25 XP   0   0   10

Agrana Beteiligungs AG
Buy, Hold or Sell?

Let's analyse Agrana together

PenkeI guess you are interested in Agrana Beteiligungs 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 Agrana Beteiligungs 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Agrana Beteiligungs AG

I send you an email if I find something interesting about Agrana Beteiligungs AG.

Quick analysis of Agrana (30 sec.)










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

How much money do you get?

How much money do you get?
€2.77
When do you have the money?
1 year
How often do you get paid?
10.0%

What is your share worth?

Current worth
€20.33
Expected worth in 1 year
€20.62
How sure are you?
57.5%

+ What do you gain per year?

Total Gains per Share
€2.84
Return On Investment
20.9%

For what price can you sell your share?

Current Price per Share
€13.60
Expected price per share
€13.10 - €14.00
How sure are you?
50%

1. Valuation of Agrana (5 min.)




Live pricePrice per Share (EOD)

€13.60

Intrinsic Value Per Share

€33.57 - €61.91

Total Value Per Share

€53.91 - €82.24

2. Growth of Agrana (5 min.)




Is Agrana growing?

Current yearPrevious yearGrowGrow %
How rich?$1.3b$1.3b-$24.3m-1.8%

How much money is Agrana making?

Current yearPrevious yearGrowGrow %
Making money$29.4m-$14.9m$44.4m150.8%
Net Profit Margin2.8%-1.9%--

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

3. Financial Health of Agrana (5 min.)




4. Comparing to competitors in the Packaged Foods industry (5 min.)




  Industry Rankings (Packaged Foods)  


Richest
#90 / 490

Most Revenue
#88 / 490

Most Profit
#127 / 490

Most Efficient
#266 / 490

What can you expect buying and holding a share of Agrana? (5 min.)

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

What can you expect buying and holding a share of Agrana?

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

Speculation

The Price per Share of Agrana is €13.60. 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 Agrana.
  • 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 Agrana, 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 €20.33. Based on the TTM, the Book Value Change Per Share is €0.07 per quarter. Based on the YOY, the Book Value Change Per Share is €-0.29 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 €0.64 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Agrana.

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 Eps0.211.5%0.473.5%-0.10-0.7%0.241.8%0.322.4%
Usd Book Value Change Per Share0.392.8%0.080.6%-0.32-2.3%-0.12-0.9%0.010.1%
Usd Dividend Per Share0.000.0%0.695.1%0.241.8%0.191.4%0.090.7%
Usd Total Gains Per Share0.392.8%0.775.7%-0.08-0.6%0.060.5%0.110.8%
Usd Price Per Share14.88-17.34-17.50-18.61-10.34-
Price to Earnings Ratio18.03-10.74-0.93-9.84-3.53-
Price-to-Total Gains Ratio38.50-31.80-1.97-35.96-36.89-
Price to Book Ratio0.67-0.79-1.05-0.87-0.48-
Price-to-Total Gains Ratio38.50-31.80-1.97-35.96-36.89-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share14.77232
Number of shares67
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.690.19
Usd Book Value Change Per Share0.08-0.12
Usd Total Gains Per Share0.770.06
Gains per Quarter (67 shares)51.654.34
Gains per Year (67 shares)206.6017.35
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
11862119750-337
237142404100-6524
355763611150-9841
474284818200-13158
59281051025251-16475
611131261232301-19692
712991471439351-229109
814851681646401-262126
916701891853451-295143
1018562102060501-327160

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%17.03.00.085.0%36.04.00.090.0%55.04.00.093.2%
Book Value Change Per Share3.01.00.075.0%6.06.00.050.0%9.011.00.045.0%21.019.00.052.5%33.023.03.055.9%
Dividend per Share3.00.01.075.0%4.00.08.033.3%4.00.016.020.0%4.00.036.010.0%4.00.055.06.8%
Total Gains per Share4.00.00.0100.0%8.04.00.066.7%11.09.00.055.0%23.017.00.057.5%35.021.03.059.3%

Fundamentals of Agrana

About Agrana Beteiligungs AG

AGRANA Beteiligungs-Aktiengesellschaft operates as an industrial processor of agricultural raw materials worldwide. The company operates through three segments: Fruit, Starch, and Sugar. The Fruit segment designs, produces, and sells fruit preparations and fruit juice concentrates to dairy, bakery, ice cream, and food service industries. This segment also produces not-from-concentrate juices, fruit wines, beverage bases, and aromas. The Starch segment processes and refines agricultural raw materials, such as corn, wheat, and potatoes into starch products that are used in the food and beverage, paper, textile, cosmetics, building materials, and other non-food industries. The Sugar segment processes sugar beet; refines raw sugar; and offers a range of granulated sugar and sugar specialty products, and fertilizers, as well as produces animal feedstuffs. It also produces bioethanol for blending and Betaine products. In addition, it sells its products for use in sweets, non-alcoholic beverages, and pharmaceutical applications, as well as consumers through food retailers. AGRANA Beteiligungs-Aktiengesellschaft was founded in 1988 and is based in Vienna, Austria. AGRANA Beteiligungs-Aktiengesellschaft operates as a subsidiary of AGRANA Zucker, Stärke und Frucht Holding AG.

Fundamental data was last updated by Penke on 2024-05-13 05:30:07.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient 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.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not 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.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is cheap.

1.1. Profitability of Agrana Beteiligungs AG.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Agrana earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Agrana to the Packaged Foods industry mean.
  • A Net Profit Margin of 1.2% means that €0.01 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Agrana Beteiligungs AG:

  • The MRQ is 1.2%. The company is making a profit. +1
  • The TTM is 2.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.2%TTM2.8%-1.6%
TTM2.8%YOY-1.9%+4.7%
TTM2.8%5Y1.3%+1.5%
5Y1.3%10Y2.4%-1.2%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%3.4%-2.2%
TTM2.8%3.0%-0.2%
YOY-1.9%2.8%-4.7%
5Y1.3%3.3%-2.0%
10Y2.4%3.6%-1.2%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Agrana to the Packaged Foods industry mean.
  • 0.4% Return on Assets means that Agrana generated €0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Agrana Beteiligungs AG:

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.9%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.9%-0.5%
TTM0.9%YOY-0.5%+1.5%
TTM0.9%5Y0.4%+0.5%
5Y0.4%10Y0.7%-0.3%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%1.2%-0.8%
TTM0.9%1.1%-0.2%
YOY-0.5%1.0%-1.5%
5Y0.4%1.2%-0.8%
10Y0.7%1.3%-0.6%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Agrana to the Packaged Foods industry mean.
  • 1.0% Return on Equity means Agrana generated €0.01 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Agrana Beteiligungs AG:

  • The MRQ is 1.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM2.3%-1.3%
TTM2.3%YOY-1.2%+3.4%
TTM2.3%5Y0.8%+1.5%
5Y0.8%10Y1.3%-0.5%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%2.4%-1.4%
TTM2.3%2.3%0.0%
YOY-1.2%2.2%-3.4%
5Y0.8%2.4%-1.6%
10Y1.3%2.6%-1.3%

1.2. Operating Efficiency of Agrana Beteiligungs AG.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Agrana is operating .

  • Measures how much profit Agrana 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 Agrana to the Packaged Foods industry mean.
  • An Operating Margin of 3.9% means the company generated €0.04  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Agrana Beteiligungs AG:

  • The MRQ is 3.9%. The company is operating less efficient.
  • The TTM is 5.5%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ3.9%TTM5.5%-1.6%
TTM5.5%YOY0.0%+5.5%
TTM5.5%5Y2.6%+2.9%
5Y2.6%10Y4.0%-1.4%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ3.9%5.4%-1.5%
TTM5.5%2.9%+2.6%
YOY0.0%4.3%-4.3%
5Y2.6%4.8%-2.2%
10Y4.0%4.9%-0.9%
1.2.2. Operating Ratio

Measures how efficient Agrana is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • An Operation Ratio of -0.96 means that the operating costs are €-0.96 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Agrana Beteiligungs AG:

  • The MRQ is -0.961.
  • The TTM is -0.071.
Trends
Current periodCompared to+/- 
MRQ-0.961TTM-0.071-0.890
TTM-0.071YOY-0.250+0.179
TTM-0.0715Y-0.077+0.006
5Y-0.07710Y0.440-0.517
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.9611.549-2.510
TTM-0.0711.475-1.546
YOY-0.2501.358-1.608
5Y-0.0771.315-1.392
10Y0.4401.197-0.757

1.3. Liquidity of Agrana Beteiligungs AG.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Packaged Foods industry mean).
  • A Current Ratio of 1.69 means the company has €1.69 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Agrana Beteiligungs AG:

  • The MRQ is 1.692. The company is able to pay all its short-term debts. +1
  • The TTM is 1.791. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.692TTM1.791-0.099
TTM1.791YOY1.689+0.102
TTM1.7915Y1.955-0.165
5Y1.95510Y1.908+0.048
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6921.554+0.138
TTM1.7911.559+0.232
YOY1.6891.622+0.067
5Y1.9551.653+0.302
10Y1.9081.613+0.295
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Agrana to the Packaged Foods industry mean.
  • A Quick Ratio of 0.53 means the company can pay off €0.53 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Agrana Beteiligungs AG:

  • The MRQ is 0.527. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.600. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.527TTM0.600-0.074
TTM0.600YOY0.605-0.004
TTM0.6005Y0.763-0.162
5Y0.76310Y0.509+0.253
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5270.547-0.020
TTM0.6000.570+0.030
YOY0.6050.623-0.018
5Y0.7630.695+0.068
10Y0.5090.733-0.224

1.4. Solvency of Agrana Beteiligungs AG.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Agrana to Packaged Foods industry mean.
  • A Debt to Asset Ratio of 0.58 means that Agrana assets are financed with 58.1% credit (debt) and the remaining percentage (100% - 58.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Agrana Beteiligungs AG:

  • The MRQ is 0.581. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.574. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.581TTM0.574+0.007
TTM0.574YOY0.526+0.048
TTM0.5745Y0.491+0.082
5Y0.49110Y0.469+0.023
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5810.476+0.105
TTM0.5740.485+0.089
YOY0.5260.482+0.044
5Y0.4910.478+0.013
10Y0.4690.488-0.019
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Agrana to the Packaged Foods industry mean.
  • A Debt to Equity ratio of 146.6% means that company has €1.47 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Agrana Beteiligungs AG:

  • The MRQ is 1.466. The company is able to pay all its debts with equity. +1
  • The TTM is 1.422. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.466TTM1.422+0.044
TTM1.422YOY1.174+0.248
TTM1.4225Y1.040+0.382
5Y1.04010Y0.951+0.089
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4660.902+0.564
TTM1.4220.930+0.492
YOY1.1740.940+0.234
5Y1.0400.989+0.051
10Y0.9511.036-0.085

2. Market Valuation of Agrana Beteiligungs AG

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every €1 in earnings Agrana generates.

  • Above 15 is considered overpriced but always compare Agrana to the Packaged Foods industry mean.
  • A PE ratio of 18.03 means the investor is paying €18.03 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Agrana Beteiligungs AG:

  • The EOD is 17.895. Based on the earnings, the company is fair priced.
  • The MRQ is 18.026. Based on the earnings, the company is fair priced.
  • The TTM is 10.736. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD17.895MRQ18.026-0.132
MRQ18.026TTM10.736+7.290
TTM10.736YOY0.927+9.810
TTM10.7365Y9.842+0.895
5Y9.84210Y3.526+6.316
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD17.89513.954+3.941
MRQ18.02612.983+5.043
TTM10.73612.730-1.994
YOY0.92713.533-12.606
5Y9.84216.593-6.751
10Y3.52619.741-16.215
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Agrana Beteiligungs AG:

  • The EOD is 2.288. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.305. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 1.634. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.288MRQ2.305-0.017
MRQ2.305TTM1.634+0.671
TTM1.634YOY-32.747+34.381
TTM1.6345Y0.368+1.266
5Y0.36810Y-0.588+0.955
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD2.2883.862-1.574
MRQ2.3053.383-1.078
TTM1.6342.165-0.531
YOY-32.7470.179-32.926
5Y0.3681.478-1.110
10Y-0.5881.164-1.752
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Agrana is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • A PB ratio of 0.67 means the investor is paying €0.67 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Agrana Beteiligungs AG:

  • The EOD is 0.669. Based on the equity, the company is cheap. +2
  • The MRQ is 0.674. Based on the equity, the company is cheap. +2
  • The TTM is 0.788. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.669MRQ0.674-0.005
MRQ0.674TTM0.788-0.114
TTM0.788YOY1.051-0.263
TTM0.7885Y0.868-0.080
5Y0.86810Y0.477+0.391
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD0.6691.495-0.826
MRQ0.6741.500-0.826
TTM0.7881.462-0.674
YOY1.0511.622-0.571
5Y0.8681.897-1.029
10Y0.4772.466-1.989
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Agrana Beteiligungs 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--0.3560.072+393%-0.293+182%-0.113+132%0.013+2686%
Book Value Per Share--20.33220.252+0%17.654+15%20.447-1%20.534-1%
Current Ratio--1.6921.791-6%1.689+0%1.955-13%1.908-11%
Debt To Asset Ratio--0.5810.574+1%0.526+10%0.491+18%0.469+24%
Debt To Equity Ratio--1.4661.422+3%1.174+25%1.040+41%0.951+54%
Dividend Per Share---0.638-100%0.223-100%0.172-100%0.086-100%
Eps--0.1900.434-56%-0.091+148%0.225-16%0.295-36%
Free Cash Flow Per Share--1.4860.639+133%-0.225+115%0.366+306%0.586+154%
Free Cash Flow To Equity Per Share---0.1390.504-128%0.135-203%0.404-134%0.410-134%
Gross Profit Margin--1.0000.929+8%1.0000%0.986+1%0.993+1%
Intrinsic Value_10Y_max--61.909--------
Intrinsic Value_10Y_min--33.574--------
Intrinsic Value_1Y_max--2.906--------
Intrinsic Value_1Y_min--1.503--------
Intrinsic Value_3Y_max--11.244--------
Intrinsic Value_3Y_min--6.154--------
Intrinsic Value_5Y_max--22.613--------
Intrinsic Value_5Y_min--12.566--------
Market Cap849850400.000-1%858052632.300997968995.575-14%1351984927.538-37%1151976912.301-26%636610222.488+35%
Net Profit Margin--0.0120.028-57%-0.019+258%0.013-6%0.024-50%
Operating Margin--0.0390.055-29%0.000+13246%0.026+50%0.040-3%
Operating Ratio---0.961-0.071-93%-0.250-74%-0.077-92%0.440-318%
Pb Ratio0.669-1%0.6740.788-15%1.051-36%0.868-22%0.477+41%
Pe Ratio17.895-1%18.02610.736+68%0.927+1845%9.842+83%3.526+411%
Price Per Share13.600-1%13.70015.963-14%16.110-15%17.132-20%9.524+44%
Price To Free Cash Flow Ratio2.288-1%2.3051.634+41%-32.747+1521%0.368+527%-0.588+125%
Price To Total Gains Ratio38.223-1%38.50431.800+21%1.971+1853%35.957+7%36.890+4%
Quick Ratio--0.5270.600-12%0.605-13%0.763-31%0.509+3%
Return On Assets--0.0040.009-57%-0.005+238%0.004+7%0.007-42%
Return On Equity--0.0100.023-56%-0.012+219%0.008+27%0.013-25%
Total Gains Per Share--0.3560.710-50%-0.070+120%0.060+497%0.099+260%
Usd Book Value--1383167080.0001375383370.800+1%1399767746.150-1%1443758683.220-4%1427490937.370-3%
Usd Book Value Change Per Share--0.3860.078+393%-0.318+182%-0.122+132%0.014+2686%
Usd Book Value Per Share--22.08421.997+0%19.176+15%22.210-1%22.304-1%
Usd Dividend Per Share---0.692-100%0.242-100%0.187-100%0.093-100%
Usd Eps--0.2060.472-56%-0.099+148%0.244-16%0.321-36%
Usd Free Cash Flow--101090461.60043418129.500+133%-16419270.750+116%24763567.770+308%39926811.150+153%
Usd Free Cash Flow Per Share--1.6140.694+133%-0.244+115%0.397+306%0.636+154%
Usd Free Cash Flow To Equity Per Share---0.1510.548-128%0.147-203%0.439-134%0.445-134%
Usd Market Cap923107504.480-1%932016769.2041083993922.994-14%1468526028.291-37%1251277322.141-26%691486023.666+35%
Usd Price Per Share14.772-1%14.88117.338-14%17.499-15%18.608-20%10.345+44%
Usd Profit--12925780.00029497118.750-56%-14977340.250+216%10833595.870+19%17900331.605-28%
Usd Revenue--1073491460.0001062823075.150+1%943496944.850+14%823619568.050+30%753642572.265+42%
Usd Total Gains Per Share--0.3860.771-50%-0.076+120%0.065+497%0.107+260%
 EOD+4 -4MRQTTM+14 -22YOY+22 -135Y+17 -1910Y+15 -21

3.2. Fundamental Score

Let's check the fundamental score of Agrana Beteiligungs AG based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1517.895
Price to Book Ratio (EOD)Between0-10.669
Net Profit Margin (MRQ)Greater than00.012
Operating Margin (MRQ)Greater than00.039
Quick Ratio (MRQ)Greater than10.527
Current Ratio (MRQ)Greater than11.692
Debt to Asset Ratio (MRQ)Less than10.581
Debt to Equity Ratio (MRQ)Less than11.466
Return on Equity (MRQ)Greater than0.150.010
Return on Assets (MRQ)Greater than0.050.004
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of Agrana Beteiligungs AG based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5052.319
Ma 20Greater thanMa 5013.543
Ma 50Greater thanMa 10013.579
Ma 100Greater thanMa 20013.655
OpenGreater thanClose13.600
Total1/5 (20.0%)



Latest Balance Sheet

Balance Sheet of 2024-02-29. All numbers in thousands.

Summary
 As reported
Total Liabilities -
Total Stockholder Equity+ -
Total Assets = -

Assets

Total Current Assets
Total Current Assets  (as reported)0
Total Current Assets  (calculated)0
+/-0
Long-term Assets
Long-term Assets  (as reported)0
Long-term Assets  (calculated)0
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities
Total Current Liabilities  (as reported)0
Total Current Liabilities  (calculated)0
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Total Stockholder Equity (as reported)0
Total Stockholder Equity (calculated)0
+/-0
Other
Common Stock Shares Outstanding 62,632



Balance Sheet

All numbers in thousands.

 Trend2024-02-292023-11-302023-08-312023-05-312023-02-282022-11-302022-08-312022-05-312022-02-282021-11-302021-08-312021-05-312021-02-282020-11-302020-08-312020-05-312020-02-292019-11-302019-08-312019-05-312019-02-282018-11-302018-08-312018-05-312018-02-282017-11-302017-08-312017-05-312017-02-282016-11-302016-08-312016-05-312016-02-292015-11-302015-08-312015-05-312015-02-282014-11-302014-08-312014-05-312014-02-282013-11-302013-08-312013-05-312013-02-282012-11-302012-08-312012-05-312012-02-292011-11-302011-08-312011-05-312011-02-282010-11-302010-08-312010-05-312010-02-282009-11-302009-08-312009-05-31
> Total Assets 
0
0
0
1,887,915
1,827,246
1,780,307
2,110,272
1,992,202
1,970,548
1,980,888
2,299,993
2,362,121
2,284,766
2,384,351
2,714,366
2,578,248
2,584,139
2,436,410
2,650,967
2,452,064
2,365,114
2,287,676
2,541,758
2,406,887
2,332,183
2,221,718
2,443,153
2,243,165
2,264,549
2,157,508
2,364,077
2,481,436
2,353,247
2,287,121
2,453,247
2,356,421
2,311,127
2,264,419
2,374,786
2,389,407
2,443,500
2,401,858
2,586,100
2,549,444
2,523,100
2,410,566
2,527,100
2,472,734
2,481,000
2,458,455
2,674,900
2,643,630
2,652,600
2,655,744
2,960,800
3,003,075
3,041,800
2,808,646
3,040,100
0
03,040,1002,808,6463,041,8003,003,0752,960,8002,655,7442,652,6002,643,6302,674,9002,458,4552,481,0002,472,7342,527,1002,410,5662,523,1002,549,4442,586,1002,401,8582,443,5002,389,4072,374,7862,264,4192,311,1272,356,4212,453,2472,287,1212,353,2472,481,4362,364,0772,157,5082,264,5492,243,1652,443,1532,221,7182,332,1832,406,8872,541,7582,287,6762,365,1142,452,0642,650,9672,436,4102,584,1392,578,2482,714,3662,384,3512,284,7662,362,1212,299,9931,980,8881,970,5481,992,2022,110,2721,780,3071,827,2461,887,915000
   > Total Current Assets 
0
0
0
884,180
824,267
786,194
1,129,767
1,010,365
989,955
1,000,044
1,330,248
1,369,318
1,289,897
1,331,044
1,651,199
1,480,454
1,482,207
1,315,917
1,519,567
1,332,306
1,253,709
1,166,369
1,422,651
1,270,244
1,220,985
1,111,171
1,308,144
1,213,887
1,231,119
1,106,653
1,299,157
1,346,139
1,215,912
1,125,167
1,279,370
1,195,420
1,140,582
1,066,008
1,150,279
1,137,259
1,151,000
1,097,531
1,271,600
1,217,519
1,208,500
1,121,105
1,248,100
1,240,713
1,245,600
1,229,361
1,458,900
1,508,670
1,522,000
1,607,127
1,928,100
1,962,065
2,001,200
1,782,898
2,024,900
0
02,024,9001,782,8982,001,2001,962,0651,928,1001,607,1271,522,0001,508,6701,458,9001,229,3611,245,6001,240,7131,248,1001,121,1051,208,5001,217,5191,271,6001,097,5311,151,0001,137,2591,150,2791,066,0081,140,5821,195,4201,279,3701,125,1671,215,9121,346,1391,299,1571,106,6531,231,1191,213,8871,308,1441,111,1711,220,9851,270,2441,422,6511,166,3691,253,7091,332,3061,519,5671,315,9171,482,2071,480,4541,651,1991,331,0441,289,8971,369,3181,330,2481,000,044989,9551,010,3651,129,767786,194824,267884,180000
       Cash And Cash Equivalents 
0
0
0
70,388
58,135
87,915
133,938
70,427
59,474
77,214
61,432
98,504
95,311
166,423
145,746
144,409
176,623
190,684
155,685
144,484
168,065
222,180
256,061
193,818
139,365
110,834
71,179
109,375
93,239
89,224
82,817
198,429
133,810
172,979
127,270
120,961
92,463
103,746
84,036
82,582
89,100
109,233
68,800
93,415
89,300
98,304
100,000
110,971
87,600
132,971
109,400
103,593
90,100
128,174
74,200
118,343
125,400
114,842
76,500
0
076,500114,842125,400118,34374,200128,17490,100103,593109,400132,97187,600110,971100,00098,30489,30093,41568,800109,23389,10082,58284,036103,74692,463120,961127,270172,979133,810198,42982,81789,22493,239109,37571,179110,834139,365193,818256,061222,180168,065144,484155,685190,684176,623144,409145,746166,42395,31198,50461,43277,21459,47470,427133,93887,91558,13570,388000
       Short-term Investments 
0
0
0
3,515
250
365
246
4,411
96
22
1,433
1,352
147
53
454
1,198
42
38
38
146
48
48
48
46
46
46
46
45
45
45
45
43
43
43
43
44
44
44
44
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000444444444343434345454545464646464848481463838421,198454531471,3521,43322964,4112463652503,515000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
450,738
0
0
0
439,599
0
0
0
429,958
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
429,484
466,700
445,788
458,200
324,270
372,200
386,174
372,800
333,060
412,800
433,829
424,000
408,253
486,200
519,770
508,300
475,001
558,500
570,056
553,900
0
0553,900570,056558,500475,001508,300519,770486,200408,253424,000433,829412,800333,060372,800386,174372,200324,270458,200445,788466,700429,484000000000000000429,958000439,599000450,738000000000000000
       Other Current Assets 
0
0
0
341,701
388,063
388,199
427,330
407,286
439,346
487,505
501,084
500,893
600,954
644,566
586,160
32,617
577,762
584,680
540,895
35,855
516,186
493,251
511,440
21,109
537,908
544,631
534,200
450,295
527,899
518,069
503,395
451,635
501,270
471,206
465,604
419,878
478,022
470,052
450,000
435,544
6,500
451,947
4,500
89,334
86,300
80,546
84,500
96,069
115,300
106,199
139,600
132,757
138,100
129,552
157,600
158,702
136,100
140,453
158,800
0
0158,800140,453136,100158,702157,600129,552138,100132,757139,600106,199115,30096,06984,50080,54686,30089,3344,500451,9476,500435,544450,000470,052478,022419,878465,604471,206501,270451,635503,395518,069527,899450,295534,200544,631537,90821,109511,440493,251516,18635,855540,895584,680577,76232,617586,160644,566600,954500,893501,084487,505439,346407,286427,330388,199388,063341,701000
   > Long-term Assets 
0
0
0
1,003,735
1,002,979
994,113
980,505
981,837
980,593
980,844
969,745
992,803
994,869
1,053,308
1,063,167
1,097,794
1,101,932
1,120,493
1,131,400
1,119,758
1,111,405
1,121,307
1,119,107
1,136,643
1,111,198
1,110,547
1,135,009
1,029,278
1,033,430
1,050,855
1,064,920
1,135,297
1,137,335
1,161,954
1,173,877
1,161,001
1,170,545
1,198,411
1,224,507
1,252,148
1,292,500
1,304,327
1,314,500
1,331,925
1,314,600
1,289,461
1,279,000
1,232,021
1,235,400
1,229,094
1,216,000
1,134,960
1,130,600
1,048,617
1,032,600
1,041,010
924,000
1,025,748
1,015,200
0
01,015,2001,025,748924,0001,041,0101,032,6001,048,6171,130,6001,134,9601,216,0001,229,0941,235,4001,232,0211,279,0001,289,4611,314,6001,331,9251,314,5001,304,3271,292,5001,252,1481,224,5071,198,4111,170,5451,161,0011,173,8771,161,9541,137,3351,135,2971,064,9201,050,8551,033,4301,029,2781,135,0091,110,5471,111,1981,136,6431,119,1071,121,3071,111,4051,119,7581,131,4001,120,4931,101,9321,097,7941,063,1671,053,308994,869992,803969,745980,844980,593981,837980,505994,1131,002,9791,003,735000
       Property Plant Equipment 
0
0
0
597,788
593,414
582,617
568,921
577,709
576,804
577,636
570,499
595,924
599,727
650,810
666,359
685,481
688,877
698,931
709,590
711,626
644,930
650,691
649,972
661,537
668,084
664,669
677,327
679,592
681,103
690,544
693,011
738,907
736,454
747,781
754,133
768,881
779,105
806,314
823,507
864,221
899,800
906,464
908,000
932,795
904,400
884,116
868,600
859,659
851,900
845,405
831,300
828,168
823,500
824,438
805,500
819,418
809,300
802,502
785,200
0
0785,200802,502809,300819,418805,500824,438823,500828,168831,300845,405851,900859,659868,600884,116904,400932,795908,000906,464899,800864,221823,507806,314779,105768,881754,133747,781736,454738,907693,011690,544681,103679,592677,327664,669668,084661,537649,972650,691644,930711,626709,590698,931688,877685,481666,359650,810599,727595,924570,499577,636576,804577,709568,921582,617593,414597,788000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
227,934
0
0
0
230,314
0
0
0
226,176
0
0
0
226,202
0
0
0
260,974
0
0
0
260,956
0
0
0
261,892
0
0
0
261,892
0
0
0
241,781
0
0
0
186,971
0
0
0
98,667
0
0
0
0
000098,667000186,971000241,781000261,892000261,892000260,956000260,974000226,202000226,176000230,314000227,934000000000000000
       Intangible Assets 
0
0
0
252,446
252,080
250,426
249,703
248,551
246,940
248,438
247,248
248,383
0
0
0
21,404
0
0
0
17,449
0
0
0
15,299
0
0
0
15,759
0
0
0
21,345
0
0
0
15,859
0
0
0
14,848
0
0
0
13,216
0
275,455
0
12,818
254,200
258,415
0
17,583
204,200
115,955
115,200
16,431
114,700
113,132
114,200
0
0114,200113,132114,70016,431115,200115,955204,20017,5830258,415254,20012,8180275,455013,21600014,84800015,85900021,34500015,75900015,29900017,44900021,404000248,383247,248248,438246,940248,551249,703250,426252,080252,446000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
-1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,585
0
26,743
0
24,546
129,300
25,616
0
0
0
0
100
0
116,600
25,208
0
0
0025,208116,6000100000025,616129,30024,546026,743026,58500000000000000000000000000000-10000000000000
> Total Liabilities 
0
0
0
983,261
892,173
865,418
1,169,948
1,021,508
956,683
978,012
1,265,718
1,289,133
1,172,990
1,207,852
1,499,120
1,366,152
1,338,182
1,223,266
1,412,394
1,259,331
1,133,791
1,094,998
1,332,637
1,212,467
1,108,568
1,046,938
1,228,487
1,043,041
1,033,492
952,137
1,123,301
1,069,548
897,024
863,944
1,008,809
902,424
836,720
865,725
963,682
979,479
1,020,900
1,045,997
1,205,000
1,162,312
1,136,700
1,080,642
1,178,600
1,143,637
1,127,700
1,136,404
1,336,800
1,362,088
1,300,500
1,397,953
1,697,500
1,746,506
1,755,100
1,560,379
1,766,700
0
01,766,7001,560,3791,755,1001,746,5061,697,5001,397,9531,300,5001,362,0881,336,8001,136,4041,127,7001,143,6371,178,6001,080,6421,136,7001,162,3121,205,0001,045,9971,020,900979,479963,682865,725836,720902,4241,008,809863,944897,0241,069,5481,123,301952,1371,033,4921,043,0411,228,4871,046,9381,108,5681,212,4671,332,6371,094,9981,133,7911,259,3311,412,3941,223,2661,338,1821,366,1521,499,1201,207,8521,172,9901,289,1331,265,718978,012956,6831,021,5081,169,948865,418892,173983,261000
   > Total Current Liabilities 
0
0
0
695,026
600,918
597,708
758,403
678,180
641,795
677,780
931,309
872,706
652,911
687,631
982,069
847,013
845,847
731,042
983,376
841,423
742,501
704,699
916,843
794,403
690,844
629,390
845,385
664,363
671,395
584,653
862,506
772,913
560,787
539,715
684,324
482,997
463,582
491,350
570,475
586,433
604,700
517,886
643,500
597,021
576,900
519,265
569,500
546,222
541,100
547,348
749,700
884,551
833,900
931,362
1,285,600
1,088,204
1,071,600
990,218
1,197,000
0
01,197,000990,2181,071,6001,088,2041,285,600931,362833,900884,551749,700547,348541,100546,222569,500519,265576,900597,021643,500517,886604,700586,433570,475491,350463,582482,997684,324539,715560,787772,913862,506584,653671,395664,363845,385629,390690,844794,403916,843704,699742,501841,423983,376731,042845,847847,013982,069687,631652,911872,706931,309677,780641,795678,180758,403597,708600,918695,026000
       Short-term Debt 
0
0
0
347,160
334,266
308,507
298,303
294,868
310,577
309,482
374,443
341,885
241,856
232,202
324,789
305,802
421,621
297,554
386,665
328,316
383,076
306,809
321,957
309,354
335,354
264,822
340,967
247,820
327,054
235,068
315,380
276,681
194,138
171,028
161,235
61,629
91,130
125,392
124,717
144,639
223,900
138,304
122,400
126,814
147,900
152,139
76,100
80,274
0
156,450
136,400
276,627
296,300
424,714
458,200
257,748
353,800
435,828
338,500
0
0338,500435,828353,800257,748458,200424,714296,300276,627136,400156,450080,27476,100152,139147,900126,814122,400138,304223,900144,639124,717125,39291,13061,629161,235171,028194,138276,681315,380235,068327,054247,820340,967264,822335,354309,354321,957306,809383,076328,316386,665297,554421,621305,802324,789232,202241,856341,885374,443309,482310,577294,868298,303308,507334,266347,160000
       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
121,862
0
0
0
75,499
0
0
0
271,024
0
0
0
251,847
0
0
0
0
0000251,847000271,02400075,499000121,8620000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
308,533
221,477
244,432
408,450
328,619
265,370
294,223
494,397
469,465
344,254
381,425
580,026
313,462
358,199
367,821
528,888
299,490
286,114
305,186
515,320
291,281
282,235
308,146
444,626
375,058
301,625
306,288
489,574
430,009
306,768
329,068
482,272
378,220
333,411
328,215
414,467
403,627
340,300
345,765
487,100
311,771
267,700
207,695
325,500
311,524
244,500
236,148
446,100
440,130
379,500
324,210
632,100
586,991
426,300
302,731
596,600
0
0596,600302,731426,300586,991632,100324,210379,500440,130446,100236,148244,500311,524325,500207,695267,700311,771487,100345,765340,300403,627414,467328,215333,411378,220482,272329,068306,768430,009489,574306,288301,625375,058444,626308,146282,235291,281515,320305,186286,114299,490528,888367,821358,199313,462580,026381,425344,254469,465494,397294,223265,370328,619408,450244,432221,477308,533000
       Other Current Liabilities 
0
0
0
39,333
45,175
44,769
51,650
54,693
65,848
74,075
62,469
61,356
66,801
-1
77,254
227,749
66,027
65,667
67,823
213,617
73,311
92,704
79,566
193,768
73,255
56,422
59,792
41,485
42,716
43,297
57,552
66,223
59,881
39,619
40,817
43,148
39,041
37,743
31,291
38,167
40,500
33,817
34,000
158,436
161,300
132,431
167,900
154,424
296,600
154,750
167,200
167,794
158,100
182,438
195,300
243,465
291,500
251,659
261,900
0
0261,900251,659291,500243,465195,300182,438158,100167,794167,200154,750296,600154,424167,900132,431161,300158,43634,00033,81740,50038,16731,29137,74339,04143,14840,81739,61959,88166,22357,55243,29742,71641,48559,79256,42273,255193,76879,56692,70473,311213,61767,82365,66766,027227,74977,254-166,80161,35662,46974,07565,84854,69351,65044,76945,17539,333000
   > Long-term Liabilities 
0
0
0
288,235
291,255
267,710
411,545
343,328
314,888
300,232
334,409
416,427
520,079
520,221
517,051
519,139
492,335
492,224
429,018
417,908
391,290
390,299
415,794
418,064
417,724
417,548
383,102
378,678
362,097
367,484
260,795
296,635
336,237
324,229
324,485
419,427
373,138
374,375
393,207
393,046
416,200
528,111
561,500
565,291
559,800
561,377
609,100
597,415
586,600
589,056
587,100
477,537
466,600
466,591
411,900
658,302
683,500
570,161
569,700
0
0569,700570,161683,500658,302411,900466,591466,600477,537587,100589,056586,600597,415609,100561,377559,800565,291561,500528,111416,200393,046393,207374,375373,138419,427324,485324,229336,237296,635260,795367,484362,097378,678383,102417,548417,724418,064415,794390,299391,290417,908429,018492,224492,335519,139517,051520,221520,079416,427334,409300,232314,888343,328411,545267,710291,255288,235000
       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
493,637
482,500
481,867
0
0
0
0
0
0
0
0
0
0
0000000000481,867482,500493,63700000000000000000000000000000000000000000000000
       Other 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
86,400
0
94,600
93,625
0
0
0093,62594,600086,400000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
879,229
909,233
889,339
913,476
942,136
983,209
972,688
1,000,122
1,039,472
1,077,550
1,093,982
1,128,796
1,126,036
1,158,473
1,124,788
1,147,601
1,126,478
1,169,799
1,128,035
1,142,738
1,129,259
1,156,992
1,114,307
1,153,615
1,144,281
1,174,565
1,146,761
1,180,452
1,349,666
1,392,708
1,365,287
1,387,010
1,397,043
1,416,584
1,341,316
1,349,158
1,348,742
1,359,800
1,293,766
1,317,400
1,323,697
1,324,300
1,268,785
1,288,600
1,273,784
1,295,600
1,264,984
1,280,800
1,224,560
1,293,800
1,199,117
1,203,200
1,193,575
1,221,000
1,182,238
1,205,200
0
01,205,2001,182,2381,221,0001,193,5751,203,2001,199,1171,293,8001,224,5601,280,8001,264,9841,295,6001,273,7841,288,6001,268,7851,324,3001,323,6971,317,4001,293,7661,359,8001,348,7421,349,1581,341,3161,416,5841,397,0431,387,0101,365,2871,392,7081,349,6661,180,4521,146,7611,174,5651,144,2811,153,6151,114,3071,156,9921,129,2591,142,7381,128,0351,169,7991,126,4781,147,6011,124,7881,158,4731,126,0361,128,7961,093,9821,077,5501,039,4721,000,122972,688983,209942,136913,476889,339909,233879,229000
   Common Stock
0
0
0
103,210
103,210
103,210
103,210
103,210
103,210
103,210
103,210
103,210
103,210
103,210
103,210
103,210
103,210
103,210
103,210
103,210
103,210
103,210
103,210
103,210
103,210
103,210
103,210
103,210
103,210
103,210
103,210
113,531
113,531
113,531
113,531
113,531
113,531
113,531
113,531
113,531
0
113,531
0
113,531
0
113,531
0
113,531
0
113,531
0
113,531
1,293,800
113,531
1,203,200
113,531
1,221,000
113,531
1,205,200
0
01,205,200113,5311,221,000113,5311,203,200113,5311,293,800113,5310113,5310113,5310113,5310113,5310113,5310113,531113,531113,531113,531113,531113,531113,531113,531113,531103,210103,210103,210103,210103,210103,210103,210103,210103,210103,210103,210103,210103,210103,210103,210103,210103,210103,210103,210103,210103,210103,210103,210103,210103,210103,210103,210103,210000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-1,031,665
0
0
0
-1,086,914
0
0
0
-1,141,720
0
0
0
-1,191,542
0
0
0
-1,222,276
0
0
0
-1,213,656
0
0
0
-1,245,454
0
0
0
-1,297,943
0
0
0
-1,354,947
0
0
0
-1,424,410
0
0
0
-1,511,950
0
0
0
-1,575,882
0
0
0
0
0
540,760
0
-190,060
0
540,760
0
0
00540,7600-190,0600540,76000000-1,575,882000-1,511,950000-1,424,410000-1,354,947000-1,297,943000-1,245,454000-1,213,656000-1,222,276000-1,191,542000-1,141,720000-1,086,914000-1,031,665000
   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
540,760
0
540,760
0
540,760
0
540,760
0
0
0
0
0
0
0
0
0
0
0000000000540,7600540,7600540,7600540,7600000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
1,443,027
411,362
411,362
411,362
1,498,276
411,362
411,362
411,362
1,553,082
411,362
411,362
411,362
1,602,904
411,362
411,362
411,362
1,633,638
411,362
411,362
411,362
1,625,018
411,362
411,362
411,362
1,656,816
411,362
411,362
411,362
1,838,703
540,760
540,760
540,760
1,895,707
540,760
540,760
540,760
1,965,170
0
540,760
0
2,052,710
0
540,760
0
2,116,642
1,295,600
540,760
1,280,800
540,760
1,293,800
540,760
0
540,760
0
540,760
0
0
00540,7600540,7600540,7601,293,800540,7601,280,800540,7601,295,6002,116,6420540,76002,052,7100540,76001,965,170540,760540,760540,7601,895,707540,760540,760540,7601,838,703411,362411,362411,3621,656,816411,362411,362411,3621,625,018411,362411,362411,3621,633,638411,362411,362411,3621,602,904411,362411,362411,3621,553,082411,362411,362411,3621,498,276411,362411,362411,3621,443,027000



Balance Sheet

All numbers in thousands.