,425
35,217
34,886
34,373
36,778
38,251
34,976
34,226
132,433
100,428
125,486
36,524
132,649
209
101,407
115,831
145,810
644,759
110,134
240,849
359,889
600,228
60,442
-286,031
58,259
58,259-286,03160,442600,228359,889240,849110,134644,759145,810115,831101,407209132,64936,524125,486100,428132,43334,22634,97638,25136,77834,37334,88635,21739,42540,15340,02261,46835,05933,87038,29938,26641,75043,82043,82043,820902,00042,13243,60043,97338,40038,400047,94000904,684566,467
   > Long-term Liabilities 
0
0
0
0
11,494,909
0
11,154,822
11,814,123
11,982,178
11,680,400
11,533,597
11,381,600
10,820,205
10,590,035
9,476,874
9,276,219
8,962,156
8,658,719
8,365,410
8,314,557
8,135,177
7,825,678
7,687,144
7,595,216
7,376,773
7,266,644
7,118,136
7,020,440
6,428,152
6,349,878
7,673,367
7,575,104
7,819,768
7,564,466
7,586,022
7,832,049
7,823,898
7,454,394
7,487,940
7,467,409
7,660,656
7,520,300
7,773,881
7,750,909
6,994,722
7,161,048
6,091,145
6,376,430
6,376,4306,091,1457,161,0486,994,7227,750,9097,773,8817,520,3007,660,6567,467,4097,487,9407,454,3947,823,8987,832,0497,586,0227,564,4667,819,7687,575,1047,673,3676,349,8786,428,1527,020,4407,118,1367,266,6447,376,7737,595,2167,687,1447,825,6788,135,1778,314,5578,365,4108,658,7198,962,1569,276,2199,476,87410,590,03510,820,20511,381,60011,533,59711,680,40011,982,17811,814,12311,154,822011,494,9090000
       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
6,992,933
7,023,775
7,085,120
0
0
0
0
0
000007,085,1207,023,7756,992,9330000000000000000000000000000000000000000
       Long-term Liabilities 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
526,346
505,223
19,499
15,462
15,159
15,174
14,952
425,917
14,497
421,067
14,531
0
14,657
14,890
14,272
13,185
12,625
11,845
9,330
8,382
7,258
5,974
0
05,9747,2588,3829,33011,84512,62513,18514,27214,89014,657014,531421,06714,497425,91714,95215,17415,15915,46219,499505,223526,3460000000000000000000000000
> Total Stockholder Equity
2,947,931
2,437,339
2,437,339
0
3,039,127
3,039,127
3,241,282
3,412,325
3,516,241
3,537,200
3,778,755
4,104,400
4,303,882
4,261,762
4,287,931
4,722,445
4,993,349
5,092,474
4,911,748
5,411,230
5,682,438
5,801,665
5,224,767
5,743,743
6,034,869
6,147,690
5,511,424
6,046,237
6,405,802
6,308,805
6,077,271
6,114,338
6,119,013
5,869,159
5,817,599
6,025,599
6,100,094
6,105,323
6,400,290
6,803,754
6,717,622
6,860,714
6,651,317
7,170,582
7,627,305
7,884,962
7,209,462
7,816,351
7,816,3517,209,4627,884,9627,627,3057,170,5826,651,3176,860,7146,717,6226,803,7546,400,2906,105,3236,100,0946,025,5995,817,5995,869,1596,119,0136,114,3386,077,2716,308,8056,405,8026,046,2375,511,4246,147,6906,034,8695,743,7435,224,7675,801,6655,682,4385,411,2304,911,7485,092,4744,993,3494,722,4454,287,9314,261,7624,303,8824,104,4003,778,7553,537,2003,516,2413,412,3253,241,2823,039,1273,039,12702,437,3392,437,3392,947,931
   Common Stock
1,500,000
1,500,000
0
0
1,500,000
0
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,0001,500,00001,500,000001,500,0001,500,000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000
   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
-301,622
-246,704
-257,268
218,074
-145,144
-114,592
-51,026
389,875
-64,726
-30,717
-39,302
-63,867
-80,953
-161,051
-196,571
-196,571-161,051-80,953-63,867-39,302-30,717-64,726389,875-51,026-114,592-145,144218,074-257,268-246,704-301,622000000000000000000000000000000000
   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
1,100,868
1,100,868
1,100,868
0
0
0
0
0
000001,100,8681,100,8681,100,8680000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
1,088,594
0
1,091,767
1,092,867
1,086,011
1,094,900
1,072,981
1,035,500
1,040,448
969,119
937,942
920,475
971,497
989,766
1,002,752
997,634
1,002,414
1,011,277
1,004,420
1,019,089
1,000,234
976,963
956,160
935,762
967,466
847,537
809,800
783,765
807,602
799,246
854,148
843,600
636,708
955,724
986,276
1,049,842
637,295
1,036,142
1,070,151
1,061,566
1,100,868
938,962
939,817
904,297
904,297939,817938,9621,100,8681,061,5661,070,1511,036,142637,2951,049,842986,276955,724636,708843,600854,148799,246807,602783,765809,800847,537967,466935,762956,160976,9631,000,2341,019,0891,004,4201,011,2771,002,414997,6341,002,752989,766971,497920,475937,942969,1191,040,4481,035,5001,072,9811,094,9001,086,0111,092,8671,091,76701,088,5940000



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.




6.4. Cash Flows

Currency in EUR. All numbers in thousands.