0 XP   0   0   0

Agricultural Land Trust
Buy, Hold or Sell?

Let's analyse Agricultural Land Trust together

PenkeI guess you are interested in Agricultural Land Trust. 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 Agricultural Land Trust. 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 Agricultural Land Trust

I send you an email if I find something interesting about Agricultural Land Trust.

Quick analysis of Agricultural Land Trust (30 sec.)










1. Valuation of Agricultural Land Trust (5 min.)




Live pricePrice per share (EOD)

A$0.03

2. Growth of Agricultural Land Trust (5 min.)




Is Agricultural Land Trust growing?

Current yearPrevious yearGrowGrow %
How rich?$20.7m-$77.7m-$11.6m-13.1%

How much money is Agricultural Land Trust making?

Current yearPrevious yearGrowGrow %
Making money$51.6m-$27.1m$78.7m152.6%
Net Profit Margin1,170.0%-6,409.1%--

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

3. Financial Health of Agricultural Land Trust (5 min.)




4. Comparing to competitors in the Equity Real Estate Investment Trusts (REITs) industry (5 min.)




  Industry Rankings (Equity Real Estate Investment Trusts (REITs))  


Richest
#46 / 46

Most Revenue
#45 / 46

Most Profit
#43 / 46


Fundamentals of Agricultural Land Trust

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is very efficient in making profit.
Using its investors money, the company is very efficient 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 unable to pay all its short-term debts.
The company is unable to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is unable to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

1.1. Profitability of Agricultural Land Trust.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Agricultural Land Trust earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Agricultural Land Trust to the Equity Real Estate Investment Trusts (REITs) industry mean.
  • A Net Profit Margin of 4,855.7% means that $48.56 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Agricultural Land Trust:

  • The MRQ is 4,855.7%. The company is making a huge profit. +2
  • The TTM is 1,170.0%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ4,855.7%TTM1,170.0%+3,685.7%
TTM1,170.0%YOY-6,409.1%+7,579.1%
TTM1,170.0%5Y-2,839.5%+4,009.5%
5Y-2,839.5%10Y-268.6%-2,570.8%
Compared to industry (Equity Real Estate Investment Trusts (REITs))
PeriodCompanyIndustry (mean)+/- 
MRQ4,855.7%36.5%+4,819.2%
TTM1,170.0%47.8%+1,122.2%
YOY-6,409.1%38.7%-6,447.8%
5Y-2,839.5%39.5%-2,879.0%
10Y-268.6%40.4%-309.0%
1.1.2. Return on Assets

Shows how efficient Agricultural Land Trust is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Agricultural Land Trust to the Equity Real Estate Investment Trusts (REITs) industry mean.
  • 422.8% Return on Assets means that Agricultural Land Trust generated $4.23 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Agricultural Land Trust:

  • The MRQ is 422.8%. Using its assets, the company is very efficient in making profit. +2
  • The TTM is 144.8%. Using its assets, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ422.8%TTM144.8%+278.0%
TTM144.8%YOY-48.6%+193.4%
TTM144.8%5Y18.6%+126.2%
5Y18.6%10Y8.8%+9.7%
Compared to industry (Equity Real Estate Investment Trusts (REITs))
PeriodCompanyIndustry (mean)+/- 
MRQ422.8%1.1%+421.7%
TTM144.8%1.3%+143.5%
YOY-48.6%0.8%-49.4%
5Y18.6%0.9%+17.7%
10Y8.8%0.9%+7.9%
1.1.3. Return on Equity

Shows how efficient Agricultural Land Trust is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Agricultural Land Trust to the Equity Real Estate Investment Trusts (REITs) industry mean.
  • 730.7% Return on Equity means Agricultural Land Trust generated $7.31 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Agricultural Land Trust:

  • The MRQ is 730.7%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 247.0%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ730.7%TTM247.0%+483.8%
TTM247.0%YOY-63.5%+310.5%
TTM247.0%5Y33.2%+213.7%
5Y33.2%10Y14.6%+18.6%
Compared to industry (Equity Real Estate Investment Trusts (REITs))
PeriodCompanyIndustry (mean)+/- 
MRQ730.7%1.8%+728.9%
TTM247.0%2.6%+244.4%
YOY-63.5%1.6%-65.1%
5Y33.2%2.0%+31.2%
10Y14.6%1.2%+13.4%

1.2. Operating Efficiency of Agricultural Land Trust.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Agricultural Land Trust is operating .

  • Measures how much profit Agricultural Land Trust 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 Agricultural Land Trust to the Equity Real Estate Investment Trusts (REITs) industry mean.
  • An Operating Margin of -0.8% means the company generated $-0.01  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Agricultural Land Trust:

  • The MRQ is -0.8%. The company is operating very inefficient. -2
  • The TTM is 10.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ-0.8%TTM10.9%-11.7%
TTM10.9%YOY650.9%-640.1%
TTM10.9%5Y-226.6%+237.5%
5Y-226.6%10Y-188.4%-38.2%
Compared to industry (Equity Real Estate Investment Trusts (REITs))
PeriodCompanyIndustry (mean)+/- 
MRQ-0.8%44.7%-45.5%
TTM10.9%51.4%-40.5%
YOY650.9%15.4%+635.5%
5Y-226.6%28.0%-254.6%
10Y-188.4%29.7%-218.1%
1.2.2. Operating Ratio

Measures how efficient Agricultural Land Trust is keeping operating costs low.

Let's take a look of the Operating Ratio trends of Agricultural Land Trust:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY0.520-0.520
TTM-5Y5.233-5.233
5Y5.23310Y5.670-0.438
Compared to industry (Equity Real Estate Investment Trusts (REITs))
PeriodCompanyIndustry (mean)+/- 
MRQ-0.591-0.591
TTM-0.632-0.632
YOY0.5200.694-0.174
5Y5.2330.607+4.626
10Y5.6700.598+5.072

1.3. Liquidity of Agricultural Land Trust.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Agricultural Land Trust is able to pay off Short-term Debt.

Let's take a look of the Current Ratio trends of Agricultural Land Trust:

  • The MRQ is 0.014. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.007. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.014TTM0.007+0.006
TTM0.007YOY0.002+0.006
TTM0.0075Y0.395-0.387
5Y0.39510Y0.947-0.552
Compared to industry (Equity Real Estate Investment Trusts (REITs))
PeriodCompanyIndustry (mean)+/- 
MRQ0.0140.977-0.963
TTM0.0071.025-1.018
YOY0.0021.150-1.148
5Y0.3951.315-0.920
10Y0.9471.550-0.603
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Agricultural Land Trust to the Equity Real Estate Investment Trusts (REITs) industry mean.
  • A Quick Ratio of 0.01 means the company can pay off $0.01 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Agricultural Land Trust:

  • The MRQ is 0.013. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is -0.223. The company is unable to pay all its short-term debts with the most liquid assets. -2
Trends
Current periodCompared to+/- 
MRQ0.013TTM-0.223+0.235
TTM-0.223YOY-0.233+0.011
TTM-0.2235Y0.164-0.387
5Y0.16410Y0.459-0.295
Compared to industry (Equity Real Estate Investment Trusts (REITs))
PeriodCompanyIndustry (mean)+/- 
MRQ0.0130.648-0.635
TTM-0.2230.709-0.932
YOY-0.2330.834-1.067
5Y0.1641.009-0.845
10Y0.4590.949-0.490

1.4. Solvency of Agricultural Land Trust.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Agricultural Land Trust assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Agricultural Land Trust to Equity Real Estate Investment Trusts (REITs) industry mean.
  • A Debt to Asset Ratio of 0.42 means that Agricultural Land Trust assets are financed with 42.1% credit (debt) and the remaining percentage (100% - 42.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Agricultural Land Trust:

  • The MRQ is 0.421. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 3.365. The company is unable to pay all its debts by selling its assets. -2
Trends
Current periodCompared to+/- 
MRQ0.421TTM3.365-2.944
TTM3.365YOY2.944+0.421
TTM3.3655Y1.752+1.613
5Y1.75210Y1.171+0.581
Compared to industry (Equity Real Estate Investment Trusts (REITs))
PeriodCompanyIndustry (mean)+/- 
MRQ0.4210.437-0.016
TTM3.3650.425+2.940
YOY2.9440.433+2.511
5Y1.7520.421+1.331
10Y1.1710.427+0.744
1.4.2. Debt to Equity Ratio

Measures if Agricultural Land Trust is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Agricultural Land Trust to the Equity Real Estate Investment Trusts (REITs) industry mean.
  • A Debt to Equity ratio of 72.8% means that company has $0.73 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Agricultural Land Trust:

  • The MRQ is 0.728. The company is very able to pay all its debts with equity. +2
  • The TTM is 3.226. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ0.728TTM3.226-2.497
TTM3.226YOY2.827+0.398
TTM3.2265Y4.394-1.168
5Y4.39410Y3.035+1.358
Compared to industry (Equity Real Estate Investment Trusts (REITs))
PeriodCompanyIndustry (mean)+/- 
MRQ0.7280.785-0.057
TTM3.2260.779+2.447
YOY2.8270.805+2.022
5Y4.3940.787+3.607
10Y3.0350.658+2.377

2. Market Valuation of Agricultural Land Trust

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Agricultural Land Trust generates.

  • Above 15 is considered overpriced but always compare Agricultural Land Trust to the Equity Real Estate Investment Trusts (REITs) industry mean.
  • A PE ratio of 0.02 means the investor is paying $0.02 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Agricultural Land Trust:

  • The EOD is 0.024. Very good. +2
  • The MRQ is 0.024. Very good. +2
  • The TTM is -0.121. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD0.024MRQ0.0240.000
MRQ0.024TTM-0.121+0.145
TTM-0.121YOY-0.298+0.177
TTM-0.1215Y0.707-0.828
5Y0.70710Y0.078+0.629
Compared to industry (Equity Real Estate Investment Trusts (REITs))
PeriodCompanyIndustry (mean)+/- 
EOD0.02419.332-19.308
MRQ0.02424.765-24.741
TTM-0.12122.613-22.734
YOY-0.29821.533-21.831
5Y0.70731.412-30.705
10Y0.07847.988-47.910
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Agricultural Land Trust.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Agricultural Land Trust:

  • The MRQ is 0.024. Very good. +2
  • The TTM is 0.823. Good. +1
Trends
Current periodCompared to+/- 
MRQ0.024TTM0.823-0.798
TTM0.823YOY-0.230+1.053
TTM0.8235Y16.213-15.390
5Y16.21310Y10.315+5.897
Compared to industry (Equity Real Estate Investment Trusts (REITs))
PeriodCompanyIndustry (mean)+/- 
MRQ0.02412.910-12.886
TTM0.82328.938-28.115
YOY-0.23052.799-53.029
5Y16.21375.834-59.621
10Y10.31586.235-75.920

2. Book Value per Share
2.3. Price to Book Ratio

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

Let's take a look of the Price to Book Ratio trends of Agricultural Land Trust:

  • The EOD is 0.088. Very good. +2
  • The MRQ is 0.088. Very good. +2
  • The TTM is 0.011. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.088MRQ0.0880.000
MRQ0.088TTM0.011+0.077
TTM0.011YOY0.003+0.008
TTM0.0115Y0.062-0.051
5Y0.06210Y0.183-0.120
Compared to industry (Equity Real Estate Investment Trusts (REITs))
PeriodCompanyIndustry (mean)+/- 
EOD0.0880.771-0.683
MRQ0.0880.778-0.690
TTM0.0110.777-0.766
YOY0.0030.885-0.882
5Y0.0620.835-0.773
10Y0.1830.923-0.740
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Agricultural Land Trust.


4. Summary

4.1. Key Performance Indicators

The key performance indicators of Agricultural Land Trust 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--2.4880.566+340%-0.584+123%0.008+29484%-0.005+100%
Book Value Growth--2.1591.260+71%-0.295+114%0.862+150%0.920+135%
Book Value Per Share--0.340-1.469+531%-1.228+461%-0.393+215%-0.096+128%
Book Value Per Share Growth--2.1591.260+71%-0.313+114%0.859+151%0.919+135%
Current Ratio--0.0140.007+83%0.002+744%0.395-97%0.947-99%
Debt To Asset Ratio--0.4213.365-87%2.944-86%1.752-76%1.171-64%
Debt To Equity Ratio--0.7283.226-77%2.827-74%4.394-83%3.035-76%
Dividend Per Share----0%-0%-0%0.003-100%
Eps--1.2440.566+120%-0.555+145%0.020+6091%0.005+24972%
Eps Growth--1.0003.738-73%-32.480+3348%-3.187+419%-1.494+249%
Free Cash Flow Per Share---0.005-0.005-8%-0.001-80%-0.002-67%0.005-210%
Free Cash Flow Per Share Growth--1.0001.019-2%-1.312+231%1.047-4%1.011-1%
Free Cash Flow To Equity Per Share--0.0000.000-28%0.001-156%0.029-101%0.026-101%
Free Cash Flow To Equity Per Share Growth--1.0000.627+60%0.376+166%9.111-89%5.055-80%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--2.583--------
Intrinsic Value_10Y_min---0.407--------
Intrinsic Value_1Y_max--0.055--------
Intrinsic Value_1Y_min---0.024--------
Intrinsic Value_3Y_max--0.320--------
Intrinsic Value_3Y_min---0.087--------
Intrinsic Value_5Y_max--0.773--------
Intrinsic Value_5Y_min---0.166--------
Net Profit Margin--48.55711.700+315%-64.091+232%-28.395+158%-2.686+106%
Operating Margin---0.0080.109-108%6.509-100%-2.266+26860%-1.884+22320%
Operating Ratio----0%0.520-100%5.233-100%5.670-100%
Pb Ratio0.0880%0.0880.011+691%0.003+2811%0.062+42%0.183-52%
Pe Ratio0.0240%0.024-0.121+601%-0.298+1337%0.707-97%0.078-69%
Peg Ratio--0.0240.823-97%-0.230+1054%16.213-100%10.315-100%
Price Per Share0.0300%0.0300.0300%0.029+3%0.027+10%0.038-22%
Price To Total Gains Ratio0.0120%0.012-0.060+601%-0.075+722%0.955-99%2.903-100%
Profit Growth--2.0002.619-24%1.201+66%0.807+148%0.919+118%
Quick Ratio--0.013-0.223+1881%-0.233+1967%0.164-92%0.459-97%
Return On Assets--4.2281.448+192%-0.486+111%0.186+2175%0.088+4682%
Return On Equity--7.3072.470+196%-0.635+109%0.332+2098%0.146+4888%
Total Gains Per Share--2.4880.566+340%-0.584+123%0.008+29484%-0.002+100%
Usd Book Value--20716917.744-89390772.746+531%-77705019.351+475%-23927772.610+215%-5284846.144+126%
Usd Book Value Change Per Share--1.6550.376+340%-0.388+123%0.006+29484%-0.003+100%
Usd Book Value Per Share--0.226-0.977+531%-0.817+461%-0.261+215%-0.064+128%
Usd Dividend Per Share----0%-0%-0%0.002-100%
Usd Eps--0.8270.376+120%-0.369+145%0.013+6091%0.003+24972%
Usd Free Cash Flow---333695.319-305352.608-8%-62701.564-81%-110336.036-67%363976.565-192%
Usd Free Cash Flow Per Share---0.004-0.003-8%-0.001-80%-0.001-67%0.003-210%
Usd Free Cash Flow To Equity Per Share--0.0000.000-28%0.000-156%0.019-101%0.017-101%
Usd Price Per Share0.0200%0.0200.0200%0.019+3%0.018+10%0.025-22%
Usd Profit--151386443.21651621703.322+193%-27167625.278+118%3737200.408+3951%1521522.312+9850%
Usd Revenue--3117698.2562734002.116+14%2164072.971+44%1359046.382+129%1165547.215+167%
Usd Total Gains Per Share--1.6550.376+340%-0.388+123%0.006+29484%-0.001+100%
 EOD+0 -0MRQTTM+23 -11YOY+27 -105Y+25 -1210Y+26 -13

4.2. Fundamental Score

Let's check the fundamental score of Agricultural Land Trust based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-150.024
Price to Book Ratio (EOD)Between0-10.088
Net Profit Margin (MRQ)Greater than048.557
Operating Margin (MRQ)Greater than0-0.008
Quick Ratio (MRQ)Greater than10.013
Current Ratio (MRQ)Greater than10.014
Debt to Asset Ratio (MRQ)Less than10.421
Debt to Equity Ratio (MRQ)Less than10.728
Return on Equity (MRQ)Greater than0.157.307
Return on Assets (MRQ)Greater than0.054.228
Total7/10 (70.0%)

4.3. Technical Score

Let's check the technical score of Agricultural Land Trust based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.030
Total0/1 (0.0%)



Latest Balance Sheet

Balance Sheet of 2021-12-31. Currency in EUR. All numbers in thousands.

Summary
Total Assets33,478
Total Liabilities14,108
Total Stockholder Equity19,370
 As reported
Total Liabilities 14,108
Total Stockholder Equity+ 19,370
Total Assets = 33,478

Assets

Total Assets33,478
Total Current Assets168
Long-term Assets168
Total Current Assets
Net Receivables 100
Other Current Assets 13
Total Current Assets  (as reported)168
Total Current Assets  (calculated)113
+/- 55
Long-term Assets
Property Plant Equipment 33,310
Long-term Assets  (as reported)0
Long-term Assets  (calculated)33,310
+/- 33,310

Liabilities & Shareholders' Equity

Total Current Liabilities12,396
Long-term Liabilities-
Total Stockholder Equity19,370
Total Current Liabilities
Accounts payable 529
Total Current Liabilities  (as reported)12,396
Total Current Liabilities  (calculated)529
+/- 11,867
Long-term Liabilities
Long term Debt Total 1,712
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)1,712
+/- 1,712
Total Stockholder Equity
Common Stock55,299
Retained Earnings -35,929
Total Stockholder Equity (as reported)19,370
Total Stockholder Equity (calculated)19,370
+/-0
Other
Cash and Short Term Investments 55
Common Stock Shares Outstanding 91,319
Net Tangible Assets 19,370



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-30
> Total Assets 
30,515
0
0
53,958
53,958
53,044
53,044
119,277
119,277
119,987
119,987
109,694
110,641
109,848
109,848
105,680
105,680
109,329
109,329
62,303
62,303
47,107
47,107
102,934
102,934
111,511
111,511
109,400
109,400
110,223
110,223
108,698
108,698
109,695
109,695
109,905
109,905
95,326
95,326
87,142
87,142
79,445
79,445
46,058
45,308
31,467
31,467
16,463
16,463
20,346
20,346
19,798
19,798
20,068
20,068
21,250
21,250
20,459
20,459
30,203
30,203
43,009
43,009
68,771
68,771
111,075
111,075
144,401
144,401
165,091
165,091
0
39,887
0
39,668
0
33,552
0
33,478
33,478033,552039,668039,8870165,091165,091144,401144,401111,075111,07568,77168,77143,00943,00930,20330,20320,45920,45921,25021,25020,06820,06819,79819,79820,34620,34616,46316,46331,46731,46745,30846,05879,44579,44587,14287,14295,32695,326109,905109,905109,695109,695108,698108,698110,223110,223109,400109,400111,511111,511102,934102,93447,10747,10762,30362,303109,329109,329105,680105,680109,848109,848110,641109,694119,987119,987119,277119,27753,04453,04453,95853,9580030,515
   > Total Current Assets 
0
0
0
0
0
0
0
0
6,813
0
0
0
4,658
0
0
0
1,944
0
0
0
62,116
0
0
0
6,886
0
0
0
3,621
0
0
0
3,106
0
0
0
4,575
0
0
0
45,792
0
0
0
45,308
0
0
0
2,612
0
0
0
2,074
0
0
1,000
1,150
359
359
103
103
669
669
16,341
16,341
28,645
28,645
109,001
109,001
114,491
114,491
347
347
78
78
192
192
168
168
1681681921927878347347114,491114,491109,001109,00128,64528,64516,34116,3416696691031033593591,1501,000002,0740002,61200045,30800045,7920004,5750003,1060003,6210006,88600062,1160001,9440004,6580006,81300000000
       Cash And Cash Equivalents 
1,341
0
0
3,450
3,450
390
390
1,253
1,253
375
375
460
460
3,413
3,413
873
873
1,057
1,057
28,473
28,473
35,879
35,879
6,602
6,602
2,173
2,173
1,900
1,900
2,650
2,650
1,199
1,199
1,318
1,318
1,612
1,612
2,360
2,360
4,075
4,075
58
58
1,549
799
1,067
1,067
1,687
1,687
1,256
1,256
1,168
1,168
1,007
1,007
850
850
335
335
25
25
391
391
224
224
140
140
141
141
1,031
1,031
0
339
0
0
0
94
0
0
009400033901,0311,03114114114014022422439139125253353358508501,0071,0071,1681,1681,2561,2561,6871,6871,0671,0677991,54958584,0754,0752,3602,3601,6121,6121,3181,3181,1991,1992,6502,6501,9001,9002,1732,1736,6026,60235,87935,87928,47328,4731,0571,0578738733,4133,4134604603753751,2531,2533903903,4503,450001,341
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
33,179
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000000000033,17900000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
5,197
0
0
0
3,752
0
0
0
1,071
0
0
0
464
0
0
0
284
0
0
0
1,721
0
0
0
1,907
0
0
0
2,963
0
0
0
2,583
0
0
0
2,759
0
0
0
3
0
0
0
7
0
0
0
7
14
14
78
78
269
269
16,117
617
28,505
1,005
108,860
3,410
113,452
113,452
8
-123,142
17
17
98
-141,181
100
100
100100-141,181981717-123,1428113,452113,4523,410108,8601,00528,50561716,117269269787814147000700030002,7590002,5830002,9630001,9070001,7210002840004640001,0710003,7520005,19700000000
       Other Current Assets 
0
0
0
0
0
0
0
0
363
0
0
0
446
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
39,134
0
0
0
41,750
0
0
0
922
0
0
0
899
0
0
0
293
10
10
0
0
9
9
0
15,500
0
0
0
105,450
8
8
0
123,150
0
0
0
141,279
13
13
1313141,279000123,150088105,45000015,50009900101029300089900092200041,75000039,13400000000000000000000000000044600036300000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
112,464
0
0
0
105,983
0
0
0
103,736
0
0
0
187
0
0
0
96,048
0
0
0
105,779
0
0
0
105,592
0
0
0
105,330
0
0
0
41,350
0
0
0
0
0
0
0
13,851
0
0
0
17,724
0
0
0
20,100
0
0
0
30,100
0
0
0
52,430
0
0
0
35,400
0
0
0
39,540
0
0
0
33,360
0
0
0033,36000039,54000035,40000052,43000030,10000020,10000017,72400013,851000000041,350000105,330000105,592000105,77900096,048000187000103,736000105,983000112,46400000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20,100
20,100
20,100
20,100
20,340
20,340
21,880
21,880
21,880
21,880
35,400
35,400
35,400
35,400
39,540
39,540
39,590
39,590
33,360
50
33,310
33,310
33,31033,3105033,36039,59039,59039,54039,54035,40035,40035,40035,40021,88021,88021,88021,88020,34020,34020,10020,10020,10020,100000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
554
0
0
993
993
1,069
1,069
0
507
483
483
0
308
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000000000000000000308048348350701,0691,06999399300554
       Long-term Assets Other 
0
0
0
0
0
0
0
0
110,125
0
0
0
104,599
0
0
0
103,549
0
0
0
0
0
0
0
95,861
0
0
0
105,592
0
0
0
105,592
0
0
0
105,330
0
0
0
41,350
0
0
0
0
0
0
0
13,851
0
0
0
17,724
0
0
0
20,100
0
0
0
30,100
0
0
0
52,430
0
0
0
35,400
0
0
0
39,540
0
0
0
33,310
0
0
0033,31000039,54000035,40000052,43000030,10000020,10000017,72400013,851000000041,350000105,330000105,592000105,59200095,8610000000103,549000104,599000110,12500000000
> Total Liabilities 
11,404
0
0
29,452
29,453
28,455
28,455
63,016
63,016
64,746
64,746
63,408
64,047
63,834
63,834
62,111
62,111
62,025
62,025
25,701
62,303
8,742
8,742
65,142
102,934
72,875
72,875
76,525
76,525
76,962
76,962
75,304
75,304
75,569
75,569
75,500
75,500
62,571
62,571
65,795
65,795
60,499
60,499
33,455
32,705
16,821
16,821
10,621
10,621
10,088
10,088
10,098
10,098
10,152
10,152
10,060
10,060
10,011
10,011
20,449
20,449
33,664
33,664
58,440
58,440
100,868
100,868
120,327
120,327
140,059
140,059
0
143,040
0
149,006
0
155,726
0
14,108
14,1080155,7260149,0060143,0400140,059140,059120,327120,327100,868100,86858,44058,44033,66433,66420,44920,44910,01110,01110,06010,06010,15210,15210,09810,09810,08810,08810,62110,62116,82116,82132,70533,45560,49960,49965,79565,79562,57162,57175,50075,50075,56975,56975,30475,30476,96276,96276,52576,52572,87572,875102,93465,1428,7428,74262,30325,70162,02562,02562,11162,11163,83463,83464,04763,40864,74664,74663,01663,01628,45528,45529,45329,4520011,404
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
12,703
0
0
0
25,597
0
0
0
13,656
0
0
0
25,701
0
0
0
3,138
0
0
0
2,806
0
0
0
75,304
0
0
0
3,812
0
0
0
65,795
0
0
0
32,705
0
0
0
621
0
0
0
98
0
0
10,000
10,060
311
311
539
539
11,664
11,664
17,890
17,890
30,318
30,318
120,327
120,327
124,859
124,859
131,413
131,413
136,877
136,877
154,680
154,680
12,396
12,396
12,39612,396154,680154,680136,877136,877131,413131,413124,859124,859120,327120,32730,31830,31817,89017,89011,66411,66453953931131110,06010,000009800062100032,70500065,7950003,81200075,3040002,8060003,13800025,70100013,65600025,59700012,70300000000
       Short-term Debt 
0
0
0
0
0
0
0
0
10,590
0
0
0
24,625
0
0
0
12,188
0
0
0
16,587
0
0
0
247
0
0
0
0
0
0
0
72,719
0
0
0
0
0
0
0
60,885
0
0
0
29,077
0
0
0
0
0
0
0
0
0
0
10,000
10,000
9,700
9,700
19,910
19,910
11,296
11,296
7,127
17,127
19,248
19,248
107,077
117,077
109,577
109,577
0
123,150
0
0
0
149,407
0
0
00149,407000123,1500109,577109,577117,077107,07719,24819,24817,1277,12711,29611,29619,91019,9109,7009,70010,00010,000000000000029,07700060,885000000072,719000000024700016,58700012,18800024,62500010,59000000000
       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
10,000
10,000
9,700
9,700
19,910
19,910
11,296
11,296
7,127
7,127
19,248
19,248
107,077
117,077
109,577
109,577
0
123,150
0
0
0
149,407
0
0
00149,407000123,1500109,577109,577117,077107,07719,24819,2487,1277,12711,29611,29619,91019,9109,7009,70010,00010,0000000000000000000000000000000000000000000000000000000000
       Accounts payable 
381
0
0
2,741
2,640
0
0
857
857
0
0
237
864
1,300
1,300
201
201
2,268
2,268
404
404
1,662
1,662
427
427
3,770
3,770
121
121
2,282
2,282
89
89
2,251
2,251
337
337
1,792
1,792
271
271
2,514
2,514
116
116
391
391
52
52
88
88
48
48
152
152
34
34
311
311
176
176
368
368
6
763
1,070
1,070
57
57
147
147
10
10
79
79
7
7
529
529
529529777979101014714757571,0701,070763636836817617631131134341521524848888852523913911161162,5142,5142712711,7921,7923373372,2512,25189892,2822,2821211213,7703,7704274271,6621,6624044042,2682,2682012011,3001,30086423700857857002,6402,74100381
       Other Current Liabilities 
0
0
0
0
0
0
0
0
1,256
0
0
0
108
0
0
0
1,267
0
0
0
8,710
0
0
0
2,464
0
0
0
1,796
0
0
0
1,676
0
0
0
2,064
0
0
0
1,459
0
0
0
660
0
0
0
569
0
0
0
50
0
0
0
26
0
0
363
363
0
0
757
757
0
0
174
3,193
0
0
93
8,253
0
0
716
5,266
0
0
005,266716008,25393003,19317400757757003633630026000500005690006600001,4590002,0640001,6760001,7960002,4640008,7100001,2670001080001,25600000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
50,313
0
0
0
38,450
0
0
0
48,455
0
0
0
36,602
0
0
0
99,796
0
0
0
73,719
0
0
0
0
0
0
0
71,688
0
0
0
0
0
0
0
0
0
0
0
10,000
0
0
0
10,000
0
0
0
0
0
0
0
19,910
0
0
0
40,550
0
0
0
0
0
0
0
11,627
0
0
0
1,046
0
0
001,04600011,627000000040,55000019,910000000010,00000010,0000000000000071,688000000073,71900099,79600036,60200048,45500038,45000050,31300000000
       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
22,000
0
40,550
0
70,550
0
0
0
15,200
0
11,627
0
12,129
0
1,046
0
1,712
1,71201,046012,129011,627015,20000070,550040,550022,00000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
12,205
19,112
0
17,152
17,152
17,190
17,190
47,382
56,261
46,480
46,480
40,522
46,594
40,182
40,182
39,397
43,569
43,101
43,101
33,036
33,036
38,030
38,030
37,427
37,427
38,539
38,539
32,797
32,875
33,114
33,114
33,394
33,394
34,126
34,126
34,405
34,405
32,755
32,755
21,347
21,347
18,946
18,946
12,603
12,603
14,646
14,646
5,842
5,842
10,258
10,258
9,700
9,700
9,916
9,916
11,190
11,190
10,448
10,448
9,754
9,754
9,345
9,345
10,331
10,331
10,207
10,207
24,074
24,074
25,032
25,032
0
-103,153
0
-109,338
0
-122,174
0
19,370
19,3700-122,1740-109,3380-103,153025,03225,03224,07424,07410,20710,20710,33110,3319,3459,3459,7549,75410,44810,44811,19011,1909,9169,9169,7009,70010,25810,2585,8425,84214,64614,64612,60312,60318,94618,94621,34721,34732,75532,75534,40534,40534,12634,12633,39433,39433,11433,11432,87532,79738,53938,53937,42737,42738,03038,03033,03633,03643,10143,10143,56939,39740,18240,18246,59440,52246,48046,48056,26147,38217,19017,19017,15217,152019,11212,205
   Common Stock
13,244
0
0
17,520
17,520
17,945
17,945
48,201
48,201
47,299
47,299
40,522
50,166
40,182
40,182
50,526
39,397
50,526
50,526
50,526
50,526
55,638
55,638
55,638
55,638
56,173
56,173
56,226
56,226
56,329
56,329
56,628
56,628
57,019
57,019
57,462
57,462
58,175
58,175
58,174
58,174
58,323
58,323
58,323
58,323
60,556
60,556
54,988
54,988
55,298
55,298
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,299
55,29955,29955,29955,29955,29955,29955,29955,29955,29955,29955,29955,29955,29955,29955,29955,29955,29955,29955,29955,29955,29955,29955,29955,29955,29955,29955,29955,29955,29855,29854,98854,98860,55660,55658,32358,32358,32358,32358,17458,17458,17558,17557,46257,46257,01957,01956,62856,62856,32956,32956,22656,22656,17356,17355,63855,63855,63855,63850,52650,52650,52650,52639,39750,52640,18240,18250,16640,52247,29947,29948,20148,20117,94517,94517,52017,5200013,244
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
8,879
0
0
0
5,889
0
0
0
4,172
0
0
0
0
0
0
0
0
0
0
0
78
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000078000000000004,1720005,8890008,87900000000



Balance Sheet

Currency in EUR. All numbers in thousands.




Cash Flow

Currency in EUR. All numbers in thousands.