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

Allianz SE VNA O.N.
Buy, Hold or Sell?

Let's analyze Allianz together

I guess you are interested in Allianz SE VNA O.N.. 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 Allianz SE VNA O.N.. 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 Allianz SE VNA O.N.

I send you an email if I find something interesting about Allianz SE VNA O.N..

1. Quick Overview

1.1. Quick analysis of Allianz (30 sec.)










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

How much money do you get?

How much money do you get?
€55.35
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
€148.41
Expected worth in 1 year
€196.16
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
€97.52
Return On Investment
33.8%

For what price can you sell your share?

Current Price per Share
€288.40
Expected price per share
€267.10 - €
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Allianz (5 min.)




Live pricePrice per Share (EOD)
€288.40
Intrinsic Value Per Share
€162.77 - €569.75
Total Value Per Share
€311.17 - €718.16

2.2. Growth of Allianz (5 min.)




Is Allianz growing?

Current yearPrevious yearGrowGrow %
How rich?$65.4b$61.4b$3.9b6.1%

How much money is Allianz making?

Current yearPrevious yearGrowGrow %
Making money$9.4b$7.1b$2.3b24.8%
Net Profit Margin6.9%5.1%--

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

2.3. Financial Health of Allianz (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Allianz is €288.40. 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 Allianz.
  • 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 Allianz, 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 €148.41. Based on the TTM, the Book Value Change Per Share is €11.94 per quarter. Based on the YOY, the Book Value Change Per Share is €-68.11 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 €12.44 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Allianz.

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 Eps23.978.3%23.978.3%17.646.1%19.726.8%18.306.3%
Usd Book Value Change Per Share13.284.6%13.284.6%-75.74-26.3%0.070.0%3.541.2%
Usd Dividend Per Share13.844.8%13.844.8%13.384.6%11.704.1%10.093.5%
Usd Total Gains Per Share27.119.4%27.119.4%-62.36-21.6%11.774.1%13.644.7%
Usd Price Per Share269.07-269.07-223.42-237.90-210.65-
Price to Earnings Ratio11.23-11.23-12.67-12.14-11.51-
Price-to-Total Gains Ratio9.92-9.92--3.58-7.73-14.84-
Price to Book Ratio1.63-1.63-1.47-1.26-1.18-
Price-to-Total Gains Ratio9.92-9.92--3.58-7.73-14.84-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share320.72964
Number of shares3
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share13.8411.70
Usd Book Value Change Per Share13.280.07
Usd Total Gains Per Share27.1111.77
Gains per Quarter (3 shares)81.3435.32
Gains per Year (3 shares)325.35141.27
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
11661593151401131
23323196402812272
34984789654213413
466463712905623554
583079716157024695
699695619408435836
71162111522659836977
8132812742590112371118
9149414342915126481259
10166015933240140481400

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 Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%19.01.00.095.0%
Book Value Change Per Share1.00.00.0100.0%2.01.00.066.7%4.01.00.080.0%7.03.00.070.0%13.07.00.065.0%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%20.00.00.0100.0%
Total Gains per Share1.00.00.0100.0%2.01.00.066.7%4.01.00.080.0%9.01.00.090.0%16.04.00.080.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Allianz SE VNA O.N. 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--11.93711.9370%-68.107+671%0.063+18846%3.187+275%
Book Value Per Share--148.407148.4070%136.470+9%175.662-16%161.969-8%
Current Ratio--0.8870.8870%44.073-98%45.780-98%54.989-98%
Debt To Asset Ratio--0.9390.9390%0.946-1%0.931+1%0.927+1%
Debt To Equity Ratio--16.74916.7490%18.772-11%14.681+14%13.642+23%
Dividend Per Share--12.44212.4420%12.031+3%10.523+18%9.075+37%
Eps--21.55121.5510%15.862+36%17.734+22%16.457+31%
Free Cash Flow Per Share--56.32456.3240%40.351+40%62.402-10%59.646-6%
Free Cash Flow To Equity Per Share--41.88141.8810%23.983+75%51.414-19%49.734-16%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--569.750--------
Intrinsic Value_10Y_min--162.768--------
Intrinsic Value_1Y_max--61.396--------
Intrinsic Value_1Y_min--43.008--------
Intrinsic Value_3Y_max--181.190--------
Intrinsic Value_3Y_min--106.864--------
Intrinsic Value_5Y_max--297.032--------
Intrinsic Value_5Y_min--145.727--------
Market Cap112896777907.200+15%95888652086.85095888652086.8500%81322940218.800+18%87467322823.240+10%80665184970.945+19%
Net Profit Margin--0.0690.0690%0.051+34%0.062+11%0.063+9%
Operating Margin--0.1120.1120%0.100+13%0.119-6%0.111+1%
Operating Ratio--1.5291.5290%1.504+2%1.503+2%1.200+27%
Pb Ratio1.943+16%1.6301.6300%1.472+11%1.257+30%1.184+38%
Pe Ratio13.382+16%11.22711.2270%12.665-11%12.140-8%11.505-2%
Price Per Share288.400+16%241.950241.9500%200.900+20%213.920+13%189.414+28%
Price To Free Cash Flow Ratio5.120+16%4.2964.2960%4.979-14%3.640+18%3.319+29%
Price To Total Gains Ratio11.830+16%9.9249.9240%-3.583+136%7.734+28%14.842-33%
Quick Ratio--27.90427.9040%88.520-68%97.045-71%112.887-75%
Return On Assets--0.0090.0090%0.006+42%0.007+27%0.007+20%
Return On Equity--0.1590.1590%0.125+27%0.111+43%0.109+46%
Total Gains Per Share--24.37924.3790%-56.076+330%10.586+130%12.262+99%
Usd Book Value--65409273600.00065409273600.0000%61434628200.000+6%80124358380.000-18%77036723940.000-15%
Usd Book Value Change Per Share--13.27513.2750%-75.742+671%0.070+18846%3.544+275%
Usd Book Value Per Share--165.043165.0430%151.768+9%195.354-16%180.126-8%
Usd Dividend Per Share--13.83713.8370%13.379+3%11.702+18%10.092+37%
Usd Eps--23.96723.9670%17.641+36%19.722+22%18.302+31%
Usd Free Cash Flow--24824296200.00024824296200.0000%18165041400.000+37%28493114100.000-13%28418158560.000-13%
Usd Free Cash Flow Per Share--62.63862.6380%44.875+40%69.398-10%66.332-6%
Usd Free Cash Flow To Equity Per Share--46.57646.5760%26.671+75%57.177-19%55.310-16%
Usd Market Cap125552506710.597+15%106637769985.786106637769985.7860%90439241817.328+18%97272409711.725+10%89707752206.188+19%
Usd Price Per Share320.730+16%269.073269.0730%223.421+20%237.900+13%210.647+28%
Usd Profit--9498446100.0009498446100.0000%7140794100.000+33%8061168060.000+18%7810055880.000+22%
Usd Revenue--138607695600.000138607695600.0000%139993372200.000-1%131064988560.000+6%124095124230.000+12%
Usd Total Gains Per Share--27.11227.1120%-62.362+330%11.772+130%13.636+99%
 EOD+4 -4MRQTTM+0 -0YOY+29 -65Y+18 -1710Y+18 -17

3.3 Fundamental Score

Let's check the fundamental score of Allianz SE VNA O.N. based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1513.382
Price to Book Ratio (EOD)Between0-11.943
Net Profit Margin (MRQ)Greater than00.069
Operating Margin (MRQ)Greater than00.112
Quick Ratio (MRQ)Greater than127.904
Current Ratio (MRQ)Greater than10.887
Debt to Asset Ratio (MRQ)Less than10.939
Debt to Equity Ratio (MRQ)Less than116.749
Return on Equity (MRQ)Greater than0.150.159
Return on Assets (MRQ)Greater than0.050.009
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Allianz SE VNA O.N. based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5074.608
Ma 20Greater thanMa 50281.820
Ma 50Greater thanMa 100268.702
Ma 100Greater thanMa 200265.159
OpenGreater thanClose289.600
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Allianz SE VNA O.N.

Allianz SE, together with its subsidiaries, provides property-casualty insurance, life/health insurance, and asset management products and services worldwide. The company's Property-Casualty segment offers various insurance products, including motor liability and own damage, accident, general liability, fire and property, legal expense, credit, and travel to private and corporate customers. Its Life/Health segment provides a range of life and health insurance products on an individual and a group basis, such as annuities, endowment and term insurance, and unit-linked and investment-oriented products, as well as private and supplemental health, and long-term care insurance products. The company's Asset Management segment offers institutional and retail asset management products and services to third-party investors comprising equity and fixed income funds, and multi-assets; and alternative investment products that include real estate, infrastructure debt/equity, real assets, liquid alternatives, and solutions. Its Corporate and Other segment provides banking services for retail clients, as well as digital investment services. Allianz SE was founded in 1890 and is headquartered in Munich, Germany.

Fundamental data was last updated by Penke on 2024-09-13 18:36:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not 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 just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Allianz to the Insurance - Diversified industry mean.
  • A Net Profit Margin of 6.9% means that €0.07 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Allianz SE VNA O.N.:

  • The MRQ is 6.9%. The company is making a profit. +1
  • The TTM is 6.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.9%TTM6.9%0.0%
TTM6.9%YOY5.1%+1.8%
TTM6.9%5Y6.2%+0.7%
5Y6.2%10Y6.3%-0.1%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Allianz to the Insurance - Diversified industry mean.
  • 0.9% Return on Assets means that Allianz generated €0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Allianz SE VNA O.N.:

  • The MRQ is 0.9%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.9%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM0.9%0.0%
TTM0.9%YOY0.6%+0.3%
TTM0.9%5Y0.7%+0.2%
5Y0.7%10Y0.7%0.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Allianz to the Insurance - Diversified industry mean.
  • 15.9% Return on Equity means Allianz generated €0.16 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Allianz SE VNA O.N.:

  • The MRQ is 15.9%. Using its investors money, the company is efficient in making profit. +1
  • The TTM is 15.9%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ15.9%TTM15.9%0.0%
TTM15.9%YOY12.5%+3.4%
TTM15.9%5Y11.1%+4.8%
5Y11.1%10Y10.9%+0.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Allianz SE VNA O.N..

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Allianz is operating .

  • Measures how much profit Allianz 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 Allianz to the Insurance - Diversified industry mean.
  • An Operating Margin of 11.2% means the company generated €0.11  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Allianz SE VNA O.N.:

  • The MRQ is 11.2%. The company is operating less efficient.
  • The TTM is 11.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.2%TTM11.2%0.0%
TTM11.2%YOY10.0%+1.3%
TTM11.2%5Y11.9%-0.7%
5Y11.9%10Y11.1%+0.8%
4.3.2.2. Operating Ratio

Measures how efficient Allianz is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance - Diversified industry mean).
  • An Operation Ratio of 1.53 means that the operating costs are €1.53 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Allianz SE VNA O.N.:

  • The MRQ is 1.529. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.529. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.529TTM1.5290.000
TTM1.529YOY1.504+0.024
TTM1.5295Y1.503+0.026
5Y1.50310Y1.200+0.303
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Allianz SE VNA O.N..

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Insurance - Diversified industry mean).
  • A Current Ratio of 0.89 means the company has €0.89 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Allianz SE VNA O.N.:

  • The MRQ is 0.887. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.887. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.887TTM0.8870.000
TTM0.887YOY44.073-43.187
TTM0.8875Y45.780-44.893
5Y45.78010Y54.989-9.209
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Allianz to the Insurance - Diversified industry mean.
  • A Quick Ratio of 27.90 means the company can pay off €27.90 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Allianz SE VNA O.N.:

  • The MRQ is 27.904. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 27.904. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ27.904TTM27.9040.000
TTM27.904YOY88.520-60.616
TTM27.9045Y97.045-69.142
5Y97.04510Y112.887-15.841
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Allianz SE VNA O.N..

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Allianz to Insurance - Diversified industry mean.
  • A Debt to Asset Ratio of 0.94 means that Allianz assets are financed with 93.9% credit (debt) and the remaining percentage (100% - 93.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Allianz SE VNA O.N.:

  • The MRQ is 0.939. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.939. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.939TTM0.9390.000
TTM0.939YOY0.946-0.007
TTM0.9395Y0.931+0.008
5Y0.93110Y0.927+0.004
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Allianz to the Insurance - Diversified industry mean.
  • A Debt to Equity ratio of 1,674.9% means that company has €16.75 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Allianz SE VNA O.N.:

  • The MRQ is 16.749. The company is unable to pay all its debts with equity. -1
  • The TTM is 16.749. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ16.749TTM16.7490.000
TTM16.749YOY18.772-2.023
TTM16.7495Y14.681+2.068
5Y14.68110Y13.642+1.039
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Allianz to the Insurance - Diversified industry mean.
  • A PE ratio of 11.23 means the investor is paying €11.23 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Allianz SE VNA O.N.:

  • The EOD is 13.382. Based on the earnings, the company is underpriced. +1
  • The MRQ is 11.227. Based on the earnings, the company is underpriced. +1
  • The TTM is 11.227. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD13.382MRQ11.227+2.155
MRQ11.227TTM11.2270.000
TTM11.227YOY12.665-1.438
TTM11.2275Y12.140-0.913
5Y12.14010Y11.505+0.635
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 Allianz SE VNA O.N.:

  • The EOD is 5.120. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.296. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 4.296. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD5.120MRQ4.296+0.825
MRQ4.296TTM4.2960.000
TTM4.296YOY4.979-0.683
TTM4.2965Y3.640+0.656
5Y3.64010Y3.319+0.321
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Insurance - Diversified industry mean).
  • A PB ratio of 1.63 means the investor is paying €1.63 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Allianz SE VNA O.N.:

  • The EOD is 1.943. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.630. Based on the equity, the company is underpriced. +1
  • The TTM is 1.630. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.943MRQ1.630+0.313
MRQ1.630TTM1.6300.000
TTM1.630YOY1.472+0.158
TTM1.6305Y1.257+0.374
5Y1.25710Y1.184+0.073
4.6.2. Total Gains per Share

2.4. Latest News of Allianz SE VNA O.N.

Does Allianz SE VNA O.N. still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Allianz SE VNA O.N. to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-09-17
18:00
All You Need to Know About Allianz (ALIZY) Rating Upgrade to BuyRead
2024-09-17
15:40
Is Allianz (ALIZY) Stock Outpacing Its Finance Peers This Year?Read
2024-09-17
15:40
Are Investors Undervaluing Allianz (ALIZY) Right Now?Read
2024-08-23
19:17
HSBC India Forms Bancassurance Partnership With Bajaj AllianzRead
2024-08-23
06:00
Europe’s Harvests From Grapes to Apples Hit by Chaotic WeatherRead
2024-08-20
05:03
Top German Dividend Stocks: Allianz And 2 More Yielding InvestmentsRead
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

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

 2019-12-312020-12-312021-12-312022-12-312023-12-31
Other Current Liabilities  -3,331,000-1,602,000-4,933,000-1,760,000-6,693,0003,881,000-2,812,00042,837,00040,025,000
Net Debt  15,656,0003,273,00018,929,000-4,204,00014,725,0001,240,00015,965,000-24,943,000-8,978,000
Long-term Assets Other  -651,588,000-40,455,000-692,043,000-6,219,000-698,262,000121,404,000-576,858,0001,415,787,000838,929,000
Net Working Capital  602,366,00028,188,000630,554,0005,056,000635,610,000-126,267,000509,343,000-514,027,000-4,684,000



6.2. Latest Balance Sheet

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

Summary
Total Assets958,455,000
Total Liabilities899,639,000
Total Stockholder Equity53,713,000
 As reported
Total Liabilities 899,639,000
Total Stockholder Equity+ 53,713,000
Total Assets = 958,455,000

Assets

Total Assets958,455,000
Total Current Assets36,705,000
Long-term Assets921,750,000
Total Current Assets
Cash And Cash Equivalents 29,210,000
Short-term Investments 562,693,000
Net Receivables 7,943,000
Total Current Assets  (as reported)36,705,000
Total Current Assets  (calculated)599,846,000
+/- 563,141,000
Long-term Assets
Property Plant Equipment 10,216,000
Goodwill 16,621,000
Long Term Investments 695,025,000
Intangible Assets 2,028,000
Long-term Assets  (as reported)921,750,000
Long-term Assets  (calculated)723,890,000
+/- 197,860,000

Liabilities & Shareholders' Equity

Total Current Liabilities41,389,000
Long-term Liabilities858,250,000
Total Stockholder Equity53,713,000
Total Current Liabilities
Short-term Debt 461,000
Accounts payable 231,000
Other Current Liabilities 40,025,000
Total Current Liabilities  (as reported)41,389,000
Total Current Liabilities  (calculated)40,717,000
+/- 672,000
Long-term Liabilities
Long-term Liabilities  (as reported)858,250,000
Long-term Liabilities  (calculated)0
+/- 858,250,000
Total Stockholder Equity
Common Stock1,170,000
Retained Earnings 30,702,000
Accumulated Other Comprehensive Income 21,841,000
Total Stockholder Equity (as reported)53,713,000
Total Stockholder Equity (calculated)53,713,000
+/-0
Other
Capital Stock1,170,000
Cash and Short Term Investments 584,264,000
Common Stock Shares Outstanding 396,316
Current Deferred Revenue672,000
Liabilities and Stockholders Equity 958,455,000
Net Debt -8,978,000
Net Invested Capital 58,477,000
Net Working Capital -4,684,000
Property Plant and Equipment Gross 26,087,000
Short Long Term Debt Total 20,232,000



6.3. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312004-12-312003-12-312002-12-312001-12-312000-12-31
> Total Assets 
441,380,379
0
0
0
0
0
1,110,081,000
1,061,149,000
955,576,000
584,045,000
624,945,000
641,472,000
694,621,000
711,530,000
805,787,000
848,942,000
883,809,000
901,300,000
897,567,000
1,011,185,000
1,060,012,000
1,139,429,000
1,021,503,000
958,455,000
958,455,0001,021,503,0001,139,429,0001,060,012,0001,011,185,000897,567,000901,300,000883,809,000848,942,000805,787,000711,530,000694,621,000641,472,000624,945,000584,045,000955,576,0001,061,149,0001,110,081,00000000441,380,379
   > Total Current Assets 
416,395,452
0
0
0
0
0
310,929,000
299,338,000
251,057,000
285,134,000
327,062,000
344,372,000
395,691,000
403,230,000
479,777,000
503,207,000
526,731,000
537,517,000
537,845,000
611,654,000
640,196,000
648,150,000
521,168,000
36,705,000
36,705,000521,168,000648,150,000640,196,000611,654,000537,845,000537,517,000526,731,000503,207,000479,777,000403,230,000395,691,000344,372,000327,062,000285,134,000251,057,000299,338,000310,929,00000000416,395,452
       Cash And Cash Equivalents 
0
0
0
0
0
0
33,031,000
31,337,000
8,958,000
6,089,000
8,747,000
10,492,000
12,437,000
11,207,000
13,863,000
14,842,000
14,463,000
17,120,000
17,233,000
18,476,000
16,595,000
20,844,000
19,823,000
29,210,000
29,210,00019,823,00020,844,00016,595,00018,476,00017,233,00017,120,00014,463,00014,842,00013,863,00011,207,00012,437,00010,492,0008,747,0006,089,0008,958,00031,337,00033,031,000000000
       Short-term Investments 
0
0
0
0
0
0
277,898,000
268,001,000
242,099,000
279,045,000
318,315,000
333,880,000
383,254,000
392,023,000
465,914,000
488,365,000
512,268,000
520,397,000
520,612,000
593,178,000
623,601,000
627,306,000
501,345,000
562,693,000
562,693,000501,345,000627,306,000623,601,000593,178,000520,612,000520,397,000512,268,000488,365,000465,914,000392,023,000383,254,000333,880,000318,315,000279,045,000242,099,000268,001,000277,898,000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
16,727,000
17,634,000
17,295,000
18,073,000
18,449,000
19,528,000
20,925,000
21,408,000
22,929,000
24,234,000
7,943,000
7,943,00024,234,00022,929,00021,408,00020,925,00019,528,00018,449,00018,073,00017,295,00017,634,00016,727,0000000000000000
       Other Current Assets 
416,395,452
0
0
0
0
0
286,919,000
273,152,000
416,694,000
-23,292,000
-59,499,000
-74,440,000
-120,303,000
-119,698,000
-176,549,000
-181,914,000
-198,054,000
-200,857,000
-208,007,000
67,092,000
74,693,000
73,966,000
74,343,000
36,705,000
36,705,00074,343,00073,966,00074,693,00067,092,000-208,007,000-200,857,000-198,054,000-181,914,000-176,549,000-119,698,000-120,303,000-74,440,000-59,499,000-23,292,000416,694,000273,152,000286,919,00000000416,395,452
   > Long-term Assets 
24,984,927
0
0
0
0
0
512,233,000
488,659,000
287,825,000
322,203,000
357,382,000
371,540,000
419,233,000
427,998,000
502,559,000
527,649,000
555,132,000
564,640,000
567,729,000
651,588,000
692,043,000
698,262,000
576,858,000
921,750,000
921,750,000576,858,000698,262,000692,043,000651,588,000567,729,000564,640,000555,132,000527,649,000502,559,000427,998,000419,233,000371,540,000357,382,000322,203,000287,825,000488,659,000512,233,0000000024,984,927
       Property Plant Equipment 
14,557,797
0
0
0
0
0
7,433,000
6,539,000
5,480,000
5,838,000
6,214,000
4,768,000
6,667,000
6,732,000
7,464,000
8,813,000
9,538,000
9,647,000
9,682,000
12,542,000
12,374,000
12,214,000
12,259,000
10,216,000
10,216,00012,259,00012,214,00012,374,00012,542,0009,682,0009,647,0009,538,0008,813,0007,464,0006,732,0006,667,0004,768,0006,214,0005,838,0005,480,0006,539,0007,433,0000000014,557,797
       Goodwill 
0
0
0
0
0
0
12,144,000
12,453,000
11,221,000
12,014,000
12,020,000
11,722,000
11,679,000
11,544,000
12,166,000
12,101,000
12,372,000
11,848,000
12,330,000
13,207,000
13,489,000
15,945,000
16,254,000
16,621,000
16,621,00016,254,00015,945,00013,489,00013,207,00012,330,00011,848,00012,372,00012,101,00012,166,00011,544,00011,679,00011,722,00012,020,00012,014,00011,221,00012,453,00012,144,000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
403,620,000
477,602,000
501,178,000
530,838,000
540,800,000
543,322,000
623,117,000
663,059,000
665,406,000
538,759,000
695,025,000
695,025,000538,759,000665,406,000663,059,000623,117,000543,322,000540,800,000530,838,000501,178,000477,602,000403,620,0000000000000000
       Intangible Assets 
10,427,131
0
0
0
0
0
928,000
960,000
230,000
1,462,000
1,361,000
2,975,000
1,411,000
1,556,000
1,589,000
1,342,000
1,381,000
1,414,000
1,436,000
1,589,000
2,115,000
2,787,000
2,647,000
2,028,000
2,028,0002,647,0002,787,0002,115,0001,589,0001,436,0001,414,0001,381,0001,342,0001,589,0001,556,0001,411,0002,975,0001,361,0001,462,000230,000960,000928,0000000010,427,131
       Long-term Assets Other 
0
0
0
0
0
0
-512,233,000
-488,659,000
-287,825,000
-322,203,000
-357,382,000
-371,540,000
-419,233,000
-427,998,000
-502,559,000
-527,649,000
-555,132,000
-564,640,000
-567,729,000
-651,588,000
-692,043,000
-698,262,000
-576,858,000
838,929,000
838,929,000-576,858,000-698,262,000-692,043,000-651,588,000-567,729,000-564,640,000-555,132,000-527,649,000-502,559,000-427,998,000-419,233,000-371,540,000-357,382,000-322,203,000-287,825,000-488,659,000-512,233,000000000
> Total Liabilities 
389,413,657
0
0
0
0
0
1,053,251,000
1,009,768,000
918,328,000
541,758,000
578,383,000
594,219,000
638,403,000
658,681,000
742,085,000
782,843,000
813,416,000
832,698,000
833,888,000
933,820,000
975,418,000
1,055,207,000
966,261,000
899,639,000
899,639,000966,261,0001,055,207,000975,418,000933,820,000833,888,000832,698,000813,416,000782,843,000742,085,000658,681,000638,403,000594,219,000578,383,000541,758,000918,328,0001,009,768,0001,053,251,00000000389,413,657
   > Total Current Liabilities 
0
0
0
0
0
0
8,684,000
8,393,000
8,242,000
8,009,000
8,139,000
8,412,000
8,084,000
7,685,000
8,009,000
8,043,000
8,269,000
7,777,000
8,186,000
9,288,000
9,642,000
12,540,000
11,825,000
41,389,000
41,389,00011,825,00012,540,0009,642,0009,288,0008,186,0007,777,0008,269,0008,043,0008,009,0007,685,0008,084,0008,412,0008,139,0008,009,0008,242,0008,393,0008,684,000000000
       Short-term Debt 
0
0
0
0
0
0
277,898,000
268,001,000
242,099,000
279,045,000
318,315,000
333,880,000
383,254,000
392,023,000
465,914,000
488,365,000
512,268,000
520,397,000
520,612,000
2,829,000
4,382,000
6,100,000
2,246,000
461,000
461,0002,246,0006,100,0004,382,0002,829,000520,612,000520,397,000512,268,000488,365,000465,914,000392,023,000383,254,000333,880,000318,315,000279,045,000242,099,000268,001,000277,898,000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
28,577,000
28,503,000
46,172,000
34,183,000
500,000
1,493,000
1,252,000
0
0
0
0
00001,252,0001,493,000500,00034,183,00046,172,00028,503,00028,577,0000000000000000
       Accounts payable 
0
0
0
0
0
0
8,684,000
8,393,000
8,242,000
8,009,000
8,139,000
8,412,000
8,084,000
7,685,000
8,009,000
8,043,000
8,269,000
7,777,000
8,186,000
9,288,000
9,642,000
12,540,000
11,825,000
231,000
231,00011,825,00012,540,0009,642,0009,288,0008,186,0007,777,0008,269,0008,043,0008,009,0007,685,0008,084,0008,412,0008,139,0008,009,0008,242,0008,393,0008,684,000000000
       Other Current Liabilities 
0
0
0
0
0
0
-8,684,000
-8,393,000
-8,242,000
-8,009,000
-8,139,000
-8,412,000
-8,084,000
-7,685,000
-8,009,000
-8,043,000
-8,269,000
-7,777,000
-8,186,000
-3,331,000
-4,933,000
-6,693,000
-2,812,000
40,025,000
40,025,000-2,812,000-6,693,000-4,933,000-3,331,000-8,186,000-7,777,000-8,269,000-8,043,000-8,009,000-7,685,000-8,084,000-8,412,000-8,139,000-8,009,000-8,242,000-8,393,000-8,684,000000000
   > Long-term Liabilities 
15,238,633
0
0
0
0
0
169,435,000
145,241,000
34,229,000
36,193,000
34,944,000
36,426,000
47,461,000
46,148,000
48,498,000
50,549,000
39,445,000
41,012,000
37,306,000
41,172,000
44,670,000
41,788,000
11,825,000
858,250,000
858,250,00011,825,00041,788,00044,670,00041,172,00037,306,00041,012,00039,445,00050,549,00048,498,00046,148,00047,461,00036,426,00034,944,00036,193,00034,229,000145,241,000169,435,0000000015,238,633
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
32,133,000
34,183,000
31,816,000
32,723,000
31,341,000
37,962,000
37,212,000
33,422,000
0
033,422,00037,212,00037,962,00031,341,00032,723,00031,816,00034,183,00032,133,000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
586,508,000
666,841,000
692,267,000
718,021,000
735,814,000
747,306,000
832,901,000
865,633,000
916,330,000
829,513,000
0
0829,513,000916,330,000865,633,000832,901,000747,306,000735,814,000718,021,000692,267,000666,841,000586,508,0000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,968,000
4,348,000
5,086,000
0
0
0
0
0
0
0
00000005,086,0004,348,0005,968,00000000000000000
> Total Stockholder Equity
35,715,309
0
0
0
0
0
49,650,000
47,753,000
33,684,000
40,166,000
44,491,000
44,915,000
53,553,000
50,084,000
60,747,000
63,144,000
67,341,000
65,553,000
61,232,000
74,002,000
80,821,000
79,952,000
51,474,000
53,713,000
53,713,00051,474,00079,952,00080,821,00074,002,00061,232,00065,553,00067,341,00063,144,00060,747,00050,084,00053,553,00044,915,00044,491,00040,166,00033,684,00047,753,00049,650,0000000035,715,309
   Common Stock
8,019,573
0
0
0
0
0
1,106,000
1,152,000
1,160,000
1,162,000
1,164,000
1,166,000
1,167,000
1,169,000
1,170,000
1,170,000
1,170,000
1,170,000
1,170,000
1,170,000
1,170,000
1,170,000
1,170,000
1,170,000
1,170,0001,170,0001,170,0001,170,0001,170,0001,170,0001,170,0001,170,0001,170,0001,170,0001,169,0001,167,0001,166,0001,164,0001,162,0001,160,0001,152,0001,106,000000008,019,573
   Retained Earnings 
14,205,290
0
0
0
0
0
0
0
0
9,902,000
13,325,000
13,745,000
16,907,000
18,005,000
19,878,000
24,222,000
27,336,000
27,199,000
27,967,000
29,632,000
31,371,000
32,784,000
35,350,000
30,702,000
30,702,00035,350,00032,784,00031,371,00029,632,00027,967,00027,199,00027,336,00024,222,00019,878,00018,005,00016,907,00013,745,00013,325,0009,902,0000000000014,205,290
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27,758,000
0
27,758,000
27,758,000
27,758,000
27,758,000
27,732,000
27,732,000
0
027,732,00027,732,00027,758,00027,758,00027,758,00027,758,000027,758,000000000000000000
   Treasury Stock00-32,000-30,000-55,000-84,000-115,0000-159,000-222,00000000000000000
   Other Stockholders Equity 
13,490,447
0
0
0
0
0
48,544,000
46,601,000
32,524,000
29,102,000
30,002,000
30,004,000
35,479,000
30,910,000
39,699,000
37,752,000
38,835,000
37,184,000
32,095,000
27,704,000
30,016,000
32,432,000
14,954,000
0
014,954,00032,432,00030,016,00027,704,00032,095,00037,184,00038,835,00037,752,00039,699,00030,910,00035,479,00030,004,00030,002,00029,102,00032,524,00046,601,00048,544,0000000013,490,447



6.4. Balance Sheets

Currency in EUR. All numbers in thousands.