25 XP   0   0   10

AIXTRON SE
Buy, Hold or Sell?

Let's analyse Aixtron together

PenkeI guess you are interested in AIXTRON SE. 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 AIXTRON SE. 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 AIXTRON SE

I send you an email if I find something interesting about AIXTRON SE.

Quick analysis of Aixtron (30 sec.)










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

How much money do you get?

How much money do you get?
€0.67
When do you have the money?
1 year
How often do you get paid?
30.0%

What is your share worth?

Current worth
€6.91
Expected worth in 1 year
€8.03
How sure are you?
65.0%

+ What do you gain per year?

Total Gains per Share
€1.74
Return On Investment
7.4%

For what price can you sell your share?

Current Price per Share
€23.39
Expected price per share
€21.29 - €23.49
How sure are you?
50%

1. Valuation of Aixtron (5 min.)




Live pricePrice per Share (EOD)

€23.39

Intrinsic Value Per Share

€-6.95 - €-5.82

Total Value Per Share

€-0.04 - €1.09

2. Growth of Aixtron (5 min.)




Is Aixtron growing?

Current yearPrevious yearGrowGrow %
How rich?$843.6m$672.4m$96.9m12.6%

How much money is Aixtron making?

Current yearPrevious yearGrowGrow %
Making money$39.3m$27.2m$12.1m30.8%
Net Profit Margin20.2%20.3%--

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

3. Financial Health of Aixtron (5 min.)




4. Comparing to competitors in the Semiconductor Equipment & Materials industry (5 min.)




  Industry Rankings (Semiconductor Equipment & Materials)  


Richest
#45 / 151

Most Revenue
#47 / 151

Most Profit
#30 / 151

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

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

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

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

Speculation

The Price per Share of Aixtron is €23.39. 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 Aixtron.
  • 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 Aixtron, 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 €6.91. Based on the TTM, the Book Value Change Per Share is €0.28 per quarter. Based on the YOY, the Book Value Change Per Share is €0.13 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 €0.15 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Aixtron.

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 Eps0.592.5%0.351.5%0.241.0%0.200.8%0.080.4%
Usd Book Value Change Per Share0.582.5%0.301.3%0.140.6%0.170.7%0.080.3%
Usd Dividend Per Share0.000.0%0.170.7%0.321.4%0.130.6%0.070.3%
Usd Total Gains Per Share0.582.5%0.472.0%0.462.0%0.301.3%0.140.6%
Usd Price Per Share41.95-36.84-26.06-21.22-14.99-
Price to Earnings Ratio17.63-78.42-33.24-32.28-28.76-
Price-to-Total Gains Ratio72.03-104.44-60.79-83.00--744.77-
Price to Book Ratio5.60-5.37-4.39-3.76-3.04-
Price-to-Total Gains Ratio72.03-104.44-60.79-83.00--744.77-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share25.37815
Number of shares39
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.170.13
Usd Book Value Change Per Share0.300.17
Usd Total Gains Per Share0.470.30
Gains per Quarter (39 shares)18.4011.78
Gains per Year (39 shares)73.5947.11
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1264764212637
25295138425384
3791422126279131
410518928683105178
5131237360104131225
6157284434125158272
7184332508146184319
8210379582167210366
9236426656187237413
10262474730208263460

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%12.00.00.0100.0%19.01.00.095.0%27.013.00.067.5%49.025.00.066.2%
Book Value Change Per Share4.00.00.0100.0%10.02.00.083.3%17.03.00.085.0%24.016.00.060.0%45.029.00.060.8%
Dividend per Share2.00.02.050.0%10.00.02.083.3%12.00.08.060.0%12.00.028.030.0%18.00.056.024.3%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%26.014.00.065.0%47.027.00.063.5%

Fundamentals of Aixtron

About AIXTRON SE

AIXTRON SE, together with its subsidiaries, provides deposition equipment to the semiconductor industry in Asia, Europe, and the Americas. It develops, produces, and installs equipment for the deposition of semiconductor materials; and offers deposition processes, consulting, training, customer support, and other related services, as well as peripheral devices and services for the operation of its systems. The company's product portfolio includes MOCVD, CVD and PECVD, and OVPD and PVPD systems. It also supplies deposition equipment for volume production, as well as for research and development and pre-series productions. The company's products are used in a range of compound semiconductors and optoelectronic applications, as well as lasers, LED, display technologies, optical and wireless data transmission, SiC and GaN power electronics, and other applications. AIXTRON SE was founded in 1983 and is headquartered in Herzogenrath, Germany.

Fundamental data was last updated by Penke on 2024-05-01 08:52:05.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared 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.

Valuation

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

1.1. Profitability of AIXTRON SE.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Aixtron to the Semiconductor Equipment & Materials industry mean.
  • A Net Profit Margin of 28.8% means that €0.29 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of AIXTRON SE:

  • The MRQ is 28.8%. The company is making a huge profit. +2
  • The TTM is 20.2%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ28.8%TTM20.2%+8.6%
TTM20.2%YOY20.3%-0.2%
TTM20.2%5Y16.2%+4.0%
5Y16.2%10Y2.4%+13.7%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ28.8%7.7%+21.1%
TTM20.2%9.1%+11.1%
YOY20.3%12.9%+7.4%
5Y16.2%11.3%+4.9%
10Y2.4%9.3%-6.9%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Aixtron to the Semiconductor Equipment & Materials industry mean.
  • 6.0% Return on Assets means that Aixtron generated €0.06 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of AIXTRON SE:

  • The MRQ is 6.0%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 3.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.0%TTM3.8%+2.2%
TTM3.8%YOY3.0%+0.8%
TTM3.8%5Y2.6%+1.1%
5Y2.6%10Y1.0%+1.6%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ6.0%0.9%+5.1%
TTM3.8%1.2%+2.6%
YOY3.0%1.9%+1.1%
5Y2.6%1.7%+0.9%
10Y1.0%1.5%-0.5%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Aixtron to the Semiconductor Equipment & Materials industry mean.
  • 7.9% Return on Equity means Aixtron generated €0.08 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of AIXTRON SE:

  • The MRQ is 7.9%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 5.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ7.9%TTM5.0%+2.9%
TTM5.0%YOY4.0%+1.0%
TTM5.0%5Y3.4%+1.6%
5Y3.4%10Y1.3%+2.1%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ7.9%1.8%+6.1%
TTM5.0%2.0%+3.0%
YOY4.0%3.5%+0.5%
5Y3.4%2.8%+0.6%
10Y1.3%2.4%-1.1%

1.2. Operating Efficiency of AIXTRON SE.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Aixtron is operating .

  • Measures how much profit Aixtron 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 Aixtron to the Semiconductor Equipment & Materials industry mean.
  • An Operating Margin of 27.1% means the company generated €0.27  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of AIXTRON SE:

  • The MRQ is 27.1%. The company is operating very efficient. +2
  • The TTM is 21.3%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ27.1%TTM21.3%+5.8%
TTM21.3%YOY20.6%+0.7%
TTM21.3%5Y16.8%+4.5%
5Y16.8%10Y3.2%+13.6%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ27.1%13.8%+13.3%
TTM21.3%3.9%+17.4%
YOY20.6%13.2%+7.4%
5Y16.8%11.8%+5.0%
10Y3.2%7.8%-4.6%
1.2.2. Operating Ratio

Measures how efficient Aixtron is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Semiconductor Equipment & Materials industry mean).
  • An Operation Ratio of 0.73 means that the operating costs are €0.73 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of AIXTRON SE:

  • The MRQ is 0.729. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.788. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.729TTM0.788-0.059
TTM0.788YOY0.797-0.009
TTM0.7885Y0.839-0.051
5Y0.83910Y0.986-0.148
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7291.471-0.742
TTM0.7881.450-0.662
YOY0.7971.414-0.617
5Y0.8391.424-0.585
10Y0.9861.296-0.310

1.3. Liquidity of AIXTRON SE.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Semiconductor Equipment & Materials industry mean).
  • A Current Ratio of 3.12 means the company has €3.12 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of AIXTRON SE:

  • The MRQ is 3.122. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.107. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.122TTM3.107+0.014
TTM3.107YOY3.445-0.338
TTM3.1075Y3.737-0.630
5Y3.73710Y3.734+0.003
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1222.408+0.714
TTM3.1072.491+0.616
YOY3.4452.569+0.876
5Y3.7372.705+1.032
10Y3.7342.375+1.359
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Aixtron to the Semiconductor Equipment & Materials industry mean.
  • A Quick Ratio of 1.80 means the company can pay off €1.80 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of AIXTRON SE:

  • The MRQ is 1.802. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.126. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.802TTM2.126-0.324
TTM2.126YOY3.529-1.403
TTM2.1265Y3.390-1.264
5Y3.39010Y3.515-0.125
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8020.853+0.949
TTM2.1260.906+1.220
YOY3.5291.025+2.504
5Y3.3901.177+2.213
10Y3.5151.166+2.349

1.4. Solvency of AIXTRON SE.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Aixtron to Semiconductor Equipment & Materials industry mean.
  • A Debt to Asset Ratio of 0.25 means that Aixtron assets are financed with 24.5% credit (debt) and the remaining percentage (100% - 24.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of AIXTRON SE:

  • The MRQ is 0.245. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.254. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.245TTM0.254-0.009
TTM0.254YOY0.234+0.020
TTM0.2545Y0.212+0.042
5Y0.21210Y0.202+0.010
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2450.364-0.119
TTM0.2540.360-0.106
YOY0.2340.374-0.140
5Y0.2120.362-0.150
10Y0.2020.373-0.171
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Aixtron to the Semiconductor Equipment & Materials industry mean.
  • A Debt to Equity ratio of 32.5% means that company has €0.32 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of AIXTRON SE:

  • The MRQ is 0.325. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.341. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.325TTM0.341-0.017
TTM0.341YOY0.307+0.034
TTM0.3415Y0.273+0.069
5Y0.27310Y0.256+0.017
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3250.606-0.281
TTM0.3410.569-0.228
YOY0.3070.611-0.304
5Y0.2730.582-0.309
10Y0.2560.649-0.393

2. Market Valuation of AIXTRON SE

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 Aixtron generates.

  • Above 15 is considered overpriced but always compare Aixtron to the Semiconductor Equipment & Materials industry mean.
  • A PE ratio of 17.63 means the investor is paying €17.63 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of AIXTRON SE:

  • The EOD is 10.669. Based on the earnings, the company is underpriced. +1
  • The MRQ is 17.633. Based on the earnings, the company is fair priced.
  • The TTM is 78.422. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD10.669MRQ17.633-6.965
MRQ17.633TTM78.422-60.789
TTM78.422YOY33.238+45.184
TTM78.4225Y32.276+46.146
5Y32.27610Y28.763+3.513
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
EOD10.66922.261-11.592
MRQ17.63320.807-3.174
TTM78.42224.101+54.321
YOY33.23814.695+18.543
5Y32.27624.795+7.481
10Y28.76323.687+5.076
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of AIXTRON SE:

  • The EOD is -24.219. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -40.030. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -13.072. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-24.219MRQ-40.030+15.811
MRQ-40.030TTM-13.072-26.958
TTM-13.072YOY13.565-26.637
TTM-13.0725Y17.998-31.070
5Y17.99810Y-21.504+39.502
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
EOD-24.2196.555-30.774
MRQ-40.0305.072-45.102
TTM-13.0723.148-16.220
YOY13.5653.980+9.585
5Y17.9983.197+14.801
10Y-21.504-0.399-21.105
2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Semiconductor Equipment & Materials industry mean).
  • A PB ratio of 5.60 means the investor is paying €5.60 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of AIXTRON SE:

  • The EOD is 3.385. Based on the equity, the company is fair priced.
  • The MRQ is 5.595. Based on the equity, the company is overpriced. -1
  • The TTM is 5.375. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD3.385MRQ5.595-2.210
MRQ5.595TTM5.375+0.220
TTM5.375YOY4.392+0.983
TTM5.3755Y3.763+1.611
5Y3.76310Y3.040+0.724
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
EOD3.3852.443+0.942
MRQ5.5952.461+3.134
TTM5.3752.488+2.887
YOY4.3922.469+1.923
5Y3.7632.809+0.954
10Y3.0402.996+0.044
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of AIXTRON SE 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--0.5370.280+92%0.131+310%0.155+246%0.070+670%
Book Value Per Share--6.9106.305+10%5.460+27%4.942+40%4.203+64%
Current Ratio--3.1223.107+0%3.445-9%3.737-16%3.734-16%
Debt To Asset Ratio--0.2450.254-4%0.234+5%0.212+16%0.202+21%
Debt To Equity Ratio--0.3250.341-5%0.307+6%0.273+19%0.256+27%
Dividend Per Share---0.155-100%0.297-100%0.123-100%0.062-100%
Eps--0.5480.323+70%0.221+148%0.181+202%0.077+615%
Free Cash Flow Per Share---0.241-0.243+1%0.016-1594%-0.065-73%-0.051-79%
Free Cash Flow To Equity Per Share---0.246-0.323+31%-0.061-75%-0.103-58%-0.061-75%
Gross Profit Margin--0.9350.720+30%0.864+8%0.930+1%0.789+18%
Intrinsic Value_10Y_max---5.822--------
Intrinsic Value_10Y_min---6.954--------
Intrinsic Value_1Y_max---0.260--------
Intrinsic Value_1Y_min---0.449--------
Intrinsic Value_3Y_max---1.028--------
Intrinsic Value_3Y_min---1.572--------
Intrinsic Value_5Y_max---2.093--------
Intrinsic Value_5Y_min---2.930--------
Market Cap2630111940.000-65%4350588331.8803818398192.970+14%2725613792.336+60%2206446709.539+97%1558747165.340+179%
Net Profit Margin--0.2880.202+43%0.203+42%0.162+78%0.024+1091%
Operating Margin--0.2710.213+27%0.206+32%0.168+61%0.032+754%
Operating Ratio--0.7290.788-7%0.797-9%0.839-13%0.986-26%
Pb Ratio3.385-65%5.5955.375+4%4.392+27%3.763+49%3.040+84%
Pe Ratio10.669-65%17.63378.422-78%33.238-47%32.276-45%28.763-39%
Price Per Share23.390-65%38.66033.950+14%24.019+61%19.562+98%13.811+180%
Price To Free Cash Flow Ratio-24.219+39%-40.030-13.072-67%13.565-395%17.998-322%-21.504-46%
Price To Total Gains Ratio43.578-65%72.028104.437-31%60.788+18%82.996-13%-744.766+1134%
Quick Ratio--1.8022.126-15%3.529-49%3.390-47%3.515-49%
Return On Assets--0.0600.038+59%0.030+100%0.026+129%0.010+497%
Return On Equity--0.0790.050+59%0.040+100%0.034+136%0.013+510%
Total Gains Per Share--0.5370.435+23%0.428+26%0.278+93%0.131+309%
Usd Book Value--843672128.915769428563.479+10%672463741.250+25%605008423.196+39%514936551.473+64%
Usd Book Value Change Per Share--0.5820.304+92%0.142+310%0.168+246%0.076+670%
Usd Book Value Per Share--7.4976.841+10%5.924+27%5.362+40%4.560+64%
Usd Dividend Per Share---0.168-100%0.322-100%0.134-100%0.067-100%
Usd Eps--0.5950.350+70%0.239+148%0.197+202%0.083+615%
Usd Free Cash Flow---29480535.000-29703502.500+1%2028136.250-1554%-7941494.750-73%-6273687.000-79%
Usd Free Cash Flow Per Share---0.262-0.264+1%0.018-1594%-0.071-73%-0.056-79%
Usd Free Cash Flow To Equity Per Share---0.267-0.351+31%-0.066-75%-0.112-58%-0.066-75%
Usd Market Cap2853671454.900-65%4720388340.0904142962039.372+14%2957290964.685+60%2393994679.850+97%1691240674.393+179%
Usd Price Per Share25.378-65%41.94636.836+14%26.060+61%21.224+98%14.985+180%
Usd Profit--66923885.00039381160.000+70%27243536.250+146%22188304.250+202%9377193.875+614%
Usd Revenue--232418935.000170854678.750+36%125634048.750+85%111259914.500+109%85118385.625+173%
Usd Total Gains Per Share--0.5820.472+23%0.464+26%0.302+93%0.142+309%
 EOD+3 -5MRQTTM+30 -6YOY+23 -135Y+22 -1410Y+23 -13

3.2. Fundamental Score

Let's check the fundamental score of AIXTRON SE based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1510.669
Price to Book Ratio (EOD)Between0-13.385
Net Profit Margin (MRQ)Greater than00.288
Operating Margin (MRQ)Greater than00.271
Quick Ratio (MRQ)Greater than11.802
Current Ratio (MRQ)Greater than13.122
Debt to Asset Ratio (MRQ)Less than10.245
Debt to Equity Ratio (MRQ)Less than10.325
Return on Equity (MRQ)Greater than0.150.079
Return on Assets (MRQ)Greater than0.050.060
Total8/10 (80.0%)

3.3. Technical Score

Let's check the technical score of AIXTRON SE based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5052.943
Ma 20Greater thanMa 5022.566
Ma 50Greater thanMa 10023.232
Ma 100Greater thanMa 20027.990
OpenGreater thanClose23.090
Total1/5 (20.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2022-12-312023-03-312023-06-302023-09-302023-12-31
Long-term Assets Other  705235,875236,580-103,867132,713224132,937-132,9370



Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in EUR. All numbers in thousands.

Summary
Total Assets1,029,946
Total Liabilities252,368
Total Stockholder Equity777,368
 As reported
Total Liabilities 252,368
Total Stockholder Equity+ 777,368
Total Assets = 1,029,946

Assets

Total Assets1,029,946
Total Current Assets763,668
Long-term Assets266,278
Total Current Assets
Cash And Cash Equivalents 98,022
Short-term Investments 83,655
Net Receivables 175,501
Inventory 405,604
Other Current Assets 886
Total Current Assets  (as reported)763,668
Total Current Assets  (calculated)763,668
+/-0
Long-term Assets
Property Plant Equipment 147,751
Goodwill 72,292
Intangible Assets 4,436
Long-term Assets  (as reported)266,278
Long-term Assets  (calculated)224,479
+/- 41,799

Liabilities & Shareholders' Equity

Total Current Liabilities244,625
Long-term Liabilities7,743
Total Stockholder Equity777,368
Total Current Liabilities
Short-term Debt 1,633
Accounts payable 57,761
Other Current Liabilities 43,944
Total Current Liabilities  (as reported)244,625
Total Current Liabilities  (calculated)103,338
+/- 141,287
Long-term Liabilities
Capital Lease Obligations 5,436
Long-term Liabilities  (as reported)7,743
Long-term Liabilities  (calculated)5,436
+/- 2,307
Total Stockholder Equity
Common Stock112,535
Retained Earnings 265,531
Accumulated Other Comprehensive Income 4,171
Other Stockholders Equity 395,131
Total Stockholder Equity (as reported)777,368
Total Stockholder Equity (calculated)777,368
+/-0
Other
Capital Stock112,535
Cash and Short Term Investments 181,677
Common Stock Shares Outstanding 112,535
Current Deferred Revenue141,287
Liabilities and Stockholders Equity 1,029,946
Net Debt -92,586
Net Invested Capital 777,368
Net Working Capital 519,043
Property Plant and Equipment Gross 269,163
Short Long Term Debt Total 5,436



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-31
> Total Assets 
0
312,830
300,290
237,137
233,015
240,275
260,901
263,482
256,159
261,613
266,590
297,294
313,121
325,688
339,669
315,574
306,554
301,612
357,047
573,094
695,064
761,886
817,188
823,432
822,491
825,850
832,539
777,259
741,033
703,754
619,687
559,971
504,881
496,371
490,163
563,193
553,150
539,198
532,519
533,547
542,972
542,245
528,627
481,953
445,702
430,576
438,671
436,234
429,232
415,046
424,093
455,117
452,583
486,593
509,024
538,861
532,747
527,117
540,061
562,960
565,578
569,803
577,028
590,426
654,816
685,424
690,415
740,696
759,749
765,319
816,064
902,577
926,437
901,863
943,193
1,029,946
1,029,946943,193901,863926,437902,577816,064765,319759,749740,696690,415685,424654,816590,426577,028569,803565,578562,960540,061527,117532,747538,861509,024486,593452,583455,117424,093415,046429,232436,234438,671430,576445,702481,953528,627542,245542,972533,547532,519539,198553,150563,193490,163496,371504,881559,971619,687703,754741,033777,259832,539825,850822,491823,432817,188761,886695,064573,094357,047301,612306,554315,574339,669325,688313,121297,294266,590261,613256,159263,482260,901240,275233,015237,137300,290312,8300
   > Total Current Assets 
0
115,341
101,891
92,562
92,121
104,697
126,811
135,507
131,175
138,129
149,083
179,644
201,642
213,490
219,535
197,836
191,172
189,732
245,193
454,409
566,056
608,836
679,246
655,736
658,201
658,387
656,991
581,442
540,382
495,329
415,199
387,554
336,068
330,012
324,663
410,457
400,320
387,849
381,039
384,358
390,510
374,050
361,003
314,396
282,846
269,585
280,130
279,727
278,606
277,552
285,295
313,824
306,871
339,910
359,182
388,764
378,388
376,113
388,227
411,976
412,803
416,893
394,336
378,192
435,224
521,906
521,716
566,680
580,665
580,689
615,777
692,907
716,784
687,672
724,317
763,668
763,668724,317687,672716,784692,907615,777580,689580,665566,680521,716521,906435,224378,192394,336416,893412,803411,976388,227376,113378,388388,764359,182339,910306,871313,824285,295277,552278,606279,727280,130269,585282,846314,396361,003374,050390,510384,358381,039387,849400,320410,457324,663330,012336,068387,554415,199495,329540,382581,442656,991658,387658,201655,736679,246608,836566,056454,409245,193189,732191,172197,836219,535213,490201,642179,644149,083138,129131,175135,507126,811104,69792,12192,562101,891115,3410
       Cash And Cash Equivalents 
0
41,401
31,460
31,411
35,450
37,731
52,403
46,751
43,713
53,877
53,734
72,056
68,610
57,756
58,151
67,622
76,559
74,411
75,082
211,192
250,609
241,186
262,584
182,118
200,712
202,335
190,688
172,892
185,864
129,135
108,476
99,734
113,514
115,697
119,048
167,454
132,995
122,828
135,001
116,580
124,010
124,125
117,456
116,305
101,341
100,933
117,402
120,031
162,982
169,267
176,075
226,526
223,234
234,708
230,367
236,207
220,380
231,374
233,087
270,819
273,348
231,067
177,785
187,259
163,701
155,877
138,733
150,863
173,921
145,974
139,387
104,751
90,936
77,744
76,956
98,022
98,02276,95677,74490,936104,751139,387145,974173,921150,863138,733155,877163,701187,259177,785231,067273,348270,819233,087231,374220,380236,207230,367234,708223,234226,526176,075169,267162,982120,031117,402100,933101,341116,305117,456124,125124,010116,580135,001122,828132,995167,454119,048115,697113,51499,734108,476129,135185,864172,892190,688202,335200,712182,118262,584241,186250,609211,19275,08274,41176,55967,62258,15157,75668,61072,05653,73453,87743,71346,75152,40337,73135,45031,41131,46041,4010
       Short-term Investments 
0
0
0
0
0
0
0
2,781
0
0
0
0
0
0
0
3,007
5,000
10,000
36,000
90,000
121,000
130,000
181,970
202,587
194,093
139,897
127,906
122,323
103,000
105,760
100,544
109,756
106,424
100,164
88,430
138,853
159,044
152,751
125,518
151,494
139,209
131,283
126,044
93,089
80,553
60,403
46,080
40,021
30,600
27,837
27,797
20,000
0
0
15,000
27,500
27,500
27,500
27,500
27,500
27,500
57,500
84,977
62,422
117,304
192,366
192,016
201,625
200,645
200,177
199,835
220,410
236,580
132,713
132,937
83,655
83,655132,937132,713236,580220,410199,835200,177200,645201,625192,016192,366117,30462,42284,97757,50027,50027,50027,50027,50027,50027,50015,0000020,00027,79727,83730,60040,02146,08060,40380,55393,089126,044131,283139,209151,494125,518152,751159,044138,85388,430100,164106,424109,756100,544105,760103,000122,323127,906139,897194,093202,587181,970130,000121,00090,00036,00010,0005,0003,00700000002,7810000000
       Net Receivables 
0
20,707
0
24,190
17,699
21,155
16,694
29,144
0
25,575
32,704
33,542
32,473
34,372
35,134
38,965
31,519
26,028
44,430
49,324
73,843
89,080
64,134
89,103
71,244
102,903
56,226
0
42,535
31,632
38,202
44,418
34,368
33,175
28,520
35,229
34,237
31,293
0
28,732
26,775
24,165
23,386
29,540
20,412
24,134
30,858
63,860
29,735
22,193
21,390
23,690
30,161
38,519
36,414
50,678
34,839
28,041
33,188
32,597
18,365
26,351
21,393
46,006
43,862
36,406
39,064
90,177
51,234
61,057
53,597
141,886
68,838
119,194
108,996
175,501
175,501108,996119,19468,838141,88653,59761,05751,23490,17739,06436,40643,86246,00621,39326,35118,36532,59733,18828,04134,83950,67836,41438,51930,16123,69021,39022,19329,73563,86030,85824,13420,41229,54023,38624,16526,77528,732031,29334,23735,22928,52033,17534,36844,41838,20231,63242,535056,226102,90371,24489,10364,13489,08073,84349,32444,43026,02831,51938,96535,13434,37232,47333,54232,70425,575029,14416,69421,15517,69924,190020,7070
       Other Current Assets 
0
7,261
25,494
3,873
4,879
8,134
4,901
3,682
40,966
8,197
9,778
13,938
32,757
39,273
28,788
10,973
7,597
8,880
11,329
14,341
18,075
17,558
17,312
14,707
28,830
26,904
26,658
101,674
14,185
12,971
10,047
7,660
7,638
21,438
20,833
2,738
7,018
8,299
37,031
5,858
11,710
8,707
7,080
4,645
6,907
5,904
6,643
65,471
35,154
44,070
41,253
24,277
37,448
45,148
42,440
51,531
50,291
35,447
39,720
34,635
26,763
37,103
29,950
49,424
56,905
11,742
14,604
1,850
11,380
11,892
13,787
2,266
25,389
25,231
24,895
886
88624,89525,23125,3892,26613,78711,89211,3801,85014,60411,74256,90549,42429,95037,10326,76334,63539,72035,44750,29151,53142,44045,14837,44824,27741,25344,07035,15465,4716,6435,9046,9074,6457,0808,70711,7105,85837,0318,2997,0182,73820,83321,4387,6387,66010,04712,97114,185101,67426,65826,90428,83014,70717,31217,55818,07514,34111,3298,8807,59710,97328,78839,27332,75713,9389,7788,19740,9663,6824,9018,1344,8793,87325,4947,2610
   > Long-term Assets 
0
197,489
198,399
144,575
140,894
135,578
134,090
127,975
124,985
123,484
117,508
117,651
111,479
112,198
120,134
117,738
115,382
111,880
111,854
118,685
129,008
153,050
137,942
167,696
164,290
167,463
175,548
195,817
200,651
208,425
204,488
172,417
168,813
166,359
165,500
152,736
152,830
151,349
151,480
149,189
152,462
168,195
167,624
167,557
162,856
160,991
158,541
156,507
150,626
137,494
138,798
141,293
145,712
146,683
149,842
150,097
154,359
151,004
151,834
150,984
152,775
152,910
182,692
212,234
219,592
163,518
168,699
174,016
179,084
184,630
200,287
209,670
209,653
214,191
218,876
266,278
266,278218,876214,191209,653209,670200,287184,630179,084174,016168,699163,518219,592212,234182,692152,910152,775150,984151,834151,004154,359150,097149,842146,683145,712141,293138,798137,494150,626156,507158,541160,991162,856167,557167,624168,195152,462149,189151,480151,349152,830152,736165,500166,359168,813172,417204,488208,425200,651195,817175,548167,463164,290167,696137,942153,050129,008118,685111,854111,880115,382117,738120,134112,198111,479117,651117,508123,484124,985127,975134,090135,578140,894144,575198,399197,4890
       Property Plant Equipment 
0
48,941
51,525
42,147
41,198
39,909
38,605
36,381
35,114
33,921
33,505
35,176
36,448
36,616
37,973
39,417
34,030
32,768
32,806
37,758
39,417
48,637
49,554
77,910
81,978
83,863
89,925
96,176
98,708
99,759
97,629
97,552
95,278
94,034
92,433
79,866
80,241
78,307
78,180
77,299
79,378
80,603
80,924
81,332
78,963
77,235
75,612
74,157
68,893
65,256
63,995
64,322
63,842
64,413
63,841
63,111
66,256
64,603
64,845
64,539
65,879
66,596
66,927
63,469
65,358
65,906
70,576
74,013
77,294
79,196
88,082
98,980
99,089
102,278
106,217
147,751
147,751106,217102,27899,08998,98088,08279,19677,29474,01370,57665,90665,35863,46966,92766,59665,87964,53964,84564,60366,25663,11163,84164,41363,84264,32263,99565,25668,89374,15775,61277,23578,96381,33280,92480,60379,37877,29978,18078,30780,24179,86692,43394,03495,27897,55297,62999,75998,70896,17689,92583,86381,97877,91049,55448,63739,41737,75832,80632,76834,03039,41737,97336,61636,44835,17633,50533,92135,11436,38138,60539,90941,19842,14751,52548,9410
       Goodwill 
0
0
0
70,948
69,562
67,016
67,340
65,052
64,424
63,816
60,999
59,067
54,936
55,097
59,225
58,858
61,125
59,117
57,051
58,275
60,954
66,981
60,783
62,201
58,729
57,540
61,711
64,078
64,122
64,437
64,595
64,346
63,975
63,839
64,256
64,115
64,195
64,528
64,841
64,813
65,724
77,079
75,709
75,902
74,588
74,382
73,828
74,563
74,481
68,650
71,054
71,229
71,136
71,557
71,524
71,599
72,202
71,682
72,237
72,369
72,173
71,658
71,235
70,977
71,859
71,686
71,909
72,319
72,503
72,986
73,506
72,452
72,358
72,534
72,763
72,292
72,29272,76372,53472,35872,45273,50672,98672,50372,31971,90971,68671,85970,97771,23571,65872,17372,36972,23771,68272,20271,59971,52471,55771,13671,22971,05468,65074,48174,56373,82874,38274,58875,90275,70977,07965,72464,81364,84164,52864,19564,11564,25663,83963,97564,34664,59564,43764,12264,07861,71157,54058,72962,20160,78366,98160,95458,27557,05159,11761,12558,85859,22555,09754,93659,06760,99963,81664,42465,05267,34067,01669,56270,948000
       Intangible Assets 
0
140,876
138,532
19,751
18,514
17,103
16,334
15,097
14,195
13,588
12,537
12,527
11,263
10,941
10,881
10,279
9,725
8,767
7,815
7,766
7,548
7,352
7,759
6,977
6,158
5,683
6,550
6,205
5,738
5,347
4,821
4,218
3,759
3,437
3,214
3,058
2,769
2,671
2,607
2,458
2,323
5,702
6,386
6,392
5,979
5,820
5,521
5,426
5,170
1,462
1,814
1,763
1,617
1,679
1,587
2,125
2,422
2,349
2,204
2,372
2,843
2,814
2,746
2,876
2,428
2,533
2,170
2,246
2,411
3,010
3,319
3,267
3,307
3,146
3,330
4,436
4,4363,3303,1463,3073,2673,3193,0102,4112,2462,1702,5332,4282,8762,7462,8142,8432,3722,2042,3492,4222,1251,5871,6791,6171,7631,8141,4625,1705,4265,5215,8205,9796,3926,3865,7022,3232,4582,6072,6712,7693,0583,2143,4373,7594,2184,8215,3475,7386,2056,5505,6836,1586,9777,7597,3527,5487,7667,8158,7679,72510,27910,88110,94111,26312,52712,53713,58814,19515,09716,33417,10318,51419,751138,532140,8760
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,361
2,082
2,126
1,935
3,979
9,117
9,034
12,890
13,262
13,479
12,370
12,548
11,704
11,880
11,842
11,784
14,415
19,446
22,902
23,563
25,438
26,876
28,759
35,380
34,971
34,899
36,233
36,566
0
036,56636,23334,89934,97135,38028,75926,87625,43823,56322,90219,44614,41511,78411,84211,88011,70412,54812,37013,47913,26212,8909,0349,1173,9791,9352,1262,0822,36100000000000000000000000000000000000000000000000
> Total Liabilities 
0
63,798
48,504
53,678
53,766
65,274
83,400
79,540
65,146
65,419
69,905
98,628
113,730
123,175
128,846
102,180
83,375
78,810
126,581
159,565
247,527
285,127
281,878
223,108
171,299
198,881
196,581
148,919
119,651
115,474
105,054
89,951
110,337
114,656
108,626
97,790
100,042
95,625
99,953
117,845
123,748
143,689
132,107
85,448
70,102
65,389
78,799
66,493
72,531
75,280
81,881
86,211
71,866
98,552
109,558
109,217
91,542
80,776
89,047
98,816
102,648
104,700
105,649
94,048
149,769
182,192
152,857
148,530
152,243
171,707
201,370
239,260
258,715
227,172
226,581
252,368
252,368226,581227,172258,715239,260201,370171,707152,243148,530152,857182,192149,76994,048105,649104,700102,64898,81689,04780,77691,542109,217109,55898,55271,86686,21181,88175,28072,53166,49378,79965,38970,10285,448132,107143,689123,748117,84599,95395,625100,04297,790108,626114,656110,33789,951105,054115,474119,651148,919196,581198,881171,299223,108281,878285,127247,527159,565126,58178,81083,375102,180128,846123,175113,73098,62869,90565,41965,14679,54083,40065,27453,76653,67848,50463,7980
   > Total Current Liabilities 
0
62,663
45,953
49,405
49,475
61,196
79,968
76,451
62,151
62,521
67,160
96,180
111,429
120,912
126,511
100,053
81,219
76,719
124,142
157,366
245,328
282,914
279,860
222,068
170,848
198,543
196,332
148,562
119,451
115,248
104,811
88,505
108,648
112,946
106,702
95,421
97,829
93,665
98,388
116,543
122,438
139,906
128,985
81,849
67,056
62,473
75,806
62,316
68,322
72,743
80,159
84,242
70,344
97,053
107,889
107,393
86,597
76,097
84,280
94,330
98,503
100,458
100,807
87,452
141,942
174,984
145,850
140,059
144,485
164,325
192,031
229,268
250,257
219,365
218,909
244,625
244,625218,909219,365250,257229,268192,031164,325144,485140,059145,850174,984141,94287,452100,807100,45898,50394,33084,28076,09786,597107,393107,88997,05370,34484,24280,15972,74368,32262,31675,80662,47367,05681,849128,985139,906122,438116,54398,38893,66597,82995,421106,702112,946108,64888,505104,811115,248119,451148,562196,332198,543170,848222,068279,860282,914245,328157,366124,14276,71981,219100,053126,511120,912111,42996,18067,16062,52162,15176,45179,96861,19649,47549,40545,95362,6630
       Short-term Debt 
0
9,540
3
3
3
3
3
3
1
1
1
0
0
0
0
3,007
5,000
10,000
36,000
90,000
121,000
130,000
181,970
202,587
194,093
139,897
127,906
122,323
103,000
105,760
100,544
109,756
106,424
100,164
88,430
138,853
159,044
152,751
125,518
151,494
139,209
131,283
126,044
93,089
80,553
60,403
46,080
40,021
30,600
27,837
27,797
20,000
0
0
15,000
27,500
27,500
27,500
27,500
864
27,500
57,500
84,977
734
0
0
0
979
0
0
0
2,088
-162,275
-139,300
-125,455
1,633
1,633-125,455-139,300-162,2752,08800097900073484,97757,50027,50086427,50027,50027,50027,50015,0000020,00027,79727,83730,60040,02146,08060,40380,55393,089126,044131,283139,209151,494125,518152,751159,044138,85388,430100,164106,424109,756100,544105,760103,000122,323127,906139,897194,093202,587181,970130,000121,00090,00036,00010,0005,0003,00700001113333339,5400
       Accounts payable 
0
16,968
13,403
17,465
15,543
20,449
25,369
29,926
22,739
21,695
23,334
23,798
25,521
26,943
28,915
18,826
11,405
20,257
29,114
21,419
38,647
32,979
43,312
39,643
40,829
40,265
42,881
20,527
15,509
16,510
9,338
9,683
7,609
11,727
14,307
13,517
17,054
14,387
23,847
16,397
12,775
12,558
16,517
9,814
8,796
11,021
12,596
14,593
15,189
13,894
13,130
14,265
14,299
18,902
16,982
27,815
15,533
11,187
14,006
19,367
15,904
17,821
14,740
10,846
15,590
22,431
23,065
19,585
22,451
30,928
36,672
46,098
50,792
45,751
52,718
57,761
57,76152,71845,75150,79246,09836,67230,92822,45119,58523,06522,43115,59010,84614,74017,82115,90419,36714,00611,18715,53327,81516,98218,90214,29914,26513,13013,89415,18914,59312,59611,0218,7969,81416,51712,55812,77516,39723,84714,38717,05413,51714,30711,7277,6099,6839,33816,51015,50920,52742,88140,26540,82939,64343,31232,97938,64721,41929,11420,25711,40518,82628,91526,94325,52123,79823,33421,69522,73929,92625,36920,44915,54317,46513,40316,9680
       Other Current Liabilities 
0
34,923
32,547
31,207
32,930
38,066
53,457
14,570
39,411
40,380
43,508
72,132
85,698
93,873
97,526
81,190
62,252
48,718
84,049
118,849
184,139
220,376
214,316
47,570
119,957
41,655
52,961
121,631
35,111
29,311
33,692
30,267
45,545
47,470
38,674
33,823
29,875
27,349
72,420
30,428
27,949
30,183
25,988
43,851
23,357
19,323
18,892
43,806
49,703
55,388
63,524
65,590
54,906
77,024
88,944
77,608
68,446
61,748
67,053
69,012
78,984
80,282
83,726
72,449
126,352
152,553
122,785
103,758
122,034
133,397
155,359
39,845
199,465
173,614
166,191
43,944
43,944166,191173,614199,46539,845155,359133,397122,034103,758122,785152,553126,35272,44983,72680,28278,98469,01267,05361,74868,44677,60888,94477,02454,90665,59063,52455,38849,70343,80618,89219,32323,35743,85125,98830,18327,94930,42872,42027,34929,87533,82338,67447,47045,54530,26733,69229,31135,111121,63152,96141,655119,95747,570214,316220,376184,139118,84984,04948,71862,25281,19097,52693,87385,69872,13243,50840,38039,41114,57053,45738,06632,93031,20732,54734,9230
   > Long-term Liabilities 
0
1,135
2,551
4,273
4,291
4,078
3,432
3,089
2,995
2,897
2,745
2,449
2,300
2,263
2,335
2,128
2,156
2,091
2,439
2,199
2,199
2,213
2,018
1,040
451
338
249
357
200
226
243
1,446
1,689
1,710
1,924
2,369
2,213
1,960
1,565
1,302
1,310
3,783
3,122
3,599
3,046
2,916
2,993
4,177
4,209
2,537
1,722
1,969
1,522
1,499
1,669
1,824
4,945
4,679
4,767
4,486
4,145
4,242
4,842
6,596
7,827
7,208
7,007
8,471
7,758
7,382
9,339
9,992
8,458
7,807
7,672
7,743
7,7437,6727,8078,4589,9929,3397,3827,7588,4717,0077,2087,8276,5964,8424,2424,1454,4864,7674,6794,9451,8241,6691,4991,5221,9691,7222,5374,2094,1772,9932,9163,0463,5993,1223,7831,3101,3021,5651,9602,2132,3691,9241,7101,6891,4462432262003572493384511,0402,0182,2132,1992,1992,4392,0912,1562,1282,3352,2632,3002,4492,7452,8972,9953,0893,4324,0784,2914,2732,5511,1350
       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
4,177
4,209
2,537
1,722
1,969
1,522
1,499
1,669
1,824
4,945
4,679
4,767
1,938
1,800
2,082
2,692
3,979
4,324
3,552
3,809
5,175
4,266
3,561
3,107
4,017
0
0
0
0
00004,0173,1073,5614,2665,1753,8093,5524,3243,9792,6922,0821,8001,9384,7674,6794,9451,8241,6691,4991,5221,9691,7222,5374,2094,17700000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
249,032
251,786
183,459
179,249
175,000
177,501
183,942
191,014
196,194
196,686
198,666
199,392
202,513
210,823
213,394
223,179
222,802
230,466
413,529
447,537
476,759
535,310
600,324
651,192
626,969
635,958
628,340
621,382
588,280
514,633
470,020
394,544
381,715
381,537
465,403
453,108
443,573
432,566
415,702
419,224
398,556
396,520
396,505
375,600
365,187
359,872
369,741
356,701
339,766
342,212
368,906
380,717
388,041
399,466
428,585
440,202
445,424
450,190
462,722
461,646
463,967
470,425
495,386
504,351
503,078
537,396
591,993
607,328
593,417
614,508
663,112
667,519
674,494
716,397
777,368
777,368716,397674,494667,519663,112614,508593,417607,328591,993537,396503,078504,351495,386470,425463,967461,646462,722450,190445,424440,202428,585399,466388,041380,717368,906342,212339,766356,701369,741359,872365,187375,600396,505396,520398,556419,224415,702432,566443,573453,108465,403381,537381,715394,544470,020514,633588,280621,382628,340635,958626,969651,192600,324535,310476,759447,537413,529230,466222,802223,179213,394210,823202,513199,392198,666196,686196,194191,014183,942177,501175,000179,249183,459251,786249,0320
   Common Stock
0
89,617
89,702
87,731
87,769
87,899
87,746
87,836
87,971
88,570
88,687
89,280
89,109
89,757
89,590
89,905
89,692
90,193
90,260
99,588
99,766
99,992
99,994
100,101
100,451
100,701
100,709
0
0
100,822
100,829
100,896
101,001
101,136
101,152
111,535
111,545
111,523
111,542
111,591
111,598
111,571
111,577
111,582
111,582
111,598
111,642
111,657
111,657
111,657
111,661
111,802
111,802
111,837
111,837
111,840
111,840
111,840
111,840
111,840
111,840
111,840
111,840
111,843
111,964
112,118
112,205
112,208
112,212
112,352
112,354
112,383
112,388
112,509
112,526
112,535
112,535112,526112,509112,388112,383112,354112,352112,212112,208112,205112,118111,964111,843111,840111,840111,840111,840111,840111,840111,840111,840111,837111,837111,802111,802111,661111,657111,657111,657111,642111,598111,582111,582111,577111,571111,598111,591111,542111,523111,545111,535101,152101,136101,001100,896100,829100,82200100,709100,701100,451100,10199,99499,99299,76699,58890,26090,19389,69289,90589,59089,75789,10989,28088,68788,57087,97187,83687,74687,89987,76987,73189,70289,6170
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
-1,601
-27,650
9,108
7,522
4,031
4,413
2,068
-34,562
35
-3,617
-7,203
-12,568
-13,768
-11,019
-13,788
0
0
0
-44,410
0
0
0
-11,335
-16,145
-20,185
0
-58,729
0
-4,172
-558
-2,553
-3,203
0
0
-8,683
-9,343
-7,130
0
3,132
0
13,124
0
12,249
0
0
0
-110,594
0
0
0
-107,562
0
0
0
-90,801
0
0
0
-98,360
0
0
0
-103,534
0
0
0
0
0
0
0
5,804
5,271
4,870
5,786
4,171
4,1715,7864,8705,2715,8040000000-103,534000-98,360000-90,801000-107,562000-110,59400012,249013,12403,1320-7,130-9,343-8,68300-3,203-2,553-558-4,1720-58,7290-20,185-16,145-11,335000-44,410000-13,788-11,019-13,768-12,568-7,203-3,61735-34,5622,0684,4134,0317,5229,108-27,650-1,6010
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
375,273
375,460
375,647
375,933
376,399
378,622
381,599
383,644
384,687
385,917
387,234
388,313
389,694
391,113
392,790
394,189
0
0394,189392,790391,113389,694388,313387,234385,917384,687383,644381,599378,622376,399375,933375,647375,460375,27300000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
120,160
155,921
95,877
96,360
96,684
96,997
97,444
133,387
99,540
100,204
102,723
103,088
105,646
105,877
106,698
97,489
101,514
97,481
291,259
248,849
251,333
253,148
267,070
270,121
272,232
260,996
423,753
370,379
277,347
278,424
278,952
280,003
275,623
273,878
370,842
370,992
370,909
372,678
371,781
387,890
372,228
383,011
372,636
379,512
380,177
379,934
494,206
384,058
378,529
376,502
481,955
373,876
377,463
376,942
469,640
381,851
379,720
379,959
479,197
380,442
379,338
378,537
482,174
383,409
4,426
388,818
6,726
392,997
395,261
397,278
389,694
391,113
392,790
394,189
395,131
395,131394,189392,790391,113389,694397,278395,261392,9976,726388,8184,426383,409482,174378,537379,338380,442479,197379,959379,720381,851469,640376,942377,463373,876481,955376,502378,529384,058494,206379,934380,177379,512372,636383,011372,228387,890371,781372,678370,909370,992370,842273,878275,623280,003278,952278,424277,347370,379423,753260,996272,232270,121267,070253,148251,333248,849291,25997,481101,51497,489106,698105,877105,646103,088102,723100,20499,540133,38797,44496,99796,68496,36095,877155,921120,1600



Balance Sheet

Currency in EUR. All numbers in thousands.