Air Liquide SA
Buy, Hold or Sell?
Let's analyze Air Liquide SA together
I guess you are interested in Air Liquide 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 Air Liquide 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 Air Liquide SA
I send you an email if I find something interesting about Air Liquide SA.
1. Quick Overview
1.1. Quick analysis of Air Liquide SA (30 sec.)
1.2. What can you expect buying and holding a share of Air Liquide SA? (30 sec.)
How much money do you get?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of Air Liquide SA (5 min.)
2.2. Growth of Air Liquide SA (5 min.)
Is Air Liquide SA growing?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
How rich? | $26.3b | $25.8b | $495.2m | 1.9% |
How much money is Air Liquide SA making?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
Making money | $3.2b | $2.9b | $335.5m | 10.4% |
Net Profit Margin | 11.1% | 9.2% | - | - |
How much money comes from the company's main activities?
2.3. Financial Health of Air Liquide SA (5 min.)
2.4. Comparing to competitors in the Specialty Chemicals industry (5 min.)
Industry Rankings (Specialty Chemicals)
3. Summary and Key Metrics
3.1. What can you expect buying and holding a share of Air Liquide SA?
Welcome investor! Air Liquide SA's management wants to use your money to grow the business. In return you get a share of Air Liquide SA.
First you should know what it really means to hold a share of Air Liquide SA. And how you can make/lose money.
Speculation
The Price per Share of Air Liquide SA is €161.16. 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 Air Liquide SA.
- 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 Air Liquide SA, 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 €43.42. Based on the TTM, the Book Value Change Per Share is €0.82 per quarter. Based on the YOY, the Book Value Change Per Share is €4.46 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 €2.74 per quarter.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
€ | % of Price per Share | € | % of Price per Share | € | % of Price per Share | € | % of Price per Share | € | % of Price per Share | |
Usd Eps | 5.61 | 3.5% | 5.61 | 3.5% | 5.03 | 3.1% | 4.77 | 3.0% | 4.13 | 2.6% |
Usd Book Value Change Per Share | 0.86 | 0.5% | 0.86 | 0.5% | 4.69 | 2.9% | 2.49 | 1.5% | 2.58 | 1.6% |
Usd Dividend Per Share | 2.88 | 1.8% | 2.88 | 1.8% | 2.57 | 1.6% | 2.48 | 1.5% | 2.13 | 1.3% |
Usd Total Gains Per Share | 3.74 | 2.3% | 3.74 | 2.3% | 7.26 | 4.5% | 4.97 | 3.1% | 4.71 | 2.9% |
Usd Price Per Share | 185.14 | - | 185.14 | - | 139.18 | - | 151.85 | - | 130.62 | - |
Price to Earnings Ratio | 33.00 | - | 33.00 | - | 27.68 | - | 31.87 | - | 31.74 | - |
Price-to-Total Gains Ratio | 49.50 | - | 49.50 | - | 19.17 | - | 39.88 | - | 39.52 | - |
Price to Book Ratio | 4.06 | - | 4.06 | - | 3.11 | - | 3.81 | - | 3.91 | - |
Price-to-Total Gains Ratio | 49.50 | - | 49.50 | - | 19.17 | - | 39.88 | - | 39.52 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 169.411392 |
Number of shares | 5 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 2.88 | 2.48 |
Usd Book Value Change Per Share | 0.86 | 2.49 |
Usd Total Gains Per Share | 3.74 | 4.97 |
Gains per Quarter (5 shares) | 18.70 | 24.85 |
Gains per Year (5 shares) | 74.81 | 99.38 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 58 | 17 | 65 | 50 | 50 | 89 |
2 | 115 | 34 | 140 | 99 | 100 | 188 |
3 | 173 | 52 | 215 | 149 | 149 | 287 |
4 | 231 | 69 | 290 | 198 | 199 | 386 |
5 | 288 | 86 | 365 | 248 | 249 | 485 |
6 | 346 | 103 | 440 | 297 | 299 | 584 |
7 | 403 | 120 | 515 | 347 | 349 | 683 |
8 | 461 | 137 | 590 | 396 | 399 | 782 |
9 | 519 | 155 | 665 | 446 | 448 | 881 |
10 | 576 | 172 | 740 | 496 | 498 | 980 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 1.0 | 0.0 | 0.0 | 100.0% | 3.0 | 0.0 | 0.0 | 100.0% | 5.0 | 0.0 | 0.0 | 100.0% | 10.0 | 0.0 | 0.0 | 100.0% | 20.0 | 0.0 | 0.0 | 100.0% |
Book Value Change Per Share | 1.0 | 0.0 | 0.0 | 100.0% | 3.0 | 0.0 | 0.0 | 100.0% | 4.0 | 1.0 | 0.0 | 80.0% | 8.0 | 2.0 | 0.0 | 80.0% | 17.0 | 3.0 | 0.0 | 85.0% |
Dividend per Share | 1.0 | 0.0 | 0.0 | 100.0% | 3.0 | 0.0 | 0.0 | 100.0% | 5.0 | 0.0 | 0.0 | 100.0% | 10.0 | 0.0 | 0.0 | 100.0% | 20.0 | 0.0 | 0.0 | 100.0% |
Total Gains per Share | 1.0 | 0.0 | 0.0 | 100.0% | 3.0 | 0.0 | 0.0 | 100.0% | 5.0 | 0.0 | 0.0 | 100.0% | 10.0 | 0.0 | 0.0 | 100.0% | 20.0 | 0.0 | 0.0 | 100.0% |
3.2. Key Performance Indicators
The key performance indicators of Air Liquide SA compared to the Most Recent Quarter (MRQ).
End of day | +/- | Most Recent Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | 0.817 | 0.817 | 0% | 4.461 | -82% | 2.370 | -66% | 2.454 | -67% |
Book Value Per Share | - | - | 43.417 | 43.417 | 0% | 42.601 | +2% | 38.122 | +14% | 32.349 | +34% |
Current Ratio | - | - | 0.866 | 0.866 | 0% | 0.926 | -6% | 0.889 | -3% | 0.936 | -7% |
Debt To Asset Ratio | - | - | 0.482 | 0.482 | 0% | 0.504 | -4% | 0.524 | -8% | 0.551 | -13% |
Debt To Equity Ratio | - | - | 0.958 | 0.958 | 0% | 1.051 | -9% | 1.138 | -16% | 1.273 | -25% |
Dividend Per Share | - | - | 2.741 | 2.741 | 0% | 2.445 | +12% | 2.357 | +16% | 2.028 | +35% |
Enterprise Value | - | - | 79921616000.000 | 79921616000.000 | 0% | 53178720000.000 | +50% | 60915545936.000 | +31% | 50552712552.000 | +58% |
Eps | - | - | 5.336 | 5.336 | 0% | 4.783 | +12% | 4.537 | +18% | 3.929 | +36% |
Ev To Ebitda Ratio | - | - | 10.977 | 10.977 | 0% | 7.805 | +41% | 9.488 | +16% | 9.184 | +20% |
Ev To Sales Ratio | - | - | 2.895 | 2.895 | 0% | 1.777 | +63% | 2.498 | +16% | 2.378 | +22% |
Free Cash Flow Per Share | - | - | 4.614 | 4.614 | 0% | 4.399 | +5% | 4.336 | +6% | 3.504 | +32% |
Free Cash Flow To Equity Per Share | - | - | -1.418 | -1.418 | 0% | -0.423 | -70% | -0.271 | -81% | 1.954 | -173% |
Gross Profit Margin | - | - | 1.000 | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% |
Intrinsic Value_10Y_max | - | - | 54.374 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | 27.631 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | 4.745 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | 3.353 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 14.793 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | 9.628 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 25.488 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | 15.366 | - | - | - | - | - | - | - | - |
Market Cap | 92957088000.000 | -9% | 101586016000.000 | 101586016000.000 | 0% | 76368320000.000 | +33% | 83323385936.000 | +22% | 71671662552.000 | +42% |
Net Profit Margin | - | - | 0.111 | 0.111 | 0% | 0.092 | +21% | 0.107 | +4% | 0.106 | +5% |
Operating Margin | - | - | 0.174 | 0.174 | 0% | 0.145 | +20% | 0.169 | +3% | 0.169 | +3% |
Operating Ratio | - | - | 0.834 | 0.834 | 0% | 0.859 | -3% | 0.838 | 0% | 0.838 | 0% |
Pb Ratio | 3.712 | -9% | 4.056 | 4.056 | 0% | 3.108 | +31% | 3.805 | +7% | 3.909 | +4% |
Pe Ratio | 30.200 | -9% | 33.004 | 33.004 | 0% | 27.682 | +19% | 31.868 | +4% | 31.739 | +4% |
Price Per Share | 161.160 | -9% | 176.120 | 176.120 | 0% | 132.400 | +33% | 144.458 | +22% | 124.257 | +42% |
Price To Free Cash Flow Ratio | 34.925 | -9% | 38.167 | 38.167 | 0% | 30.101 | +27% | 33.345 | +14% | 39.835 | -4% |
Price To Total Gains Ratio | 45.294 | -9% | 49.499 | 49.499 | 0% | 19.170 | +158% | 39.878 | +24% | 39.521 | +25% |
Quick Ratio | - | - | 0.530 | 0.530 | 0% | 0.635 | -17% | 0.601 | -12% | 0.650 | -19% |
Return On Assets | - | - | 0.064 | 0.064 | 0% | 0.056 | +14% | 0.057 | +12% | 0.055 | +15% |
Return On Equity | - | - | 0.127 | 0.127 | 0% | 0.116 | +9% | 0.123 | +3% | 0.126 | +0% |
Total Gains Per Share | - | - | 3.558 | 3.558 | 0% | 6.907 | -48% | 4.727 | -25% | 4.482 | -21% |
Usd Book Value | - | - | 26325306720.000 | 26325306720.000 | 0% | 25830086400.000 | +2% | 23114395296.000 | +14% | 19614477456.000 | +34% |
Usd Book Value Change Per Share | - | - | 0.859 | 0.859 | 0% | 4.690 | -82% | 2.492 | -66% | 2.580 | -67% |
Usd Book Value Per Share | - | - | 45.640 | 45.640 | 0% | 44.782 | +2% | 40.074 | +14% | 34.006 | +34% |
Usd Dividend Per Share | - | - | 2.882 | 2.882 | 0% | 2.571 | +12% | 2.478 | +16% | 2.132 | +35% |
Usd Eps | - | - | 5.610 | 5.610 | 0% | 5.028 | +12% | 4.770 | +18% | 4.130 | +36% |
Usd Free Cash Flow | - | - | 2797873920.000 | 2797873920.000 | 0% | 2666999520.000 | +5% | 2628819936.000 | +6% | 2124801072.000 | +32% |
Usd Free Cash Flow Per Share | - | - | 4.851 | 4.851 | 0% | 4.624 | +5% | 4.558 | +6% | 3.684 | +32% |
Usd Free Cash Flow To Equity Per Share | - | - | -1.491 | -1.491 | 0% | -0.445 | -70% | -0.284 | -81% | 2.054 | -173% |
Usd Market Cap | 97716490905.600 | -9% | 106787220019.200 | 106787220019.200 | 0% | 80278377984.000 | +33% | 87589543295.923 | +22% | 75341251674.662 | +42% |
Usd Price Per Share | 169.411 | -9% | 185.137 | 185.137 | 0% | 139.179 | +33% | 151.854 | +22% | 130.619 | +42% |
Usd Profit | - | - | 3235593600.000 | 3235593600.000 | 0% | 2900050560.000 | +12% | 2751116544.000 | +18% | 2385824544.000 | +36% |
Usd Revenue | - | - | 29021109120.000 | 29021109120.000 | 0% | 31466620800.000 | -8% | 25918744608.000 | +12% | 22514801328.000 | +29% |
Usd Total Gains Per Share | - | - | 3.740 | 3.740 | 0% | 7.260 | -48% | 4.969 | -25% | 4.712 | -21% |
EOD | +4 -4 | MRQ | TTM | +0 -0 | YOY | +25 -13 | 5Y | +26 -12 | 10Y | +27 -11 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 30.200 | |
Price to Book Ratio (EOD) | Between | 0-1 | 3.712 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.111 | |
Operating Margin (MRQ) | Greater than | 0 | 0.174 | |
Quick Ratio (MRQ) | Greater than | 1 | 0.530 | |
Current Ratio (MRQ) | Greater than | 1 | 0.866 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.482 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 0.958 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.127 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.064 | |
Total | 5/10 (50.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 49.400 | |
Ma 20 | Greater than | Ma 50 | 159.783 | |
Ma 50 | Greater than | Ma 100 | 165.650 | |
Ma 100 | Greater than | Ma 200 | 166.070 | |
Open | Greater than | Close | 159.860 | |
Total | 0/5 (0.0%) |
4. In-depth Analysis
4.1 About Air Liquide SA
- https://www.airliquide.com
- Specialty Chemicals
- 66300
- 75 quai d'Orsay, Paris, France, 75007
Google Maps Bing Maps
L'Air Liquide S.A. provides gases, technologies, and services for the industrial and health sectors in Europe, the Americas, the Asia Pacific, the Middle East, and Africa. It operates in Gas & Services, Engineering & Construction, and Global Markets & Technologies segments. The Gas & Services segment comprises large industries business, which offers gas and energy solutions including oxygen, nitrogen, argon, hydrogen, and carbon monoxide, as well as operates cogeneration plants to supply steam and electricity to metals, chemicals, refining, and energy industries; and industrial merchant business line provides industrial gases, equipment, hardgoods, and associated services to materials and energy, automotive and manufacturing, food and pharmaceuticals, technology and research, and craftsmen and retail sectors. This segment also includes healthcare business, which provides medical gases, home healthcare services, medical equipment, and specialty ingredient to patients, healthcare professionals, and hospitals; and electronic business supply carrier gases, electronic specialty and advanced materials, equipment and installation, and service to semiconductor, flat panel, and photovoltaic markets. The Engineering & Construction segment designs, develops, and builds industrial gas production plants to third parties; and design and manufacture plants in traditional, renewable and alternative energy sectors. The Global Markets & Technologies segment delivers technological solutions, such as molecules, equipment, and services to energy transition and deep technology. This segment also invests in and operates biomethane production units; designs hydrogen refueling stations; and supplies gases for the offshore oil and gas platforms, offshore wind turbines, and cryogenic transportation by sea. L'Air Liquide S.A. was incorporated in 1902 and is headquartered in Paris, France.
Fundamental data was last updated by Penke on 2024-11-16 11:56:03.
4.2 In-depth Summary
4.2.1. Financial Health Summary
Compared to previous year | Compared to industry | |
---|---|---|
The company is making a huge profit. | ||
Using its assets, the company is efficient in making profit. | ||
Using its investors money, the company is less efficient in making profit. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating efficient. | ||
The company is less efficient in keeping operating costs low. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is just not 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. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is very able to pay all its debts by selling its assets. | ||
The company is very able to pay all its debts with equity. |
4.2.2. Valuation Summary
Compared to previous year | Compared to industry | |
---|---|---|
Based on the equity, the company is fair priced. | ||
Based on the earnings, the company is overpriced. | ||
Based on how much money comes from the company's main activities, the company is fair priced. |
4.3 Financial Health
4.3.1. Profitability
4.3.1 Profitability
4.3.1.1. Net Profit Margin
- Above 10% is considered healthy but always compare Air Liquide SA to the Specialty Chemicals industry mean.
- A Net Profit Margin of 11.1% means that €0.11 for each €1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of Air Liquide SA:
Trends
- The YOY is 9.2%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 10.7%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 10.6%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 11.1% | TTM | 11.1% | 0.0% | |
TTM | 11.1% | YOY | 9.2% | +1.9% | |
TTM | 11.1% | 5Y | 10.7% | +0.4% | |
5Y | 10.7% | 10Y | 10.6% | +0.1% |
Compared to industry (Specialty Chemicals)
Let compare the company's Net Profit Margin with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 4.4%. trending up. +2
- The TTM average (mean) in the Specialty Chemicals industry is 3.7%. trending up. +2
4.3.1.2. Return on Assets
- Above 5% is considered healthy but always compare Air Liquide SA to the Specialty Chemicals industry mean.
- 6.4% Return on Assets means that Air Liquide SA generated €0.06 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of Air Liquide SA:
Trends
- The YOY is 5.6%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 5.7%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 5.5%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 6.4% | TTM | 6.4% | 0.0% | |
TTM | 6.4% | YOY | 5.6% | +0.8% | |
TTM | 6.4% | 5Y | 5.7% | +0.7% | |
5Y | 5.7% | 10Y | 5.5% | +0.1% |
Compared to industry (Specialty Chemicals)
Let compare the company's Return on Assets with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 1.1%. trending up. +2
- The TTM average (mean) in the Specialty Chemicals industry is 0.9%. trending up. +2
4.3.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare Air Liquide SA to the Specialty Chemicals industry mean.
- 12.7% Return on Equity means Air Liquide SA generated €0.13 for each €1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of Air Liquide SA:
Trends
- The YOY is 11.6%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 12.3%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 12.6%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 12.7% | TTM | 12.7% | 0.0% | |
TTM | 12.7% | YOY | 11.6% | +1.0% | |
TTM | 12.7% | 5Y | 12.3% | +0.4% | |
5Y | 12.3% | 10Y | 12.6% | -0.4% |
Compared to industry (Specialty Chemicals)
Let compare the company's Return on Equity with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 2.0%. trending up. +2
- The TTM average (mean) in the Specialty Chemicals industry is 1.8%. trending up. +2
4.3.2. Operating Efficiency of Air Liquide SA.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- Measures how much profit Air Liquide SA 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 Air Liquide SA to the Specialty Chemicals industry mean.
- An Operating Margin of 17.4% means the company generated €0.17 for each €1 in revenue (before taxes).
Let's take a look of the Operating Margin trends of Air Liquide SA:
Trends
- The YOY is 14.5%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 16.9%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 16.9%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 17.4% | TTM | 17.4% | 0.0% | |
TTM | 17.4% | YOY | 14.5% | +2.9% | |
TTM | 17.4% | 5Y | 16.9% | +0.5% | |
5Y | 16.9% | 10Y | 16.9% | 0.0% |
Compared to industry (Specialty Chemicals)
Let compare the company's Operating Margin with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 8.1%. trending up. +2
- The TTM average (mean) in the Specialty Chemicals industry is 5.4%. trending up. +2
4.3.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Specialty Chemicals industry mean).
- An Operation Ratio of 0.83 means that the operating costs are €0.83 for each €1 in net sales.
Let's take a look of the Operating Ratio trends of Air Liquide SA:
Trends
- The YOY is 0.859. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.838. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.838. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.834 | TTM | 0.834 | 0.000 | |
TTM | 0.834 | YOY | 0.859 | -0.024 | |
TTM | 0.834 | 5Y | 0.838 | -0.004 | |
5Y | 0.838 | 10Y | 0.838 | 0.000 |
Compared to industry (Specialty Chemicals)
Let compare the company's Operating Ratio with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 1.318. trending down. +2
- The TTM average (mean) in the Specialty Chemicals industry is 1.206. trending down. +2
4.4.3. Liquidity of Air Liquide SA.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Specialty Chemicals industry mean).
- A Current Ratio of 0.87 means the company has €0.87 in assets for each €1 in short-term debts.
Let's take a look of the Current Ratio trends of Air Liquide SA:
Trends
- The YOY is 0.926. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 0.889. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 0.936. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.866 | TTM | 0.866 | 0.000 | |
TTM | 0.866 | YOY | 0.926 | -0.060 | |
TTM | 0.866 | 5Y | 0.889 | -0.023 | |
5Y | 0.889 | 10Y | 0.936 | -0.048 |
Compared to industry (Specialty Chemicals)
Let compare the company's Current Ratio with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 1.804. trending down. -2
- The TTM average (mean) in the Specialty Chemicals industry is 1.863. trending down. -2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare Air Liquide SA to the Specialty Chemicals 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 Air Liquide SA:
Trends
- The YOY is 0.635. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 0.601. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 0.650. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.530 | TTM | 0.530 | 0.000 | |
TTM | 0.530 | YOY | 0.635 | -0.105 | |
TTM | 0.530 | 5Y | 0.601 | -0.072 | |
5Y | 0.601 | 10Y | 0.650 | -0.049 |
Compared to industry (Specialty Chemicals)
Let compare the company's Quick Ratio with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 0.810. trending down. -2
- The TTM average (mean) in the Specialty Chemicals industry is 0.877. trending down. -2
4.5.4. Solvency of Air Liquide SA.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare Air Liquide SA to Specialty Chemicals industry mean.
- A Debt to Asset Ratio of 0.48 means that Air Liquide SA assets are financed with 48.2% credit (debt) and the remaining percentage (100% - 48.2%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of Air Liquide SA:
Trends
- The YOY is 0.504. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.524. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.551. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.482 | TTM | 0.482 | 0.000 | |
TTM | 0.482 | YOY | 0.504 | -0.022 | |
TTM | 0.482 | 5Y | 0.524 | -0.042 | |
5Y | 0.524 | 10Y | 0.551 | -0.027 |
Compared to industry (Specialty Chemicals)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 0.427. trending up. -2
- The TTM average (mean) in the Specialty Chemicals industry is 0.426. trending up. -2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare Air Liquide SA to the Specialty Chemicals industry mean.
- A Debt to Equity ratio of 95.8% means that company has €0.96 debt for each €1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of Air Liquide SA:
Trends
- The YOY is 1.051. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 1.138. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 1.273. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.958 | TTM | 0.958 | 0.000 | |
TTM | 0.958 | YOY | 1.051 | -0.093 | |
TTM | 0.958 | 5Y | 1.138 | -0.181 | |
5Y | 1.138 | 10Y | 1.273 | -0.134 |
Compared to industry (Specialty Chemicals)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 0.778. trending up. -2
- The TTM average (mean) in the Specialty Chemicals industry is 0.767. trending up. -2
4.6. Market Valuation
4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio
- Above 15 is considered overpriced but always compare Air Liquide SA to the Specialty Chemicals industry mean.
- A PE ratio of 33.00 means the investor is paying €33.00 for every €1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of Air Liquide SA:
Trends
- The YOY is 27.682. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 31.868. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 31.739. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 30.200 | MRQ | 33.004 | -2.803 | |
MRQ | 33.004 | TTM | 33.004 | 0.000 | |
TTM | 33.004 | YOY | 27.682 | +5.322 | |
TTM | 33.004 | 5Y | 31.868 | +1.136 | |
5Y | 31.868 | 10Y | 31.739 | +0.129 |
Compared to industry (Specialty Chemicals)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 16.617. trending up. -2
- The TTM average (mean) in the Specialty Chemicals industry is 17.147. trending up. -2
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 Air Liquide SA:
- The EOD is 34.925. Based on how much money comes from the company's main activities, the company is fair priced.
- The MRQ is 38.167. Based on how much money comes from the company's main activities, the company is fair priced.
- The TTM is 38.167. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
- The YOY is 30.101. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 33.345. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 39.835. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 34.925 | MRQ | 38.167 | -3.242 | |
MRQ | 38.167 | TTM | 38.167 | 0.000 | |
TTM | 38.167 | YOY | 30.101 | +8.067 | |
TTM | 38.167 | 5Y | 33.345 | +4.823 | |
5Y | 33.345 | 10Y | 39.835 | -6.490 |
Compared to industry (Specialty Chemicals)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 8.719. trending up. -2
- The TTM average (mean) in the Specialty Chemicals industry is 3.264. trending up. -2
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio
- At or below 1 is considered healthy (always compare to Specialty Chemicals industry mean).
- A PB ratio of 4.06 means the investor is paying €4.06 for each €1 in book value.
Let's take a look of the Price to Book Ratio trends of Air Liquide SA:
Trends
- The YOY is 3.108. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 3.805. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 3.909. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 3.712 | MRQ | 4.056 | -0.345 | |
MRQ | 4.056 | TTM | 4.056 | 0.000 | |
TTM | 4.056 | YOY | 3.108 | +0.949 | |
TTM | 4.056 | 5Y | 3.805 | +0.251 | |
5Y | 3.805 | 10Y | 3.909 | -0.104 |
Compared to industry (Specialty Chemicals)
Let compare the company's Price to Book Ratio with the average (mean) in the Specialty Chemicals industry:
- The MRQ average (mean) in the Specialty Chemicals industry is 1.741. trending up. -2
- The TTM average (mean) in the Specialty Chemicals industry is 1.776. trending up. -2
4.6.2. Total Gains per Share
4.7 Holders & Insider Transactions
Let's take a look at which institutions, funds and insiders are holding shares of Air Liquide SA.
4.8.1. Institutions holding Air Liquide SA
Institutions are holding 27.421% of the shares of Air Liquide SA.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2020-07-31 | Vanguard Group Inc | 2.939 | 3.8032 | 12603127 | -303571 | 0 |
2020-07-31 | Artisan Partners Limited Partnership | 2.0033 | 19.781 | 8590503 | -1094967 | 0 |
2020-07-31 | BlackRock Fund Advisors | 1.7309 | 31.1198 | 7422566 | -130831 | 0 |
2020-07-31 | Massachusetts Financial Services Company | 1.3377 | 18.5913 | 5736321 | 20068 | 0 |
2020-07-31 | Mawer Investment Management Ltd | 1.0978 | 37.8428 | 4707748 | 5174 | 0 |
2020-07-31 | BlackRock Advisors (UK) Limited | 0.876 | 44.1507 | 3756696 | -2347 | 0 |
2020-07-31 | Goldman Sachs Asset Management, L.P. | 0.8 | 13.9496 | 3430673 | 1222991 | 0 |
2020-07-31 | Northern Trust Investments Inc | 0.6184 | 7.6713 | 2651793 | -18251 | 0 |
2020-07-31 | Capital Research and Management Company | 0.5612 | 3.6574 | 2406649 | -1255881 | 0 |
2020-07-31 | Fidelity Management & Research Company LLC | 0.5352 | 9.3241 | 2294955 | 243056 | 0 |
2020-07-31 | BNP Paribas Asset Management France | 0.5123 | 0 | 2196753 | -40308 | 0 |
2020-07-31 | Natixis Investment Managers International | 0.457 | 82.402 | 1959785 | -20005 | 0 |
2020-07-31 | Amundi Asset Management | 0.4392 | 69.9158 | 1883499 | -379556 | 0 |
2020-07-31 | DWS Investment S.A. (ETF) | 0.4225 | 21.6843 | 1811743 | -1722 | 0 |
2020-07-31 | AXA Investment Managers Paris | 0.4217 | 47.7097 | 1808221 | 462321 | 0 |
2020-07-31 | State Street Global Advisors | 0.4201 | 2.9274 | 1801509 | 122602 | 0 |
2020-07-31 | BlackRock Institutional Trust Company NA | 0.4187 | 1.0115 | 1795380 | 59234 | 0 |
2020-07-31 | Charles Schwab Investment Management Inc | 0.4142 | 4.2182 | 1776043 | 56061 | 0 |
2020-07-31 | T. Rowe Price Associates, Inc. | 0.4071 | 9.0006 | 1745693 | -435921 | 0 |
2020-07-31 | BlackRock Asset Management Deutschland AG - ETF | 0.3887 | 23.8695 | 1666804 | 4894 | 0 |
Total | 16.801 | 452.6302 | 72046461 | -1486959 | -2.1% |
4.9.2. Funds holding Air Liquide SA
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2020-06-30 | Vanguard Total Intl Stock Index Inv | 1.8491 | 0.2819 | 7929333 | -150259 | -1.8597 |
2020-06-30 | Vanguard Developed Markets Index Admiral | 0.6892 | 0.3743 | 2955477 | -20624 | -0.693 |
2020-06-30 | Artisan International Investor USD | 0.6338 | 4.2555 | 2718058 | -329297 | -10.806 |
2020-06-30 | Artisan International Investor USD | 0.6338 | 4.2627 | 2718058 | -329297 | -10.806 |
2020-06-30 | MFS International Equity | 0.4899 | 2.974 | 2100966 | -63298 | -2.9247 |
2020-06-30 | MFS Instl International Equity | 0.4899 | 2.974 | 2100966 | -61859 | -2.8601 |
2020-07-31 | iShares Core MSCI EAFE ETF | 0.4606 | 0.4924 | 1974955 | 0 | 0 |
2020-07-31 | iShares MSCI EAFE ETF | 0.3797 | 0.5792 | 1628200 | 0 | 0 |
2020-03-31 | Goldman Sachs GQG Ptnrs Intl Opps Instl | 0.3545 | 3.7774 | 1520322 | 160706 | 11.82 |
2020-07-31 | Lyxor CAC 40 (DR) ETF Dist A/I | 0.3538 | 6.0746 | 1517343 | -21116 | -1.3725 |
2020-06-30 | MFS International Growth A | 0.3474 | 1.8611 | 1489712 | 9088 | 0.6138 |
2020-07-31 | Blackrock EAFE Eq Idx Fund CF | 0.3405 | 0.5864 | 1460315 | -27380 | -1.8404 |
2020-06-30 | EAFE Equity Index Fund F | 0.3362 | 0.5171 | 1441716 | 32346 | 2.2951 |
2020-05-31 | Mawer International Equity A | 0.2999 | 3.4986 | 1286165 | -5260 | -0.4073 |
2020-07-31 | Xtrackers Euro Stoxx 50 ETF 1D | 0.2712 | 2.9155 | 1162952 | 20 | 0.0017 |
2020-06-30 | Harding Loevner International Eq Instl | 0.2603 | 1.0516 | 1116251 | -63022 | -5.3441 |
2020-07-31 | iShares EURO STOXX 50 (DE) | 0.2356 | 2.9051 | 1010460 | 0 | 0 |
2020-06-30 | Capital Group Wrld Grwth & Inc Trust Cmp | 0.2279 | 0.151 | 977319 | 0 | 0 |
2020-06-30 | American Funds Capital World Gr&Inc A | 0.2279 | 0.151 | 977319 | 0 | 0 |
2020-07-31 | Lyxor Euro Stoxx 50 DR ETF Dist A/I | 0.2251 | 2.9153 | 965127 | -18981 | -1.9288 |
Total | 9.1063 | 42.5987 | 39051014 | -888233 | -2.3% |
5. Financial Statements
5.1. Latest Balance Sheet
Balance Sheet of 2023-12-31. Currency in EUR. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 23,289,300 |
Total Stockholder Equity | + 24,321,500 |
Total Assets | = 48,332,400 |
Assets
Total Current Assets
Long-term Assets
Property Plant Equipment | 23,652,200 |
Goodwill | 14,194,200 |
Intangible Assets | 1,631,300 |
Long-term Assets Other | 1,726,400 |
Long-term Assets (as reported) | 40,709,900 |
---|---|
Long-term Assets (calculated) | 41,204,100 |
+/- | 494,200 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Long-term Liabilities
Total Stockholder Equity
Common Stock | 2,884,800 |
Retained Earnings | 19,141,700 |
Other Stockholders Equity | 2,295,000 |
Total Stockholder Equity (as reported) | 24,321,500 |
---|---|
Total Stockholder Equity (calculated) | 24,321,500 |
+/- | 0 |
Other
5.2. Balance Sheets Structured
Currency in EUR. All numbers in thousands.
Trend | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 48,332,400 | 49,518,000 | 46,783,100 | 41,977,100 | 43,666,500 | 41,980,600 | 41,027,200 | 44,117,800 | 28,941,400 | 26,724,900 | 25,094,600 | 25,004,000 | 24,123,400 | 22,537,600 | 20,625,600 | 20,604,700 | 18,291,700 | 16,295,300 | 16,288,400 | 14,425,000 | 11,004,800 | |||||||||||||||||||||
> Total Current Assets |
| 7,622,500 | 8,238,200 | 7,590,600 | 6,366,300 | 5,967,400 | 6,763,000 | 6,991,200 | 6,989,200 | 5,719,500 | 5,286,000 | 5,004,600 | 5,283,300 | 5,866,500 | 5,467,000 | 5,085,800 | 5,700,200 | 4,832,300 | 4,507,500 | 4,215,700 | 4,190,300 | 3,501,300 | |||||||||||||||||||||
Cash And Cash Equivalents |
| 1,624,900 | 1,756,400 | 2,096,600 | 1,791,400 | 1,025,700 | 1,725,600 | 1,656,100 | 1,523,000 | 965,500 | 910,100 | 940,100 | 1,154,200 | 1,761,100 | 1,523,100 | 1,385,300 | 1,262,900 | 726,900 | 897,500 | 598,200 | 326,800 | 315,600 | |||||||||||||||||||||
Short-term Investments |
| -200 | 500 | 900 | -500 | -100 | 3,200 | 38,400 | 53,200 | 62,800 | 58,500 | 40,600 | 33,200 | 45,200 | 51,800 | 59,300 | 0 | 0 | 0 | 0 | 458,200 | 122,600 | |||||||||||||||||||||
Net Receivables |
| 3,036,600 | 3,888,700 | 3,384,900 | 2,699,400 | 2,888,300 | 2,641,100 | 3,099,500 | 3,392,400 | 3,114,000 | 2,972,500 | 2,781,800 | 3,097,300 | 2,831,300 | 2,709,700 | 2,460,900 | 3,156,700 | 2,844,500 | 2,557,300 | 2,534,100 | 0 | 0 | |||||||||||||||||||||
Inventory |
| 2,027,600 | 1,961,000 | 1,585,100 | 1,405,900 | 1,531,500 | 1,460,100 | 1,333,700 | 1,323,100 | 980,600 | 876,200 | 792,300 | 775,800 | 784,100 | 741,700 | 709,700 | 818,300 | 795,900 | 694,300 | 653,800 | 758,600 | 655,500 | |||||||||||||||||||||
Other Current Assets |
| 933,400 | 632,100 | 524,000 | 469,600 | 521,900 | 3,577,300 | 3,963,000 | 4,089,900 | 3,710,600 | 3,441,200 | 3,231,600 | 3,320,100 | 3,276,100 | 3,150,400 | 2,931,500 | 3,619,000 | 3,309,500 | 2,915,700 | 2,963,700 | 2,646,700 | 2,407,600 | |||||||||||||||||||||
> Long-term Assets |
| 40,709,900 | 41,279,800 | 39,192,500 | 35,610,800 | 37,699,100 | 35,217,600 | 34,036,000 | 37,128,600 | 23,221,900 | 21,438,900 | 20,090,000 | 19,720,700 | 18,256,900 | 17,070,600 | 15,539,800 | 14,904,500 | 13,459,400 | 11,787,800 | 12,072,700 | 10,234,700 | 7,503,500 | |||||||||||||||||||||
Property Plant Equipment |
| 23,652,200 | 23,646,900 | 22,531,500 | 20,002,900 | 21,117,800 | 19,248,200 | 18,525,900 | 20,115,700 | 15,706,300 | 14,554,000 | 13,225,700 | 12,784,700 | 12,096,900 | 11,036,700 | 9,920,800 | 9,520,100 | 8,392,200 | 7,991,700 | 8,168,500 | 6,916,400 | 5,927,500 | |||||||||||||||||||||
Goodwill |
| 14,194,200 | 14,587,200 | 13,992,300 | 13,087,400 | 13,943,000 | 13,345,000 | 12,840,300 | 13,889,500 | 5,730,200 | 5,258,600 | 5,089,800 | 5,132,700 | 4,558,500 | 4,390,800 | 4,002,900 | 3,956,200 | 3,642,700 | 2,614,700 | 2,646,100 | 2,310,900 | 827,400 | |||||||||||||||||||||
Long Term Investments |
| 0 | 0 | 0 | 0 | 394,800 | 283,000 | 340,300 | 336,500 | 274,000 | 285,600 | 291,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
Intangible Assets |
| 1,631,300 | 1,811,400 | 1,452,600 | 1,397,800 | 1,555,000 | 1,598,700 | 1,611,100 | 1,887,400 | 849,100 | 764,500 | 713,200 | 726,500 | 638,200 | 670,100 | 676,000 | 716,000 | 706,000 | 367,200 | 386,000 | 471,300 | 224,000 | |||||||||||||||||||||
Long-term Assets Other |
| 1,726,400 | 60,800 | 58,300 | 14,900 | 826,700 | 742,900 | 564,400 | 815,800 | 509,000 | 409,800 | 525,200 | 425,800 | 108,800 | 136,200 | 205,900 | 359,200 | 360,900 | 412,000 | 460,200 | 717,800 | 278,700 | |||||||||||||||||||||
> Total Liabilities |
| 23,289,300 | 24,946,000 | 24,784,300 | 22,972,500 | 24,342,100 | 23,773,200 | 24,308,900 | 26,992,800 | 16,170,600 | 14,898,000 | 14,206,500 | 14,559,700 | 14,127,700 | 13,425,100 | 12,873,700 | 13,599,100 | 11,815,300 | 9,728,500 | 10,079,700 | 8,709,900 | 5,465,600 | |||||||||||||||||||||
> Total Current Liabilities |
| 8,802,000 | 8,896,200 | 8,444,500 | 7,275,100 | 6,806,600 | 7,428,600 | 7,144,700 | 6,447,000 | 5,969,800 | 5,352,000 | 4,931,800 | 5,139,100 | 5,046,800 | 4,478,200 | 4,286,500 | 4,564,000 | 3,904,000 | 3,258,000 | 3,135,800 | 2,615,400 | 2,376,300 | |||||||||||||||||||||
Short-term Debt |
| 2,505,000 | 2,230,200 | 2,414,100 | 2,359,800 | 2,034,300 | 2,524,900 | 2,504,600 | 1,998,900 | 1,907,200 | 1,332,600 | 1,188,800 | 1,484,700 | 1,373,500 | 921,200 | 826,400 | 611,400 | 371,500 | 668,600 | 417,700 | 274,500 | 183,100 | |||||||||||||||||||||
Short Long Term Debt |
| 2,245,100 | 2,002,600 | 2,186,100 | 2,141,600 | 1,831,800 | 2,546,300 | 2,498,000 | 1,993,200 | 1,811,900 | 1,305,600 | 7,017,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
Accounts payable |
| 3,310,500 | 3,782,600 | 3,333,200 | 2,437,900 | 2,566,600 | 2,714,500 | 2,446,400 | 2,485,900 | 2,269,300 | 2,183,700 | 1,922,600 | 1,896,100 | 1,992,500 | 1,829,700 | 1,609,000 | 1,885,800 | 1,680,700 | 1,330,800 | 1,280,700 | 1,104,400 | 936,500 | |||||||||||||||||||||
Other Current Liabilities |
| 2,750,100 | 2,362,000 | 375,500 | 307,000 | 243,800 | 2,018,000 | 1,999,500 | 1,817,900 | 1,636,500 | 1,614,300 | 1,663,600 | 1,581,700 | 1,518,500 | 1,550,600 | 1,706,700 | 1,913,500 | 1,664,400 | 1,116,400 | 1,245,400 | 1,236,500 | 1,256,700 | |||||||||||||||||||||
> Long-term Liabilities |
| 14,487,300 | 16,049,800 | 16,339,800 | 15,697,400 | 17,535,500 | 16,344,600 | 17,164,200 | 20,545,800 | 10,200,800 | 9,546,000 | 9,274,700 | 9,420,600 | 9,080,900 | 8,946,900 | 8,587,200 | 9,035,100 | 7,911,300 | 6,470,500 | 6,943,900 | 6,094,500 | 3,089,300 | |||||||||||||||||||||
Long term Debt Total |
| 0 | 11,145,500 | 11,466,500 | 11,131,400 | 12,596,300 | 11,602,200 | 12,522,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
Other Liabilities |
| 0 | 4,799,900 | 4,792,600 | 4,497,500 | 4,871,900 | 4,628,200 | 4,642,200 | 5,539,600 | 3,953,800 | 3,711,200 | 3,446,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
> Total Stockholder Equity |
| 24,321,500 | 23,736,400 | 21,462,300 | 18,542,300 | 18,870,400 | 17,783,100 | 16,317,900 | 16,741,800 | 12,405,700 | 11,536,500 | 10,625,100 | 10,211,700 | 9,758,600 | 8,903,500 | 7,583,700 | 6,856,800 | 6,328,300 | 6,285,800 | 5,652,300 | 5,373,600 | 5,079,200 | |||||||||||||||||||||
Common Stock |
| 2,884,800 | 2,879,000 | 2,614,100 | 2,605,100 | 2,602,100 | 2,361,800 | 2,356,200 | 2,138,800 | 1,892,900 | 1,896,800 | 1,720,600 | 1,717,500 | 1,561,000 | 1,562,500 | 1,453,400 | 1,435,100 | 1,313,600 | 1,332,600 | 1,204,900 | 1,201,100 | 1,099,000 | |||||||||||||||||||||
Retained Earnings |
| 19,141,700 | 18,626,800 | 16,217,300 | 13,468,900 | 13,824,200 | 12,657,800 | 11,276,900 | 11,611,400 | 10,618,200 | 9,714,700 | 1,640,300 | 8,548,400 | 8,166,600 | 7,271,800 | 6,062,400 | 5,514,100 | 5,223,800 | 5,006,400 | 3,719,000 | 4,257,800 | 4,160,400 | |||||||||||||||||||||
Capital Surplus |
| 0 | 2,349,000 | 2,749,200 | 2,608,100 | 2,572,900 | 2,884,500 | 2,821,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||
Other Stockholders Equity |
| 2,295,000 | 2,230,600 | 2,630,900 | 2,468,300 | 2,444,100 | 2,763,500 | 2,684,800 | 2,991,600 | -105,400 | -75,000 | 7,264,200 | -54,200 | 31,000 | 69,200 | 67,900 | -92,400 | -209,100 | -53,200 | 728,400 | -85,300 | -180,200 |
5.3. Balance Sheets
Currency in EUR. All numbers in thousands.
5.4. Cash Flows
Currency in EUR. All numbers in thousands.