0 XP   0   0   0

Aperam SA
Buy, Hold or Sell?

Let's analyse Aperam together

PenkeI guess you are interested in Aperam 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 Aperam 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.

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

Get notifications about Aperam SA

I send you an email if I find something interesting about Aperam SA.

Quick analysis of Aperam (30 sec.)










1. Valuation of Aperam (5 min.)




Current price per share

€32.05

2. Growth of Aperam (5 min.)




Is Aperam growing?

Current yearPrevious yearGrowGrow %
How rich?$3.6b$2.7b$847m23.8%

How much money is Aperam making?

Current yearPrevious yearGrowGrow %
Making money$167.4m$259.3m-$91.8m-54.9%
Net Profit Margin7.0%18.5%--

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

3. Financial Health of Aperam (5 min.)




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




  Industry Rankings (Steel)  


Richest
#51 / 347

Most Revenue
#66 / 347

Most Profit
#41 / 347

Most Efficient
#102 / 347


Fundamentals of Aperam

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 less efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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.

1.1. Profitability of Aperam SA.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Aperam to the Steel industry mean.
  • A Net Profit Margin of 0.0% means that €0.00 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Aperam SA:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM7.0%-7.0%
TTM7.0%YOY18.5%-11.5%
TTM7.0%5Y8.0%-1.0%
5Y8.0%10Y5.8%+2.2%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.4%-3.4%
TTM7.0%3.9%+3.1%
YOY18.5%6.2%+12.3%
5Y8.0%3.5%+4.5%
10Y5.8%2.8%+3.0%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Aperam to the Steel industry mean.
  • 0.0% Return on Assets means that Aperam generated €0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Aperam SA:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM2.6%-2.6%
TTM2.6%YOY5.3%-2.7%
TTM2.6%5Y2.4%+0.2%
5Y2.4%10Y1.7%+0.7%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.3%-1.3%
TTM2.6%1.5%+1.1%
YOY5.3%2.4%+2.9%
5Y2.4%1.4%+1.0%
10Y1.7%1.0%+0.7%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Aperam to the Steel industry mean.
  • 0.0% Return on Equity means Aperam generated €0.00 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Aperam SA:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM4.8%-4.8%
TTM4.8%YOY9.2%-4.5%
TTM4.8%5Y4.1%+0.7%
5Y4.1%10Y2.8%+1.2%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.5%-2.5%
TTM4.8%3.2%+1.6%
YOY9.2%5.4%+3.8%
5Y4.1%2.8%+1.3%
10Y2.8%1.9%+0.9%

1.2. Operating Efficiency of Aperam SA.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Aperam is operating .

  • Measures how much profit Aperam 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 Aperam to the Steel industry mean.
  • An Operating Margin of 0.0% means the company generated €0.00  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Aperam SA:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM10.5%-10.5%
TTM10.5%YOY20.0%-9.5%
TTM10.5%5Y9.8%+0.7%
5Y9.8%10Y4.2%+5.5%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-8.0%-8.0%
TTM10.5%4.7%+5.8%
YOY20.0%8.8%+11.2%
5Y9.8%5.0%+4.8%
10Y4.2%3.8%+0.4%
1.2.2. Operating Ratio

Measures how efficient Aperam is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Steel industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are €0.00 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Aperam SA:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.015-0.015
TTM0.015YOY-+0.015
TTM0.0155Y0.757-0.742
5Y0.75710Y0.827-0.071
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.708-1.708
TTM0.0151.694-1.679
YOY-1.634-1.634
5Y0.7571.635-0.878
10Y0.8271.365-0.538

1.3. Liquidity of Aperam SA.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Steel industry mean).
  • A Current Ratio of 1.97 means the company has €1.97 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Aperam SA:

  • The MRQ is 1.974. The company is able to pay all its short-term debts. +1
  • The TTM is 2.580. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.974TTM2.580-0.606
TTM2.580YOY2.628-0.048
TTM2.5805Y2.257+0.322
5Y2.25710Y1.696+0.562
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9741.662+0.312
TTM2.5801.644+0.936
YOY2.6281.577+1.051
5Y2.2571.575+0.682
10Y1.6961.413+0.283
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Aperam to the Steel industry mean.
  • A Quick Ratio of 0.24 means the company can pay off €0.24 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Aperam SA:

  • The MRQ is 0.244. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.698. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ0.244TTM1.698-1.454
TTM1.698YOY1.885-0.187
TTM1.6985Y1.330+0.368
5Y1.33010Y0.828+0.502
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2440.534-0.290
TTM1.6980.595+1.103
YOY1.8850.704+1.181
5Y1.3300.640+0.690
10Y0.8280.598+0.230

1.4. Solvency of Aperam SA.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Aperam to Steel industry mean.
  • A Debt to Asset Ratio of 0.46 means that Aperam assets are financed with 45.8% credit (debt) and the remaining percentage (100% - 45.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Aperam SA:

  • The MRQ is 0.458. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.429. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.458TTM0.429+0.029
TTM0.429YOY0.395+0.035
TTM0.4295Y0.385+0.044
5Y0.38510Y0.399-0.014
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4580.470-0.012
TTM0.4290.479-0.050
YOY0.3950.482-0.087
5Y0.3850.500-0.115
10Y0.3990.519-0.120
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Aperam to the Steel industry mean.
  • A Debt to Equity ratio of 84.6% means that company has €0.85 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Aperam SA:

  • The MRQ is 0.846. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.776. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.846TTM0.776+0.070
TTM0.776YOY0.686+0.090
TTM0.7765Y0.654+0.123
5Y0.65410Y0.690-0.036
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8460.880-0.034
TTM0.7760.927-0.151
YOY0.6860.928-0.242
5Y0.6541.032-0.378
10Y0.6901.192-0.502

2. Market Valuation of Aperam SA

2. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Aperam to the Steel industry mean.
  • A PE ratio of 0.00 means the investor is paying €0.00 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Aperam SA:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM9.606-9.606
TTM9.606YOY17.581-7.975
TTM9.6065Y38.325-28.719
5Y38.32510Y43.024-4.699
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-11.282-11.282
TTM9.60611.282-1.676
YOY17.58114.228+3.353
5Y38.32516.141+22.184
10Y43.02424.136+18.888

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

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

  • At or below 1 is considered healthy (always compare to Steel industry mean).
  • A PB ratio of 0.63 means the investor is paying €0.63 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Aperam SA:

  • The EOD is 0.682. Very good. +2
  • The MRQ is 0.628. Very good. +2
  • The TTM is 0.695. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.682MRQ0.628+0.054
MRQ0.628TTM0.695-0.067
TTM0.695YOY1.395-0.701
TTM0.6955Y1.018-0.323
5Y1.01810Y0.992+0.026
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD0.6820.936-0.254
MRQ0.6280.977-0.349
TTM0.6950.976-0.281
YOY1.3951.193+0.202
5Y1.0181.064-0.046
10Y0.9921.137-0.145
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Aperam SA 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--1.5512.263-31%2.581-40%0.757+105%0.339+357%
Book Value Growth--0.9921.036-4%1.078-8%1.016-2%1.020-3%
Book Value Per Share--46.99143.930+7%31.899+47%32.374+45%32.230+46%
Book Value Per Share Growth--1.0341.055-2%1.086-5%1.024+1%1.021+1%
Current Ratio--1.9742.580-23%2.628-25%2.257-13%1.696+16%
Debt To Asset Ratio--0.4580.429+7%0.395+16%0.385+19%0.399+15%
Debt To Equity Ratio--0.8460.776+9%0.686+23%0.654+30%0.690+23%
Dividend Per Share--0.4990.495+1%0.440+13%0.459+9%0.316+58%
Dividend Per Share Growth--1.0141.036-2%0.999+1%1.056-4%1.094-7%
Eps---2.021-100%3.062-100%1.399-100%0.962-100%
Eps Growth---0.629-100%1.543-100%1.214-100%1.216-100%
Free Cash Flow Per Share--0.9141.151-21%1.257-27%0.823+11%0.807+13%
Free Cash Flow Per Share Growth--0.3291.155-72%1.257-74%2.087-84%2.560-87%
Free Cash Flow To Equity Per Share--0.914-0.015+102%0.645+42%0.153+498%0.410+123%
Free Cash Flow To Equity Per Share Growth--4.6461.512+207%1.990+133%1.404+231%2.367+96%
Gross Profit Margin---0.750-100%1.000-100%0.950-100%0.875-100%
Intrinsic Value_10Y_max--27.820--------
Intrinsic Value_10Y_min---136.962--------
Intrinsic Value_1Y_max--4.347--------
Intrinsic Value_1Y_min--0.349--------
Intrinsic Value_3Y_max--11.873--------
Intrinsic Value_3Y_min---11.134--------
Intrinsic Value_5Y_max--17.967--------
Intrinsic Value_5Y_min---35.882--------
Net Profit Margin---0.070-100%0.185-100%0.080-100%0.058-100%
Operating Margin---0.105-100%0.200-100%0.098-100%0.042-100%
Operating Ratio---0.015-100%-0%0.757-100%0.827-100%
Pb Ratio0.682+8%0.6280.695-10%1.395-55%1.018-38%0.992-37%
Pe Ratio---9.606-100%17.581-100%38.325-100%43.024-100%
Price Per Share32.050+8%29.49030.153-2%44.288-33%31.965-8%30.731-4%
Price To Total Gains Ratio15.640+8%14.39011.266+28%29.604-51%23.828-40%36.393-60%
Profit Growth---0.626-100%1.527-100%1.172-100%1.185-100%
Quick Ratio--0.2441.698-86%1.885-87%1.330-82%0.828-70%
Return On Assets---0.026-100%0.053-100%0.024-100%0.017-100%
Return On Equity---0.048-100%0.092-100%0.041-100%0.028-100%
Revenue Growth--0.8891.084-18%1.116-20%1.051-15%1.016-13%
Total Gains Per Share--2.0492.758-26%3.021-32%1.216+69%0.655+213%
Total Gains Per Share Growth--0.6960.781-11%3.042-77%2.955-76%4.523-85%
Usd Book Value--3634528000.0003561130250.000+2%2714109500.000+34%2770631125.000+31%2715383494.481+34%
Usd Book Value Change Per Share--1.6612.425-31%2.765-40%0.811+105%0.364+357%
Usd Book Value Per Share--50.35147.071+7%34.180+47%34.689+45%34.534+46%
Usd Dividend Per Share--0.5340.530+1%0.472+13%0.492+9%0.338+58%
Usd Eps---2.165-100%3.281-100%1.499-100%1.031-100%
Usd Free Cash Flow--70719000.00092684750.000-24%106614250.000-34%69111750.000+2%68038401.127+4%
Usd Free Cash Flow Per Share--0.9801.233-21%1.347-27%0.882+11%0.864+13%
Usd Free Cash Flow To Equity Per Share--0.980-0.016+102%0.692+42%0.164+498%0.439+123%
Usd Price Per Share34.342+8%31.59932.308-2%47.454-33%34.250-8%32.928-4%
Usd Profit---167421875.000-100%259303000.000-100%117972150.000-100%79760054.483-100%
Usd Revenue--1731544000.0002184788500.000-21%1366698250.000+27%1382181425.000+25%1325099914.998+31%
Usd Total Gains Per Share--2.1962.956-26%3.237-32%1.303+69%0.702+213%
 EOD+2 -2MRQTTM+13 -29YOY+13 -285Y+21 -2110Y+22 -20

3.2. Fundamental Score

Let's check the fundamental score of Aperam SA based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Book Ratio (EOD)Between0-10.682
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.244
Current Ratio (MRQ)Greater than11.974
Debt to Asset Ratio (MRQ)Less than10.458
Debt to Equity Ratio (MRQ)Less than10.846
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.050.000
Total4/9 (44.4%)

3.3. Technical Score

Let's check the technical score of Aperam SA based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose32.090
Total1/1 (100.0%)



Reversals in quarterly reports

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

 2021-12-312022-03-312022-06-302022-09-302022-12-31
Income before Tax  420,000-178,000242,000182,000424,000-303,000121,000-156,000-35,000



Latest Balance Sheet

Balance Sheet of 2022-12-31. Currency in EUR. All numbers in thousands.

Summary
Total Assets6,257,000
Total Liabilities2,865,000
Total Stockholder Equity3,385,000
 As reported
Total Liabilities 2,865,000
Total Stockholder Equity+ 3,385,000
Total Assets = 6,257,000

Assets

Total Assets6,257,000
Total Current Assets3,670,000
Long-term Assets3,670,000
Total Current Assets
Cash And Cash Equivalents 457,000
Net Receivables 454,000
Inventory 2,592,000
Other Current Assets 23,000
Total Current Assets  (as reported)3,670,000
Total Current Assets  (calculated)3,526,000
+/- 144,000
Long-term Assets
Goodwill 429,000
Intangible Assets 22,000
Long-term Assets Other 11,000
Long-term Assets  (as reported)2,587,000
Long-term Assets  (calculated)462,000
+/- 2,125,000

Liabilities & Shareholders' Equity

Total Current Liabilities1,859,000
Long-term Liabilities1,006,000
Total Stockholder Equity3,385,000
Total Current Liabilities
Short Long Term Debt 245,000
Accounts payable 1,175,000
Total Current Liabilities  (as reported)1,859,000
Total Current Liabilities  (calculated)1,420,000
+/- 439,000
Long-term Liabilities
Long term Debt 583,000
Capital Lease Obligations Min Short Term Debt97,000
Long-term Liabilities Other 9,000
Long-term Liabilities  (as reported)1,006,000
Long-term Liabilities  (calculated)689,000
+/- 317,000
Total Stockholder Equity
Retained Earnings 2,742,000
Total Stockholder Equity (as reported)3,385,000
Total Stockholder Equity (calculated)2,742,000
+/- 643,000
Other
Capital Stock419,000
Common Stock Shares Outstanding 72,184
Net Debt 371,000
Net Invested Capital 4,213,000
Net Working Capital 1,811,000



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-06-302010-03-312009-12-312009-09-302009-03-312008-12-312007-12-31
> Total Assets 
9,550,000
7,340,000
0
7,133,000
4,978,549
0
5,789,897
5,515,187
6,108,000
5,260,752
5,816,000
4,784,382
5,379,000
4,798,582
5,159,000
4,468,031
4,922,000
4,522,678
4,884,000
4,074,961
4,765,000
4,348,037
4,627,000
4,275,450
3,855,000
4,738,000
3,438,000
3,932,123
3,586,000
4,031,161
3,747,000
4,445,177
3,876,000
4,346,373
4,118,000
4,364,415
3,496,000
4,361,000
3,352,000
4,323,000
3,590,000
4,209,000
3,538,000
4,259,000
3,223,000
3,756,000
3,120,000
3,969,000
3,305,000
4,457,000
3,585,000
5,911,000
5,261,000
6,882,000
5,196,000
6,257,000
6,257,0005,196,0006,882,0005,261,0005,911,0003,585,0004,457,0003,305,0003,969,0003,120,0003,756,0003,223,0004,259,0003,538,0004,209,0003,590,0004,323,0003,352,0004,361,0003,496,0004,364,4154,118,0004,346,3733,876,0004,445,1773,747,0004,031,1613,586,0003,932,1233,438,0004,738,0003,855,0004,275,4504,627,0004,348,0374,765,0004,074,9614,884,0004,522,6784,922,0004,468,0315,159,0004,798,5825,379,0004,784,3825,816,0005,260,7526,108,0005,515,1875,789,89704,978,5497,133,00007,340,0009,550,000
   > Total Current Assets 
0
0
0
0
1,472,696
0
2,347,145
2,140,659
0
2,027,351
0
1,577,820
0
1,689,575
0
1,449,520
0
1,621,830
0
1,388,977
0
1,624,284
0
1,626,628
0
0
0
1,515,592
815,000
1,531,913
945,000
1,808,498
1,065,000
1,862,856
1,174,000
1,887,135
1,061,000
2,036,000
1,003,000
1,960,000
1,201,000
1,843,000
1,197,000
1,914,000
1,023,000
1,614,000
1,021,000
1,839,000
1,213,000
2,317,000
1,492,000
3,506,000
2,777,000
4,431,000
2,709,000
3,670,000
3,670,0002,709,0004,431,0002,777,0003,506,0001,492,0002,317,0001,213,0001,839,0001,021,0001,614,0001,023,0001,914,0001,197,0001,843,0001,201,0001,960,0001,003,0002,036,0001,061,0001,887,1351,174,0001,862,8561,065,0001,808,498945,0001,531,913815,0001,515,5920001,626,62801,624,28401,388,97701,621,83001,449,52001,689,57501,577,82002,027,35102,140,6592,347,14501,472,6960000
       Cash And Cash Equivalents 
0
0
0
0
82,359
0
100,123
90,228
0
183,740
0
190,573
0
185,624
0
170,888
0
179,093
0
210,736
0
125,340
0
162,005
0
0
0
135,370
130,000
172,610
234,000
309,023
263,000
196,688
245,000
305,909
274,000
217,000
169,000
199,000
342,000
189,000
357,000
375,000
297,000
263,000
335,000
358,000
367,000
417,000
359,000
524,000
450,000
485,000
467,000
457,000
457,000467,000485,000450,000524,000359,000417,000367,000358,000335,000263,000297,000375,000357,000189,000342,000199,000169,000217,000274,000305,909245,000196,688263,000309,023234,000172,610130,000135,370000162,0050125,3400210,7360179,0930170,8880185,6240190,5730183,740090,228100,123082,3590000
       Net Receivables 
1,874,000
1,214,000
0
821,000
821,000
0
1,188,000
1,061,000
0
680,000
0
403,000
0
466,000
0
344,000
0
464,000
0
297,000
0
431,000
0
343,000
0
388,000
0
260,000
0
330,000
0
243,000
0
376,000
0
334,000
0
382,000
0
280,000
0
280,000
742,000
233,000
641,000
229,000
608,000
231,000
737,000
411,000
1,032,000
561,000
2,049,000
809,000
2,090,000
454,000
454,0002,090,000809,0002,049,000561,0001,032,000411,000737,000231,000608,000229,000641,000233,000742,000280,0000280,0000382,0000334,0000376,0000243,0000330,0000260,0000388,0000343,0000431,0000297,0000464,0000344,0000466,0000403,0000680,00001,061,0001,188,0000821,000821,00001,214,0001,874,000
       Other Current Assets 
93,000
72,000
0
82,000
630,258
0
1,045,546
925,589
181,000
603,716
168,000
413,551
140,000
411,533
146,000
350,849
169,000
444,274
161,000
299,811
158,000
444,186
146,000
383,220
120,000
98,000
110,000
354,888
90,000
363,200
104,000
333,745
120,000
399,496
114,000
351,754
81,000
465,000
834,000
351,000
86,000
364,000
98,000
312,000
85,000
307,000
686,000
380,000
846,000
503,000
1,133,000
650,000
2,327,000
1,110,000
2,242,000
23,000
23,0002,242,0001,110,0002,327,000650,0001,133,000503,000846,000380,000686,000307,00085,000312,00098,000364,00086,000351,000834,000465,00081,000351,754114,000399,496120,000333,745104,000363,20090,000354,888110,00098,000120,000383,220146,000444,186158,000299,811161,000444,274169,000350,849146,000411,533140,000413,551168,000603,716181,000925,5891,045,5460630,25882,000072,00093,000
   > Long-term Assets 
0
0
0
0
3,505,853
0
3,442,753
3,374,527
0
3,233,401
0
3,206,562
0
3,109,007
0
3,018,511
0
2,900,847
0
2,685,984
0
2,723,754
0
2,648,822
0
0
0
2,416,532
2,771,000
2,499,248
2,802,000
2,636,679
2,811,000
2,483,517
2,944,000
2,477,281
2,435,000
2,325,000
2,349,000
2,363,000
2,389,000
2,366,000
2,341,000
2,345,000
2,200,000
2,142,000
2,099,000
2,130,000
2,092,000
2,140,000
2,093,000
2,405,000
2,484,000
2,451,000
2,487,000
2,587,000
2,587,0002,487,0002,451,0002,484,0002,405,0002,093,0002,140,0002,092,0002,130,0002,099,0002,142,0002,200,0002,345,0002,341,0002,366,0002,389,0002,363,0002,349,0002,325,0002,435,0002,477,2812,944,0002,483,5172,811,0002,636,6792,802,0002,499,2482,771,0002,416,5320002,648,82202,723,75402,685,98402,900,84703,018,51103,109,00703,206,56203,233,40103,374,5273,442,75303,505,8530000
       Property Plant Equipment 
3,610,000
3,106,000
0
3,193,000
2,228,586
0
2,276,566
2,193,292
3,020,000
2,109,551
2,885,000
2,051,551
2,873,000
1,959,717
2,621,000
1,870,690
2,539,000
1,776,327
2,438,000
1,643,164
2,364,000
1,633,079
2,130,000
1,586,332
1,737,000
1,698,000
1,653,000
1,446,077
1,729,000
1,506,741
1,732,000
1,562,230
1,706,000
1,493,957
1,814,000
1,533,714
1,553,000
1,473,000
1,518,000
1,555,000
1,605,000
1,565,000
1,593,000
1,602,000
1,555,000
1,490,000
1,502,000
1,492,000
1,503,000
1,503,000
1,512,000
1,695,000
1,775,000
1,750,000
1,806,000
0
01,806,0001,750,0001,775,0001,695,0001,512,0001,503,0001,503,0001,492,0001,502,0001,490,0001,555,0001,602,0001,593,0001,565,0001,605,0001,555,0001,518,0001,473,0001,553,0001,533,7141,814,0001,493,9571,706,0001,562,2301,732,0001,506,7411,729,0001,446,0771,653,0001,698,0001,737,0001,586,3322,130,0001,633,0792,364,0001,643,1642,438,0001,776,3272,539,0001,870,6902,621,0001,959,7172,873,0002,051,5512,885,0002,109,5513,020,0002,193,2922,276,56602,228,5863,193,00003,106,0003,610,000
       Goodwill 
862,000
770,000
0
852,000
852,000
0
0
825,000
0
0
0
766,000
0
0
0
562,568
0
0
0
520,685
0
0
0
521,376
0
0
0
468,306
0
0
0
506,798
0
0
0
478,452
0
0
0
460,000
0
0
0
457,000
0
0
0
413,000
0
0
0
414,000
0
0
0
429,000
429,000000414,000000413,000000457,000000460,000000478,452000506,798000468,306000521,376000520,685000562,568000766,000000825,00000852,000852,0000770,000862,000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
530,000
37,000
521,000
39,000
379,000
31,000
351,000
32,000
33,000
34,000
29,000
4,000
0
0
0
0
0
0
0
0
0
0
0
0
0000000000004,00029,00034,00033,00032,000351,00031,000379,00039,000521,00037,000530,00000000000000000000000000000000000
       Intangible Assets 
1,121,000
973,000
0
1,045,000
1,045,000
0
758,308
743,629
1,035,000
733,577
940,000
904,000
924,000
671,407
854,000
86,956
845,000
813,000
820,000
64,452
813,000
812,000
737,000
50,986
599,000
619,000
565,000
40,245
587,000
596,000
592,000
30,427
575,000
589,000
609,000
30,007
503,000
486,000
480,000
30,000
494,000
491,000
483,000
22,000
0
435,000
0
16,000
0
0
0
25,000
0
0
0
22,000
22,00000025,00000016,0000435,000022,000483,000491,000494,00030,000480,000486,000503,00030,007609,000589,000575,00030,427592,000596,000587,00040,245565,000619,000599,00050,986737,000812,000813,00064,452820,000813,000845,00086,956854,000671,407924,000904,000940,000733,5771,035,000743,629758,30801,045,0001,045,0000973,0001,121,000
       Long-term Assets Other 
0
0
0
0
427,152
0
270,824
300,008
0
248,670
0
265,413
0
269,352
0
279,772
0
236,741
0
216,530
0
257,276
0
222,037
0
0
0
201,225
1,042,000
195,984
1,070,000
266,235
1,105,000
236,900
1,130,000
237,559
379,000
194,000
351,000
158,000
130,000
147,000
110,000
136,000
74,000
96,000
55,000
115,000
80,000
99,000
66,000
136,000
116,000
145,000
127,000
11,000
11,000127,000145,000116,000136,00066,00099,00080,000115,00055,00096,00074,000136,000110,000147,000130,000158,000351,000194,000379,000237,5591,130,000236,9001,105,000266,2351,070,000195,9841,042,000201,225000222,0370257,2760216,5300236,7410279,7720269,3520265,4130248,6700300,008270,8240427,1520000
> Total Liabilities 
4,030,000
4,061,000
0
3,544,000
2,473,570
0
3,008,613
2,767,744
2,109,000
2,382,397
2,236,000
2,127,935
1,834,000
2,289,891
1,941,000
2,055,945
1,844,000
2,266,719
1,867,000
1,932,836
1,739,000
2,039,883
1,776,000
2,074,814
1,579,000
2,289,000
1,213,000
1,899,749
1,175,000
1,814,202
1,220,000
2,082,340
1,289,000
2,076,154
1,244,000
1,822,118
921,000
1,954,000
919,000
1,804,000
1,058,000
1,822,000
1,144,000
1,841,000
994,000
1,651,000
1,034,000
1,765,000
1,059,000
2,014,000
1,095,000
2,958,000
2,124,000
3,536,000
1,777,000
2,865,000
2,865,0001,777,0003,536,0002,124,0002,958,0001,095,0002,014,0001,059,0001,765,0001,034,0001,651,000994,0001,841,0001,144,0001,822,0001,058,0001,804,000919,0001,954,000921,0001,822,1181,244,0002,076,1541,289,0002,082,3401,220,0001,814,2021,175,0001,899,7491,213,0002,289,0001,579,0002,074,8141,776,0002,039,8831,739,0001,932,8361,867,0002,266,7191,844,0002,055,9451,941,0002,289,8911,834,0002,127,9352,236,0002,382,3972,109,0002,767,7443,008,61302,473,5703,544,00004,061,0004,030,000
   > Total Current Liabilities 
2,408,000
2,253,000
0
1,643,000
1,146,748
0
1,862,123
1,742,904
1,031,000
1,676,450
1,198,000
1,340,954
818,000
1,522,908
987,000
1,299,049
821,000
1,475,789
680,000
1,068,890
537,000
1,191,093
614,000
1,119,232
673,000
1,365,000
360,000
1,092,104
275,000
1,006,891
463,000
1,352,094
489,000
1,365,454
389,000
1,147,785
501,000
1,558,000
517,000
1,276,000
539,000
1,316,000
449,000
1,148,000
314,000
973,000
359,000
1,084,000
378,000
1,322,000
408,000
1,853,000
977,000
2,399,000
741,000
1,859,000
1,859,000741,0002,399,000977,0001,853,000408,0001,322,000378,0001,084,000359,000973,000314,0001,148,000449,0001,316,000539,0001,276,000517,0001,558,000501,0001,147,785389,0001,365,454489,0001,352,094463,0001,006,891275,0001,092,104360,0001,365,000673,0001,119,232614,0001,191,093537,0001,068,890680,0001,475,789821,0001,299,049987,0001,522,908818,0001,340,9541,198,0001,676,4501,031,0001,742,9041,862,12301,146,7481,643,00002,253,0002,408,000
       Short-term Debt 
0
0
0
0
353,168
0
740,253
676,710
0
540,857
0
415,094
0
425,751
0
328,921
0
359,724
0
151,354
0
87,958
0
32,894
0
0
0
12,805
14,000
12,586
202,000
193,971
205,000
156,476
77,000
5,001
240,000
235,000
227,000
66,000
272,000
190,000
164,000
85,000
40,000
18,000
77,000
53,000
47,000
39,000
38,000
271,000
352,000
292,000
269,000
0
0269,000292,000352,000271,00038,00039,00047,00053,00077,00018,00040,00085,000164,000190,000272,00066,000227,000235,000240,0005,00177,000156,476205,000193,971202,00012,58614,00012,80500032,894087,9580151,3540359,7240328,9210425,7510415,0940540,8570676,710740,2530353,1680000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
483,000
460,000
361,000
292,000
242,000
229,000
0
63,000
0
182,000
0
76,000
40,000
9,000
77,000
44,000
47,000
31,000
0
258,000
0
280,000
0
245,000
245,0000280,0000258,000031,00047,00044,00077,0009,00040,00076,0000182,000063,0000229,000242,000292,000361,000460,000483,00000000000000000000000000000000000
       Accounts payable 
1,257,000
721,000
0
608,000
424,360
0
800,163
708,290
0
808,178
0
652,731
0
828,595
0
718,333
0
873,944
0
676,384
0
842,927
0
805,090
0
1,002,000
0
776,546
0
737,188
0
860,510
0
934,488
0
896,889
0
1,028,000
0
940,000
0
823,000
0
800,000
0
608,000
0
714,000
0
899,000
0
1,200,000
0
1,539,000
0
1,175,000
1,175,00001,539,00001,200,0000899,0000714,0000608,0000800,0000823,0000940,00001,028,0000896,8890934,4880860,5100737,1880776,54601,002,0000805,0900842,9270676,3840873,9440718,3330828,5950652,7310808,1780708,290800,1630424,360608,0000721,0001,257,000
       Other Current Liabilities 
652,000
658,000
0
529,000
367,825
0
312,679
349,634
502,000
323,962
452,000
270,043
375,000
263,823
331,000
223,817
308,000
239,816
335,000
199,150
319,000
250,679
320,000
246,708
332,000
283,000
318,000
250,617
261,000
251,723
261,000
249,120
284,000
262,251
312,000
214,220
261,000
287,000
290,000
240,000
267,000
296,000
285,000
231,000
274,000
339,000
282,000
245,000
331,000
349,000
370,000
301,000
625,000
483,000
472,000
0
0472,000483,000625,000301,000370,000349,000331,000245,000282,000339,000274,000231,000285,000296,000267,000240,000290,000287,000261,000214,220312,000262,251284,000249,120261,000251,723261,000250,617318,000283,000332,000246,708320,000250,679319,000199,150335,000239,816308,000223,817331,000263,823375,000270,043452,000323,962502,000349,634312,6790367,825529,0000658,000652,000
   > Long-term Liabilities 
0
0
0
0
1,326,822
0
1,146,490
1,024,840
0
705,947
0
786,981
0
766,983
0
756,896
0
790,931
0
863,947
0
848,791
0
955,582
0
0
0
807,645
900,000
807,311
757,000
730,245
800,000
710,700
855,000
674,334
420,000
396,000
402,000
528,000
519,000
506,000
695,000
693,000
680,000
678,000
675,000
681,000
681,000
692,000
687,000
1,105,000
1,147,000
1,137,000
1,036,000
1,006,000
1,006,0001,036,0001,137,0001,147,0001,105,000687,000692,000681,000681,000675,000678,000680,000693,000695,000506,000519,000528,000402,000396,000420,000674,334855,000710,700800,000730,245757,000807,311900,000807,645000955,5820848,7910863,9470790,9310756,8960766,9830786,9810705,94701,024,8401,146,49001,326,8220000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
175,000
0
365,000
0
368,000
0
0
0
0
0
0
0
0
0
0
0000000000368,0000365,0000175,00000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
-353,168
0
-740,253
-676,710
0
-540,857
0
-415,094
0
-425,751
0
-328,921
0
-359,724
0
-151,354
0
-87,958
0
-32,894
0
0
0
-12,805
-14,000
-12,586
-202,000
-193,971
-205,000
-156,476
-77,000
-5,001
-240,000
-235,000
-227,000
-66,000
-272,000
-182,000
-164,000
-45,000
-40,000
-9,000
-77,000
0
-47,000
14,000
-38,000
-171,000
-352,000
-195,000
-269,000
97,000
97,000-269,000-195,000-352,000-171,000-38,00014,000-47,0000-77,000-9,000-40,000-45,000-164,000-182,000-272,000-66,000-227,000-235,000-240,000-5,001-77,000-156,476-205,000-193,971-202,000-12,586-14,000-12,805000-32,8940-87,9580-151,3540-359,7240-328,9210-425,7510-415,0940-540,8570-676,710-740,2530-353,1680000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
213,000
159,000
199,000
155,000
191,000
153,000
186,000
155,000
193,000
155,000
192,000
194,000
260,000
159,000
229,000
9,000
9,000229,000159,000260,000194,000192,000155,000193,000155,000186,000153,000191,000155,000199,000159,000213,0000000000000000000000000000000000000000000
> Total Stockholder Equity
4,601,000
3,267,000
3,279,000
3,583,000
2,500,791
3,589,000
2,778,002
2,743,683
3,993,000
2,874,211
3,576,000
2,651,817
3,539,000
2,503,951
3,214,000
2,409,062
3,074,000
2,252,884
3,012,000
2,138,504
3,021,000
2,304,489
2,847,000
2,197,346
2,272,000
2,445,000
2,220,000
2,027,801
2,406,000
2,212,464
2,522,000
2,359,034
2,582,000
2,266,723
2,870,000
2,538,963
2,571,000
2,403,000
2,429,000
2,515,000
2,528,000
2,383,000
2,390,000
2,414,000
2,225,000
2,101,000
2,082,000
2,200,000
2,242,000
2,439,000
2,486,000
2,945,000
3,130,000
3,339,000
3,411,000
3,385,000
3,385,0003,411,0003,339,0003,130,0002,945,0002,486,0002,439,0002,242,0002,200,0002,082,0002,101,0002,225,0002,414,0002,390,0002,383,0002,528,0002,515,0002,429,0002,403,0002,571,0002,538,9632,870,0002,266,7232,582,0002,359,0342,522,0002,212,4642,406,0002,027,8012,220,0002,445,0002,272,0002,197,3462,847,0002,304,4893,021,0002,138,5043,012,0002,252,8843,074,0002,409,0623,214,0002,503,9513,539,0002,651,8173,576,0002,874,2113,993,0002,743,6832,778,0023,589,0002,500,7913,583,0003,279,0003,267,0004,601,000
   Common Stock
4,026,000
3,233,000
0
2,995,000
2,090,390
0
3,178,000
2,363,222
3,993,000
377,840
3,576,000
422,038
3,539,000
432,070
3,214,000
413,609
3,074,000
420,446
3,012,000
396,126
3,021,000
400,940
2,847,000
449,831
2,272,000
547,000
2,220,000
500,319
2,406,000
491,758
2,522,000
520,109
2,582,000
472,926
2,870,000
492,622
2,571,000
448,000
2,429,000
448,000
2,528,000
448,000
2,390,000
438,000
2,225,000
438,000
2,082,000
419,000
2,242,000
419,000
2,486,000
419,000
3,130,000
419,000
3,411,000
0
03,411,000419,0003,130,000419,0002,486,000419,0002,242,000419,0002,082,000438,0002,225,000438,0002,390,000448,0002,528,000448,0002,429,000448,0002,571,000492,6222,870,000472,9262,582,000520,1092,522,000491,7582,406,000500,3192,220,000547,0002,272,000449,8312,847,000400,9403,021,000396,1263,012,000420,4463,074,000413,6093,214,000432,0703,539,000422,0383,576,000377,8403,993,0002,363,2223,178,00002,090,3902,995,00003,233,0004,026,000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000-1,573,000000-1,570,000000-1,479,000000-1,434,522000-1,415,801000-1,324,428000-1,324,000000-1,207,208000-1,080,524000-1,002,243000-816,56300-592,5680000
   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
1,231,000
0
1,189,000
0
1,189,000
0
0
0
0
0
0
0
0
0
0
00000000001,189,00001,189,00001,231,00000000000000000000000000000000000000000000
   Treasury Stock0000000000-117,0000-117,0000-171,000000-64,0000-9,0000-12,0000-9,0000-14,0000-15,0000-1,0000-2,00000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
1,002,969
0
2,778,002
1,197,025
0
1,654,346
0
2,357,857
0
1,253,555
0
2,344,790
0
1,126,826
0
2,328,239
0
1,186,695
0
2,256,556
0
0
0
1,786,331
2,406,000
667,964
2,522,000
2,035,748
2,582,000
615,416
2,870,000
2,189,710
2,571,000
680,000
2,429,000
2,144,000
2,528,000
599,000
2,390,000
2,157,000
2,225,000
362,000
2,082,000
1,930,000
2,242,000
407,000
2,486,000
273,000
3,130,000
313,000
3,411,000
0
03,411,000313,0003,130,000273,0002,486,000407,0002,242,0001,930,0002,082,000362,0002,225,0002,157,0002,390,000599,0002,528,0002,144,0002,429,000680,0002,571,0002,189,7102,870,000615,4162,582,0002,035,7482,522,000667,9642,406,0001,786,3310002,256,55601,186,69502,328,23901,126,82602,344,79001,253,55502,357,85701,654,34601,197,0252,778,00201,002,9690000



Balance Sheet

Currency in EUR. All numbers in thousands.




Cash Flow

Currency in EUR. All numbers in thousands.




Income Statement

Currency in EUR. All numbers in thousands.