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

ASR Nederland NV
Buy, Hold or Sell?

Let's analyze ASR Nederland NV together

I guess you are interested in ASR Nederland NV. 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 ASR Nederland NV. 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 ASR Nederland NV

I send you an email if I find something interesting about ASR Nederland NV.

1. Quick Overview

1.1. Quick analysis of ASR Nederland NV (30 sec.)










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

How much money do you get?

How much money do you get?
€10.01
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
€39.68
Expected worth in 1 year
€70.39
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
€39.89
Return On Investment
89.9%

For what price can you sell your share?

Current Price per Share
€44.35
Expected price per share
€40.93 - €45.44
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of ASR Nederland NV (5 min.)




Live pricePrice per Share (EOD)
€44.35
Intrinsic Value Per Share
€57.53 - €147.81
Total Value Per Share
€97.21 - €187.49

2.2. Growth of ASR Nederland NV (5 min.)




Is ASR Nederland NV growing?

Current yearPrevious yearGrowGrow %
How rich?$9.1b$7.3b$1.7b19.3%

How much money is ASR Nederland NV making?

Current yearPrevious yearGrowGrow %
Making money$1.1b$747.4m$385.1m34.0%
Net Profit Margin8.2%13.1%--

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

2.3. Financial Health of ASR Nederland NV (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 ASR Nederland NV?

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

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

Speculation

The Price per Share of ASR Nederland NV is €44.35. 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 ASR Nederland NV.
  • 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 ASR Nederland NV, 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 €39.68. Based on the TTM, the Book Value Change Per Share is €7.68 per quarter. Based on the YOY, the Book Value Change Per Share is €-2.99 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is €2.29 per quarter.
Based on historical numbers we can estimate the returns while holding a share of ASR Nederland NV.

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 Eps5.3712.1%5.3712.1%3.548.0%4.289.7%3.738.4%
Usd Book Value Change Per Share8.3818.9%8.3818.9%-3.26-7.4%2.996.7%2.445.5%
Usd Dividend Per Share2.505.6%2.505.6%1.794.0%1.703.8%1.323.0%
Usd Total Gains Per Share10.8824.5%10.8824.5%-1.47-3.3%4.6910.6%3.768.5%
Usd Price Per Share46.59-46.59-48.39-42.29-31.13-
Price to Earnings Ratio8.68-8.68-13.66-10.20-7.89-
Price-to-Total Gains Ratio4.28-4.28--32.95--0.03-4.81-
Price to Book Ratio1.08-1.08-1.39-1.17-0.96-
Price-to-Total Gains Ratio4.28-4.28--32.95--0.03-4.81-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share48.39472
Number of shares20
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share2.501.70
Usd Book Value Change Per Share8.382.99
Usd Total Gains Per Share10.884.69
Gains per Quarter (20 shares)217.6293.79
Gains per Year (20 shares)870.48375.17
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1200670860136239365
240013401730271479740
3601201126004077181115
4801268134705439581490
510013351434067911971865
612014021521081414372240
714024692608095016762615
8160253626950108619162990
9180260327820122121553365
10200267028690135723953740

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%18.00.00.0100.0%
Book Value Change Per Share1.00.00.0100.0%2.01.00.066.7%4.01.00.080.0%9.01.00.090.0%14.04.00.077.8%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%11.00.07.061.1%
Total Gains per Share1.00.00.0100.0%2.01.00.066.7%4.01.00.080.0%9.01.00.090.0%14.04.00.077.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of ASR Nederland NV 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--7.6787.6780%-2.991+139%2.743+180%2.235+244%
Book Value Per Share--39.68239.6820%32.005+24%33.096+20%27.614+44%
Current Ratio--0.1400.1400%47.919-100%43.279-100%41.316-100%
Debt To Asset Ratio--0.9440.9440%0.897+5%0.915+3%0.915+3%
Debt To Equity Ratio--17.01817.0180%8.740+95%11.321+50%11.162+52%
Dividend Per Share--2.2942.2940%1.645+39%1.555+48%1.211+89%
Eps--4.9194.9190%3.246+52%3.922+25%3.418+44%
Free Cash Flow Per Share--16.82016.8200%-5.517+133%1.677+903%2.419+595%
Free Cash Flow To Equity Per Share--16.22716.2270%-0.246+102%2.099+673%2.409+574%
Gross Profit Margin--0.9510.9510%0.968-2%0.971-2%0.975-2%
Intrinsic Value_10Y_max--147.806--------
Intrinsic Value_10Y_min--57.528--------
Intrinsic Value_1Y_max--5.928--------
Intrinsic Value_1Y_min--2.735--------
Intrinsic Value_3Y_max--24.581--------
Intrinsic Value_3Y_min--10.891--------
Intrinsic Value_5Y_max--51.396--------
Intrinsic Value_5Y_min--21.913--------
Market Cap9357850000.000+4%9009700000.0009009700000.0000%9357850000.000-4%8176672000.000+10%6018669500.000+50%
Net Profit Margin--0.0820.0820%0.131-38%0.100-18%0.097-16%
Operating Margin---0.011-0.0110%0.256-104%0.118-109%0.139-108%
Operating Ratio--0.0290.0290%-0.744+2649%-0.526+1904%-0.310+1163%
Pb Ratio1.118+4%1.0761.0760%1.386-22%1.174-8%0.960+12%
Pe Ratio9.015+4%8.6808.6800%13.661-36%10.200-15%7.889+10%
Price Per Share44.350+4%42.70042.7000%44.350-4%38.752+10%28.525+50%
Price To Free Cash Flow Ratio2.637+4%2.5392.5390%-8.039+417%-7.892+411%-0.630+125%
Price To Total Gains Ratio4.448+4%4.2824.2820%-32.950+869%-0.030+101%4.808-11%
Quick Ratio--0.2230.2230%91.675-100%84.730-100%79.862-100%
Return On Assets--0.0070.0070%0.010-34%0.010-31%0.010-34%
Return On Equity--0.1240.1240%0.102+22%0.119+5%0.123+1%
Total Gains Per Share--9.9729.9720%-1.346+113%4.298+132%3.446+189%
Usd Book Value--9136617600.0009136617600.0000%7368873600.000+24%7620067840.000+20%6357985920.000+44%
Usd Book Value Change Per Share--8.3788.3780%-3.263+139%2.993+180%2.439+244%
Usd Book Value Per Share--43.30243.3020%34.924+24%36.114+20%30.133+44%
Usd Dividend Per Share--2.5032.5030%1.795+39%1.696+48%1.322+89%
Usd Eps--5.3685.3680%3.543+52%4.280+25%3.730+44%
Usd Free Cash Flow--3872668800.0003872668800.0000%-1270156800.000+133%386066560.000+903%557057600.000+595%
Usd Free Cash Flow Per Share--18.35418.3540%-6.020+133%1.830+903%2.640+595%
Usd Free Cash Flow To Equity Per Share--17.70717.7070%-0.269+102%2.290+673%2.629+574%
Usd Market Cap10211285920.000+4%9831384640.0009831384640.0000%10211285920.000-4%8922384486.400+10%6567572158.400+50%
Usd Price Per Share48.395+4%46.59446.5940%48.395-4%42.286+10%31.126+50%
Usd Profit--1132665600.0001132665600.0000%747472000.000+52%903077120.000+25%780644480.000+45%
Usd Revenue--13803680000.00013803680000.0000%5686243200.000+143%9423821440.000+46%8269331840.000+67%
Usd Total Gains Per Share--10.88110.8810%-1.469+113%4.690+132%3.761+189%
 EOD+4 -4MRQTTM+0 -0YOY+23 -135Y+25 -1110Y+22 -14

3.3 Fundamental Score

Let's check the fundamental score of ASR Nederland NV based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-159.015
Price to Book Ratio (EOD)Between0-11.118
Net Profit Margin (MRQ)Greater than00.082
Operating Margin (MRQ)Greater than0-0.011
Quick Ratio (MRQ)Greater than10.223
Current Ratio (MRQ)Greater than10.140
Debt to Asset Ratio (MRQ)Less than10.944
Debt to Equity Ratio (MRQ)Less than117.018
Return on Equity (MRQ)Greater than0.150.124
Return on Assets (MRQ)Greater than0.050.007
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of ASR Nederland NV based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.499
Ma 20Greater thanMa 5043.766
Ma 50Greater thanMa 10043.771
Ma 100Greater thanMa 20043.776
OpenGreater thanClose44.510
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About ASR Nederland NV

ASR Nederland N.V. provides insurance, pensions, and mortgages products for consumers, self-employed persons, and companies. It operates through five segments: Non-Life, Life, Asset Management, Distribution and Services, and Holding and Other. The company offers health, life, pension, funeral expense, and occupational disability insurance products; and non-life insurance products, including road traffic, fire, third-party liability and legal assistance insurance. It also provides financial intermediary services; and develops real estate properties, as well as operates as an asset manager for third parties. ASR Nederland N.V. offers its products under the Loyalis, Ditzo, Europeesche Verzekeringen, a.s.r. asset management, Ardanta, and a.s.r. brand names. The company was formerly known as Fortis Verzekeringen Nederland N.V. and changed its name to ASR Nederland N.V. in October 2008. ASR Nederland N.V. was founded in 1720 and is headquartered in Utrecht, the Netherlands.

Fundamental data was last updated by Penke on 2024-10-01 17:08:04.

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 less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
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 ASR Nederland NV earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare ASR Nederland NV to the Insurance - Diversified industry mean.
  • A Net Profit Margin of 8.2% means that €0.08 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of ASR Nederland NV:

  • The MRQ is 8.2%. The company is making a profit. +1
  • The TTM is 8.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ8.2%TTM8.2%0.0%
TTM8.2%YOY13.1%-4.9%
TTM8.2%5Y10.0%-1.8%
5Y10.0%10Y9.7%+0.3%
4.3.1.2. Return on Assets

Shows how efficient ASR Nederland NV is using its assets to generate profit.

  • Above 5% is considered healthy but always compare ASR Nederland NV to the Insurance - Diversified industry mean.
  • 0.7% Return on Assets means that ASR Nederland NV generated €0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of ASR Nederland NV:

  • The MRQ is 0.7%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.7%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.7%TTM0.7%0.0%
TTM0.7%YOY1.0%-0.4%
TTM0.7%5Y1.0%-0.3%
5Y1.0%10Y1.0%0.0%
4.3.1.3. Return on Equity

Shows how efficient ASR Nederland NV is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare ASR Nederland NV to the Insurance - Diversified industry mean.
  • 12.4% Return on Equity means ASR Nederland NV generated €0.12 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of ASR Nederland NV:

  • The MRQ is 12.4%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 12.4%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ12.4%TTM12.4%0.0%
TTM12.4%YOY10.2%+2.3%
TTM12.4%5Y11.9%+0.6%
5Y11.9%10Y12.3%-0.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of ASR Nederland NV.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient ASR Nederland NV is operating .

  • Measures how much profit ASR Nederland NV 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 ASR Nederland NV to the Insurance - Diversified industry mean.
  • An Operating Margin of -1.1% means the company generated €-0.01  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of ASR Nederland NV:

  • The MRQ is -1.1%. The company is operating very inefficient. -2
  • The TTM is -1.1%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-1.1%TTM-1.1%0.0%
TTM-1.1%YOY25.6%-26.7%
TTM-1.1%5Y11.8%-12.9%
5Y11.8%10Y13.9%-2.1%
4.3.2.2. Operating Ratio

Measures how efficient ASR Nederland NV is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance - Diversified industry mean).
  • An Operation Ratio of 0.03 means that the operating costs are €0.03 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of ASR Nederland NV:

  • The MRQ is 0.029. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.029. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.029TTM0.0290.000
TTM0.029YOY-0.744+0.773
TTM0.0295Y-0.526+0.555
5Y-0.52610Y-0.310-0.216
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of ASR Nederland NV.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if ASR Nederland NV 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 0.14 means the company has €0.14 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of ASR Nederland NV:

  • The MRQ is 0.140. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.140. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.140TTM0.1400.000
TTM0.140YOY47.919-47.780
TTM0.1405Y43.279-43.140
5Y43.27910Y41.316+1.963
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare ASR Nederland NV to the Insurance - Diversified industry mean.
  • A Quick Ratio of 0.22 means the company can pay off €0.22 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of ASR Nederland NV:

  • The MRQ is 0.223. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.223. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.223TTM0.2230.000
TTM0.223YOY91.675-91.452
TTM0.2235Y84.730-84.508
5Y84.73010Y79.862+4.868
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of ASR Nederland NV.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of ASR Nederland NV assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare ASR Nederland NV to Insurance - Diversified industry mean.
  • A Debt to Asset Ratio of 0.94 means that ASR Nederland NV assets are financed with 94.4% credit (debt) and the remaining percentage (100% - 94.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of ASR Nederland NV:

  • The MRQ is 0.944. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.944. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.944TTM0.9440.000
TTM0.944YOY0.897+0.047
TTM0.9445Y0.915+0.030
5Y0.91510Y0.915-0.001
4.5.4.2. Debt to Equity Ratio

Measures if ASR Nederland NV is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare ASR Nederland NV to the Insurance - Diversified industry mean.
  • A Debt to Equity ratio of 1,701.8% means that company has €17.02 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of ASR Nederland NV:

  • The MRQ is 17.018. The company is unable to pay all its debts with equity. -1
  • The TTM is 17.018. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ17.018TTM17.0180.000
TTM17.018YOY8.740+8.278
TTM17.0185Y11.321+5.696
5Y11.32110Y11.162+0.159
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 ASR Nederland NV generates.

  • Above 15 is considered overpriced but always compare ASR Nederland NV to the Insurance - Diversified industry mean.
  • A PE ratio of 8.68 means the investor is paying €8.68 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of ASR Nederland NV:

  • The EOD is 9.015. Based on the earnings, the company is underpriced. +1
  • The MRQ is 8.680. Based on the earnings, the company is underpriced. +1
  • The TTM is 8.680. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD9.015MRQ8.680+0.335
MRQ8.680TTM8.6800.000
TTM8.680YOY13.661-4.981
TTM8.6805Y10.200-1.520
5Y10.20010Y7.889+2.311
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 ASR Nederland NV:

  • The EOD is 2.637. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.539. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 2.539. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.637MRQ2.539+0.098
MRQ2.539TTM2.5390.000
TTM2.539YOY-8.039+10.578
TTM2.5395Y-7.892+10.430
5Y-7.89210Y-0.630-7.262
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 ASR Nederland NV 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 1.08 means the investor is paying €1.08 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of ASR Nederland NV:

  • The EOD is 1.118. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.076. Based on the equity, the company is underpriced. +1
  • The TTM is 1.076. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.118MRQ1.076+0.042
MRQ1.076TTM1.0760.000
TTM1.076YOY1.386-0.310
TTM1.0765Y1.174-0.098
5Y1.17410Y0.960+0.214
4.6.2. Total Gains per Share
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  -83,000-40,000-123,0004,000-119,000-13,000-132,000881,000749,000
Long-term Assets Other  -41,562,000-5,027,000-46,589,0005,741,000-40,848,0008,485,000-32,363,000156,124,000123,761,000
Net Working Capital  34,075,0001,979,00036,054,000-4,003,00032,051,000-9,389,00022,662,000-78,881,000-56,219,000
EBIT  1,095,000-374,000721,000379,0001,100,000236,0001,336,000-1,469,000-133,000
EBITDA  1,138,000-369,000769,000383,0001,152,000255,0001,407,000-1,447,000-40,000
Operating Income  1,095,000-374,000721,000379,0001,100,000236,0001,336,000-1,376,000-40,000
Total Operating Expenses  -6,891,000102,000-6,789,000-1,935,000-8,724,0004,849,000-3,875,0004,269,000394,000



6.2. Latest Balance Sheet

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

Summary
Total Assets150,267,000
Total Liabilities141,894,000
Total Stockholder Equity8,338,000
 As reported
Total Liabilities 141,894,000
Total Stockholder Equity+ 8,338,000
Total Assets = 150,267,000

Assets

Total Assets150,267,000
Total Current Assets9,127,000
Long-term Assets141,140,000
Total Current Assets
Cash And Cash Equivalents 7,910,000
Short-term Investments 3,312,000
Net Receivables 17,000
Total Current Assets  (as reported)9,127,000
Total Current Assets  (calculated)11,239,000
+/- 2,112,000
Long-term Assets
Property Plant Equipment 732,000
Goodwill 234,000
Long Term Investments 134,461,000
Intangible Assets 415,000
Long-term Assets  (as reported)141,140,000
Long-term Assets  (calculated)135,842,000
+/- 5,298,000

Liabilities & Shareholders' Equity

Total Current Liabilities65,346,000
Long-term Liabilities76,548,000
Total Stockholder Equity8,338,000
Total Current Liabilities
Short-term Debt 1,233,000
Accounts payable 63,353,000
Other Current Liabilities 749,000
Total Current Liabilities  (as reported)65,346,000
Total Current Liabilities  (calculated)65,335,000
+/- 11,000
Long-term Liabilities
Long term Debt 12,812,000
Capital Lease Obligations 88,000
Long-term Liabilities  (as reported)76,548,000
Long-term Liabilities  (calculated)12,900,000
+/- 63,648,000
Total Stockholder Equity
Common Stock34,000
Retained Earnings 4,146,000
Accumulated Other Comprehensive Income 95,000
Other Stockholders Equity 4,063,000
Total Stockholder Equity (as reported)8,338,000
Total Stockholder Equity (calculated)8,338,000
+/-0
Other
Capital Stock34,000
Cash and Short Term Investments 11,222,000
Common Stock Shares Outstanding 200,484
Current Deferred Revenue11,000
Liabilities and Stockholders Equity 150,267,000
Net Debt 5,995,000
Net Invested Capital 22,154,000
Net Working Capital -56,219,000
Property Plant and Equipment Gross 1,061,000
Short Long Term Debt Total 13,905,000



6.3. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-31
> Total Assets 
37,332,000
40,025,000
38,926,000
36,714,000
39,291,000
40,616,000
42,078,000
44,483,000
43,052,000
51,654,000
53,338,000
56,952,000
55,405,000
59,009,000
69,721,000
77,151,000
75,040,000
65,539,000
150,267,000
150,267,00065,539,00075,040,00077,151,00069,721,00059,009,00055,405,00056,952,00053,338,00051,654,00043,052,00044,483,00042,078,00040,616,00039,291,00036,714,00038,926,00040,025,00037,332,000
   > Total Current Assets 
0
0
0
0
0
0
0
0
21,092,000
25,984,000
27,558,000
28,921,000
27,724,000
29,110,000
34,798,000
36,620,000
32,639,000
23,145,000
9,127,000
9,127,00023,145,00032,639,00036,620,00034,798,00029,110,00027,724,00028,921,00027,558,00025,984,00021,092,00000000000
       Cash And Cash Equivalents 
558,000
1,004,000
483,000
654,000
685,000
489,000
857,000
602,000
1,521,000
3,135,000
2,628,000
3,581,000
3,749,000
3,782,000
2,905,000
2,846,000
2,306,000
2,245,000
7,910,000
7,910,0002,245,0002,306,0002,846,0002,905,0003,782,0003,749,0003,581,0002,628,0003,135,0001,521,000602,000857,000489,000685,000654,000483,0001,004,000558,000
       Short-term Investments 
0
99,000
49,000
2,000
62,000
37,000
1,782,000
1,956,000
19,571,000
22,849,000
24,930,000
25,340,000
23,975,000
25,328,000
31,893,000
33,774,000
30,333,000
20,900,000
3,312,000
3,312,00020,900,00030,333,00033,774,00031,893,00025,328,00023,975,00025,340,00024,930,00022,849,00019,571,0001,956,0001,782,00037,00062,0002,00049,00099,0000
       Net Receivables 
0
0
0
0
0
0
0
0
932,000
865,000
729,000
757,000
819,000
776,000
1,358,000
2,484,000
1,046,000
234,000
17,000
17,000234,0001,046,0002,484,0001,358,000776,000819,000757,000729,000865,000932,00000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
1,867,000
4,022,000
3,061,000
3,705,000
3,289,000
5,355,000
4,656,000
4,350,000
3,768,000
3,565,000
9,127,000
9,127,0003,565,0003,768,0004,350,0004,656,0005,355,0003,289,0003,705,0003,061,0004,022,0001,867,00000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
21,148,000
26,966,000
28,233,000
29,643,000
28,983,000
31,407,000
41,562,000
46,589,000
40,848,000
32,363,000
141,140,000
141,140,00032,363,00040,848,00046,589,00041,562,00031,407,00028,983,00029,643,00028,233,00026,966,00021,148,00000000000
       Property Plant Equipment 
163,000
329,000
227,000
264,000
151,000
132,000
79,000
75,000
97,000
140,000
166,000
171,000
171,000
172,000
189,000
198,000
556,000
679,000
732,000
732,000679,000556,000198,000189,000172,000171,000171,000166,000140,00097,00075,00079,000132,000151,000264,000227,000329,000163,000
       Goodwill 
1,000
26,000
36,000
48,000
37,000
14,000
1,000
3,000
3,000
3,000
150,000
186,000
193,000
247,000
253,000
148,000
223,000
234,000
234,000
234,000234,000223,000148,000253,000247,000193,000186,000150,0003,0003,0003,0001,00014,00037,00048,00036,00026,0001,000
       Long Term Investments 
0
0
0
0
0
0
0
0
19,689,000
22,953,000
24,950,000
28,551,000
28,253,000
30,594,000
40,710,000
45,868,000
39,863,000
31,147,000
134,461,000
134,461,00031,147,00039,863,00045,868,00040,710,00030,594,00028,253,00028,551,00024,950,00022,953,00019,689,00000000000
       Intangible Assets 
9,000
43,000
42,000
63,000
48,000
20,000
3,000
5,000
253,000
139,000
122,000
140,000
140,000
119,000
213,000
198,000
206,000
184,000
415,000
415,000184,000206,000198,000213,000119,000140,000140,000122,000139,000253,0005,0003,00020,00048,00063,00042,00043,0009,000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
-21,148,000
-26,966,000
-28,233,000
-29,643,000
-28,983,000
-31,407,000
-41,562,000
-46,589,000
-40,848,000
-32,363,000
123,761,000
123,761,000-32,363,000-40,848,000-46,589,000-41,562,000-31,407,000-28,983,000-29,643,000-28,233,000-26,966,000-21,148,00000000000
> Total Liabilities 
34,785,000
36,714,000
36,567,000
36,185,000
37,336,000
38,165,000
39,713,000
41,548,000
39,395,000
47,945,000
49,079,000
52,481,000
49,973,000
53,530,000
63,628,000
70,838,000
67,656,000
58,786,000
141,894,000
141,894,00058,786,00067,656,00070,838,00063,628,00053,530,00049,973,00052,481,00049,079,00047,945,00039,395,00041,548,00039,713,00038,165,00037,336,00036,185,00036,567,00036,714,00034,785,000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
733,000
1,083,000
761,000
637,000
578,000
674,000
723,000
566,000
588,000
483,000
65,346,000
65,346,000483,000588,000566,000723,000674,000578,000637,000761,0001,083,000733,00000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
50,000
27,000
21,000
26,000
14,000
12,000
5,000
12,000
9,000
20,000
1,233,000
1,233,00020,0009,00012,0005,00012,00014,00026,00021,00027,00050,00000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
1,309,000
27,000
21,000
26,000
14,000
12,000
5,529,000
0
0
0
0
00005,529,00012,00014,00026,00021,00027,0001,309,00000000000
       Accounts payable 
85,000
184,000
179,000
84,000
166,000
167,000
156,000
211,000
683,000
1,056,000
740,000
611,000
564,000
662,000
723,000
566,000
588,000
483,000
63,353,000
63,353,000483,000588,000566,000723,000662,000564,000611,000740,0001,056,000683,000211,000156,000167,000166,00084,000179,000184,00085,000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
-733,000
-1,083,000
-761,000
-637,000
-578,000
-674,000
-83,000
-123,000
-119,000
-132,000
749,000
749,000-132,000-119,000-123,000-83,000-674,000-578,000-637,000-761,000-1,083,000-733,00000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
1,043,000
3,619,000
2,430,000
3,512,000
2,859,000
3,277,000
6,635,000
9,152,000
7,104,000
483,000
76,548,000
76,548,000483,0007,104,0009,152,0006,635,0003,277,0002,859,0003,512,0002,430,0003,619,0001,043,00000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
552,000
611,000
536,000
524,000
1,023,000
1,045,000
1,184,000
2,194,000
0
02,194,0001,184,0001,045,0001,023,000524,000536,000611,000552,0000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
-50,000
-27,000
-21,000
-26,000
-14,000
-12,000
14,000
9,000
46,000
42,000
-1,145,000
-1,145,00042,00046,0009,00014,000-12,000-14,000-26,000-21,000-27,000-50,00000000000
> Total Stockholder Equity
2,496,000
3,257,000
2,262,000
432,000
1,904,000
2,446,000
2,369,000
2,948,000
3,675,000
3,729,000
4,275,000
4,481,000
5,433,000
5,479,000
6,093,000
6,313,000
7,366,000
6,726,000
8,338,000
8,338,0006,726,0007,366,0006,313,0006,093,0005,479,0005,433,0004,481,0004,275,0003,729,0003,675,0002,948,0002,369,0002,446,0001,904,000432,0002,262,0003,257,0002,496,000
   Common Stock
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
24,000
24,000
23,000
23,000
23,000
22,000
24,000
34,000
34,00024,00022,00023,00023,00023,00024,00024,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000
   Retained Earnings 
533,000
624,000
889,000
0
255,000
317,000
718,000
868,000
1,624,000
1,863,000
2,293,000
2,747,000
3,383,000
3,528,000
4,179,000
4,509,000
5,061,000
5,333,000
4,146,000
4,146,0005,333,0005,061,0004,509,0004,179,0003,528,0003,383,0002,747,0002,293,0001,863,0001,624,000868,000718,000317,000255,0000889,000624,000533,000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
962,000
1,038,000
1,018,000
976,000
976,000
976,000
956,000
1,533,000
0
01,533,000956,000976,000976,000976,0001,018,0001,038,000962,0000000000000
   Treasury Stock0000-9,0000-188,000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
1,951,000
1,766,000
1,882,000
1,710,000
2,026,000
1,928,000
1,891,000
1,781,000
1,877,000
1,369,000
4,063,000
4,063,0001,369,0001,877,0001,781,0001,891,0001,928,0002,026,0001,710,0001,882,0001,766,0001,951,00000000000



6.4. Balance Sheets

Currency in EUR. All numbers in thousands.




6.5. Cash Flows

Currency in EUR. All numbers in thousands.




6.6. Income Statements

Currency in EUR. All numbers in thousands.