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

Atria Oyj A
Buy, Hold or Sell?

Let's analyze Atria together

I guess you are interested in Atria Oyj A. 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 Atria Oyj A. 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 Atria Oyj A

I send you an email if I find something interesting about Atria Oyj A.

Quick analysis of Atria (30 sec.)










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

How much money do you get?

How much money do you get?
‚ā¨1.57
When do you have the money?
1 year
How often do you get paid?
90.0%

What is your share worth?

Current worth
‚ā¨14.46
Expected worth in 1 year
‚ā¨12.50
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
‚ā¨-0.52
Return On Investment
-5.1%

For what price can you sell your share?

Current Price per Share
‚ā¨10.10
Expected price per share
‚ā¨10.05 - ‚ā¨11.30
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

1. Valuation of Atria (5 min.)




Live pricePrice per Share (EOD)

‚ā¨10.10

Intrinsic Value Per Share

‚ā¨-30.01 - ‚ā¨-17.11

Total Value Per Share

‚ā¨-15.55 - ‚ā¨-2.65

2. Growth of Atria (5 min.)




Is Atria growing?

Current yearPrevious yearGrowGrow %
How rich?$443.6m$525.4m-$66.3m-14.5%

How much money is Atria making?

Current yearPrevious yearGrowGrow %
Making money-$6m-$41.9k-$5.9m-99.3%
Net Profit Margin-1.3%0.1%--

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

3. Financial Health of Atria (5 min.)




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




  Industry Rankings (Packaged Foods)  


Richest
#173 / 492

Most Revenue
#139 / 492

Most Profit
#439 / 492

Most Efficient
#384 / 492
3rd party ad coffee SUPPORTERis ad-free.

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

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

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

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

Speculation

The Price per Share of Atria is ‚ā¨10.10. 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 Atria.
  • 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 Atria, 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 ‚ā¨14.46. Based on the TTM, the Book Value Change Per Share is ‚ā¨-0.49 per quarter. Based on the YOY, the Book Value Change Per Share is ‚ā¨-0.17 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 ‚ā¨0.36 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Atria.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ‚ā¨% of Price per Share‚ā¨% of Price per Share‚ā¨% of Price per Share‚ā¨% of Price per Share‚ā¨% of Price per Share
Usd Eps0.111.1%-0.23-2.3%-0.01-0.1%0.050.4%0.121.2%
Usd Book Value Change Per Share-0.16-1.6%-0.53-5.3%-0.18-1.8%-0.02-0.2%0.000.0%
Usd Dividend Per Share0.010.1%0.393.9%0.353.5%0.343.3%0.303.0%
Usd Total Gains Per Share-0.16-1.6%-0.14-1.4%0.171.7%0.323.1%0.303.0%
Usd Price Per Share10.56-11.26-10.43-10.72-10.44-
Price to Earnings Ratio24.41-12.20-4.74-20.32-29.50-
Price-to-Total Gains Ratio-67.31--22.06--471.18--81.23--27.85-
Price to Book Ratio0.67-0.70-0.56-0.64-0.64-
Price-to-Total Gains Ratio-67.31--22.06--471.18--81.23--27.85-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share10.99486
Number of shares90
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.390.34
Usd Book Value Change Per Share-0.53-0.02
Usd Total Gains Per Share-0.140.32
Gains per Quarter (90 shares)-12.6628.50
Gains per Year (90 shares)-50.63113.99
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1141-192-61121-7104
2283-384-112242-14218
3424-576-163363-21332
4565-768-214484-28446
5707-960-265605-35560
6848-1152-316726-42674
7989-1344-367847-49788
81130-1535-418967-56902
91272-1727-4691088-621016
101413-1919-5201209-691130

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 Share3.01.00.075.0%9.03.00.075.0%17.03.00.085.0%33.07.00.082.5%62.018.01.076.5%
Book Value Change Per Share1.03.00.025.0%6.06.00.050.0%10.09.01.050.0%23.016.01.057.5%50.030.01.061.7%
Dividend per Share4.00.00.0100.0%11.00.01.091.7%18.00.02.090.0%36.00.04.090.0%66.00.015.081.5%
Total Gains per Share1.03.00.025.0%6.06.00.050.0%13.07.00.065.0%28.012.00.070.0%59.022.00.072.8%
3rd party ad coffee SUPPORTERis ad-free.

Fundamentals of Atria

About Atria Oyj A

Atria Oyj, together with its subsidiaries, produces and markets meat and food products in Finland, Sweden, Denmark, Estonia, and Russia. The company provides fresh and consumer-packed meat; meat products, such as cooking sausages and cold cuts; convenience food; poultry products; and vegetable and delicatessen products. It also provides animal feed and pet food. In addition, the company exports its products, including beef, pork, and chicken products. It offers its products under the Atria, JYVA BROILER, Frossan, Wilhelm, Sibylla, Ridder Heims, L√∂nneberga, Lithells, Arboga, 3-Stjernet, Maks & Moorits, W√Ķro, Aalbaek, and VK brands. The company markets its products to the grocery trade, food service, and concept customers, as well as the food industry. Atria Oyj was founded in 1903 and is headquartered in Sein√§joki, Finland.

Fundamental data was last updated by Penke on 2024-07-17 10:10:07.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient 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 able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

Valuation

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

1.1. Profitability of Atria Oyj A.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit¬†Atria earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare¬†Atria to the¬†Packaged Foods industry mean.
  • A Net Profit Margin of 0.7%¬†means that¬†€0.01 for each €1¬†in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Atria Oyj A:

  • The MRQ is 0.7%. The company is not making a profit/loss.
  • The TTM is -1.3%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ0.7%TTM-1.3%+1.9%
TTM-1.3%YOY0.1%-1.3%
TTM-1.3%5Y0.3%-1.5%
5Y0.3%10Y0.8%-0.6%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%3.5%-2.8%
TTM-1.3%3.2%-4.5%
YOY0.1%2.8%-2.7%
5Y0.3%3.3%-3.0%
10Y0.8%3.6%-2.8%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy¬†but always compare¬†Atria to the¬†Packaged Foods industry mean.
  • 0.3% Return on Assets means that¬†Atria generated¬†€0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Atria Oyj A:

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -0.6%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.3%TTM-0.6%+0.9%
TTM-0.6%YOY0.0%-0.6%
TTM-0.6%5Y0.1%-0.7%
5Y0.1%10Y0.3%-0.2%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%1.2%-0.9%
TTM-0.6%1.2%-1.8%
YOY0.0%1.1%-1.1%
5Y0.1%1.2%-1.1%
10Y0.3%1.3%-1.0%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare¬†Atria to the¬†Packaged Foods industry mean.
  • 0.7% Return on Equity means Atria generated €0.01¬†for each¬†€1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Atria Oyj A:

  • The MRQ is 0.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -1.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.7%TTM-1.5%+2.2%
TTM-1.5%YOY-0.1%-1.4%
TTM-1.5%5Y0.1%-1.6%
5Y0.1%10Y0.7%-0.6%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%2.4%-1.7%
TTM-1.5%2.4%-3.9%
YOY-0.1%2.2%-2.3%
5Y0.1%2.4%-2.3%
10Y0.7%2.6%-1.9%
3rd party ad coffee SUPPORTERis ad-free.

1.2. Operating Efficiency of Atria Oyj A.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Atria is operating .

  • Measures how much profit Atria 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¬†Atria to the¬†Packaged Foods 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 Atria Oyj A:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.1%-1.1%
TTM1.1%YOY3.7%-2.6%
TTM1.1%5Y2.1%-1.0%
5Y2.1%10Y1.8%+0.2%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.4%-5.4%
TTM1.1%2.8%-1.7%
YOY3.7%4.1%-0.4%
5Y2.1%4.6%-2.5%
10Y1.8%4.9%-3.1%
1.2.2. Operating Ratio

Measures how efficient Atria is keeping operating costs low.

  • Below 1 is considered healthy (always compare to¬†Packaged Foods industry mean).
  • An Operation Ratio of 1.89 means that the operating costs are €1.89 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Atria Oyj A:

  • The MRQ is 1.889. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.655. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.889TTM1.655+0.234
TTM1.655YOY0.967+0.687
TTM1.6555Y1.108+0.547
5Y1.10810Y1.043+0.065
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8891.517+0.372
TTM1.6551.459+0.196
YOY0.9671.346-0.379
5Y1.1081.314-0.206
10Y1.0431.196-0.153
3rd party ad coffee SUPPORTERis ad-free.

1.3. Liquidity of Atria Oyj A.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to¬†Packaged Foods industry mean).
  • A Current Ratio of 1.00¬†means the company has €1.00 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Atria Oyj A:

  • The MRQ is 1.001. The company is just able to pay all its short-term debts.
  • The TTM is 1.030. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.001TTM1.030-0.029
TTM1.030YOY1.135-0.105
TTM1.0305Y0.988+0.042
5Y0.98810Y0.912+0.076
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0011.574-0.573
TTM1.0301.564-0.534
YOY1.1351.620-0.485
5Y0.9881.637-0.649
10Y0.9121.612-0.700
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but¬†always compare¬†Atria to the¬†Packaged Foods industry mean.
  • A Quick Ratio of 0.49¬†means the company can pay off €0.49 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Atria Oyj A:

  • The MRQ is 0.486. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.460. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.486TTM0.460+0.026
TTM0.460YOY0.584-0.124
TTM0.4605Y0.501-0.041
5Y0.50110Y0.473+0.027
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4860.562-0.076
TTM0.4600.569-0.109
YOY0.5840.621-0.037
5Y0.5010.697-0.196
10Y0.4730.732-0.259
3rd party ad coffee SUPPORTERis ad-free.

1.4. Solvency of Atria Oyj A.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare¬†Atria to Packaged Foods industry mean.
  • A Debt to Asset Ratio of 0.59¬†means that Atria assets are¬†financed with 59.3% credit (debt) and the remaining percentage (100% - 59.3%)¬†is financed by its owners/shareholders.¬†

Let's take a look of the Debt to Asset Ratio trends of Atria Oyj A:

  • The MRQ is 0.593. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.585. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.593TTM0.585+0.008
TTM0.585YOY0.532+0.053
TTM0.5855Y0.544+0.041
5Y0.54410Y0.545-0.001
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5930.472+0.121
TTM0.5850.482+0.103
YOY0.5320.481+0.051
5Y0.5440.483+0.061
10Y0.5450.488+0.057
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but¬†always compare¬†Atria to the¬†Packaged Foods industry mean.
  • A Debt to Equity ratio of 154.4% means that company has €1.54 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Atria Oyj A:

  • The MRQ is 1.544. The company is just able to pay all its debts with equity.
  • The TTM is 1.466. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.544TTM1.466+0.079
TTM1.466YOY1.175+0.291
TTM1.4665Y1.242+0.223
5Y1.24210Y1.236+0.006
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5440.891+0.653
TTM1.4660.945+0.521
YOY1.1750.940+0.235
5Y1.2420.983+0.259
10Y1.2361.035+0.201
3rd party ad coffee SUPPORTERis ad-free.

2. Market Valuation of Atria Oyj A

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but¬†always compare¬†Atria to the¬†Packaged Foods industry mean.
  • A PE ratio of 24.41 means the investor is paying €24.41¬†for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Atria Oyj A:

  • The EOD is 25.412. Based on the earnings, the company is overpriced. -1
  • The MRQ is 24.406. Based on the earnings, the company is fair priced.
  • The TTM is 12.201. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD25.412MRQ24.406+1.006
MRQ24.406TTM12.201+12.204
TTM12.201YOY4.745+7.456
TTM12.2015Y20.317-8.116
5Y20.31710Y29.503-9.185
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD25.41213.661+11.751
MRQ24.40613.224+11.182
TTM12.20113.242-1.041
YOY4.74513.375-8.630
5Y20.31716.845+3.472
10Y29.50319.502+10.001
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Atria Oyj A:

  • The EOD is -2.462. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -2.365. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -0.032. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-2.462MRQ-2.365-0.098
MRQ-2.365TTM-0.032-2.332
TTM-0.032YOY-0.617+0.584
TTM-0.0325Y-0.049+0.016
5Y-0.04910Y0.841-0.890
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD-2.4624.305-6.767
MRQ-2.3654.202-6.567
TTM-0.0322.935-2.967
YOY-0.6170.474-1.091
5Y-0.0491.301-1.350
10Y0.8411.284-0.443
3rd party ad coffee SUPPORTERis ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy¬†(always compare to Packaged Foods industry mean).
  • A PB ratio of 0.67 means the investor is paying €0.67¬†for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Atria Oyj A:

  • The EOD is 0.698. Based on the equity, the company is cheap. +2
  • The MRQ is 0.671. Based on the equity, the company is cheap. +2
  • The TTM is 0.697. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.698MRQ0.671+0.028
MRQ0.671TTM0.697-0.026
TTM0.697YOY0.561+0.137
TTM0.6975Y0.637+0.060
5Y0.63710Y0.640-0.004
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD0.6981.325-0.627
MRQ0.6711.461-0.790
TTM0.6971.447-0.750
YOY0.5611.572-1.011
5Y0.6371.870-1.233
10Y0.6402.376-1.736
2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Atria Oyj A compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.151-0.490+224%-0.168+11%-0.018-88%0.002-7190%
Book Value Per Share--14.46114.830-2%17.185-16%15.531-7%15.005-4%
Current Ratio--1.0011.030-3%1.135-12%0.988+1%0.912+10%
Debt To Asset Ratio--0.5930.585+1%0.532+12%0.544+9%0.545+9%
Debt To Equity Ratio--1.5441.466+5%1.175+31%1.242+24%1.236+25%
Dividend Per Share--0.0070.361-98%0.322-98%0.309-98%0.274-97%
Eps--0.099-0.209+310%-0.009+109%0.041+140%0.110-10%
Free Cash Flow Per Share---1.026-0.043-96%-1.100+7%-0.129-87%0.026-4059%
Free Cash Flow To Equity Per Share---1.026-0.144-86%-0.753-27%-0.308-70%-0.196-81%
Gross Profit Margin--1.000-0.015+101%-0.243+124%-5.048+605%-6.584+758%
Intrinsic Value_10Y_max---17.109--------
Intrinsic Value_10Y_min---30.006--------
Intrinsic Value_1Y_max---0.160--------
Intrinsic Value_1Y_min---2.077--------
Intrinsic Value_3Y_max---1.665--------
Intrinsic Value_3Y_min---7.083--------
Intrinsic Value_5Y_max---4.599--------
Intrinsic Value_5Y_min---12.974--------
Market Cap191654570.000-43%273342808.700294047257.210-7%268909210.200+2%281973498.563-3%274799973.944-1%
Net Profit Margin--0.007-0.013+286%0.001+855%0.003+151%0.008-20%
Operating Margin---0.011-100%0.037-100%0.021-100%0.018-100%
Operating Ratio--1.8891.655+14%0.967+95%1.108+71%1.043+81%
Pb Ratio0.698+4%0.6710.697-4%0.561+20%0.637+5%0.640+5%
Pe Ratio25.412+4%24.40612.201+100%4.745+414%20.317+20%29.503-17%
Price Per Share10.100+4%9.70010.340-6%9.580+1%9.852-2%9.589+1%
Price To Free Cash Flow Ratio-2.462-4%-2.365-0.032-99%-0.617-74%-0.049-98%0.841-381%
Price To Total Gains Ratio-70.089-4%-67.314-22.059-67%-471.180+600%-81.232+21%-27.848-59%
Quick Ratio--0.4860.460+6%0.584-17%0.501-3%0.473+3%
Return On Assets--0.003-0.006+307%0.000+4868%0.001+250%0.003-11%
Return On Equity--0.007-0.015+309%-0.001+120%0.001+552%0.007+7%
Total Gains Per Share---0.144-0.129-10%0.154-194%0.291-150%0.276-152%
Usd Book Value--443604500.000459041936.600-3%525428030.400-16%483220559.050-8%467406249.130-5%
Usd Book Value Change Per Share---0.165-0.533+224%-0.183+11%-0.019-88%0.002-7190%
Usd Book Value Per Share--15.74216.144-2%18.707-16%16.907-7%16.334-4%
Usd Dividend Per Share--0.0080.393-98%0.351-98%0.336-98%0.298-97%
Usd Eps--0.108-0.228+310%-0.010+109%0.045+140%0.120-10%
Usd Free Cash Flow---31460540.000-1189295.500-96%-33788238.950+7%-3796111.490-88%759870.015-4240%
Usd Free Cash Flow Per Share---1.116-0.047-96%-1.197+7%-0.141-87%0.028-4059%
Usd Free Cash Flow To Equity Per Share---1.116-0.156-86%-0.819-27%-0.336-70%-0.214-81%
Usd Market Cap208635164.902-43%297560981.551320099844.199-7%292734566.224+2%306956350.535-3%299147251.635-1%
Usd Price Per Share10.995+4%10.55911.256-6%10.429+1%10.725-2%10.438+1%
Usd Profit--3048080.000-6015059.300+297%-41911.100+101%857000.350+256%3182277.165-4%
Usd Revenue--453728480.000473975079.250-4%476237190.050-5%436816371.410+4%408970282.775+11%
Usd Total Gains Per Share---0.157-0.141-10%0.167-194%0.317-150%0.300-152%
 EOD+2 -6MRQTTM+13 -23YOY+17 -195Y+12 -2410Y+8 -28

3.2. Fundamental Score

Let's check the fundamental score of Atria Oyj A based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1525.412
Price to Book Ratio (EOD)Between0-10.698
Net Profit Margin (MRQ)Greater than00.007
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.486
Current Ratio (MRQ)Greater than11.001
Debt to Asset Ratio (MRQ)Less than10.593
Debt to Equity Ratio (MRQ)Less than11.544
Return on Equity (MRQ)Greater than0.150.007
Return on Assets (MRQ)Greater than0.050.003
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of Atria Oyj A based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5065.226
Ma 20Greater thanMa 509.715
Ma 50Greater thanMa 1009.673
Ma 100Greater thanMa 2009.499
OpenGreater thanClose10.250
Total4/5 (80.0%)



Latest Balance Sheet

Balance Sheet of 2024-03-31. Currency in EUR. All numbers in thousands.

Summary
Total Assets1,001,000
Total Liabilities593,500
Total Stockholder Equity384,300
 As reported
Total Liabilities 593,500
Total Stockholder Equity+ 384,300
Total Assets = 1,001,000

Assets

Total Assets1,001,000
Total Current Assets277,900
Long-term Assets723,200
Total Current Assets
Cash And Cash Equivalents 2,900
Net Receivables 134,800
Inventory 140,200
Total Current Assets  (as reported)277,900
Total Current Assets  (calculated)277,900
+/-0
Long-term Assets
Property Plant Equipment 555,200
Goodwill 79,600
Intangible Assets 52,400
Long-term Assets  (as reported)723,200
Long-term Assets  (calculated)687,200
+/- 36,000

Liabilities & Shareholders' Equity

Total Current Liabilities277,600
Long-term Liabilities315,900
Total Stockholder Equity384,300
Total Current Liabilities
Short Long Term Debt 26,000
Accounts payable 242,300
Total Current Liabilities  (as reported)277,600
Total Current Liabilities  (calculated)268,300
+/- 9,300
Long-term Liabilities
Long term Debt 256,200
Capital Lease Obligations Min Short Term Debt23,300
Long-term Liabilities Other 7,800
Long-term Liabilities  (as reported)315,900
Long-term Liabilities  (calculated)287,300
+/- 28,600
Total Stockholder Equity
Retained Earnings 109,400
Total Stockholder Equity (as reported)384,300
Total Stockholder Equity (calculated)109,400
+/- 274,900
Other
Capital Stock48,100
Common Stock Shares Outstanding 28,180
Net Debt 279,300
Net Invested Capital 666,500
Net Working Capital 300
Property Plant and Equipment Gross 555,200



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-12-312000-06-30
> Total Assets 
2,226,312
2,161,177
369,800
372,199
395,100
439,022
449,600
456,461
452,100
463,300
468,300
508,507
536,100
563,100
592,300
640,112
640,800
674,900
675,700
731,629
862,800
998,100
994,800
1,000,738
993,600
1,030,500
1,081,400
1,134,499
1,080,100
1,091,100
1,095,200
1,101,337
1,103,500
1,118,800
1,095,200
1,111,615
1,074,700
1,069,800
1,053,900
1,067,521
1,060,500
1,062,400
1,090,400
1,041,628
1,047,600
1,036,500
993,600
978,055
989,000
989,900
974,800
923,526
927,700
894,700
873,500
855,366
857,800
891,100
883,700
909,441
927,100
920,100
925,700
909,800
923,700
921,400
930,300
899,581
952,500
948,300
948,800
928,694
973,100
953,000
929,800
939,535
933,200
900,800
921,200
961,461
965,500
1,002,100
1,052,500
1,039,828
1,028,600
1,036,500
1,032,400
988,985
1,001,000
1,001,000988,9851,032,4001,036,5001,028,6001,039,8281,052,5001,002,100965,500961,461921,200900,800933,200939,535929,800953,000973,100928,694948,800948,300952,500899,581930,300921,400923,700909,800925,700920,100927,100909,441883,700891,100857,800855,366873,500894,700927,700923,526974,800989,900989,000978,055993,6001,036,5001,047,6001,041,6281,090,4001,062,4001,060,5001,067,5211,053,9001,069,8001,074,7001,111,6151,095,2001,118,8001,103,5001,101,3371,095,2001,091,1001,080,1001,134,4991,081,4001,030,500993,6001,000,738994,800998,100862,800731,629675,700674,900640,800640,112592,300563,100536,100508,507468,300463,300452,100456,461449,600439,022395,100372,199369,8002,161,1772,226,312
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
373,449
343,100
343,100
340,500
346,934
322,800
312,700
309,000
308,503
295,000
302,500
320,700
273,640
276,800
288,300
272,900
272,146
262,100
263,300
274,200
260,750
259,200
216,900
207,500
190,359
193,800
213,100
211,200
208,093
223,800
224,600
227,900
213,514
235,700
237,900
248,500
218,508
236,700
237,000
245,000
225,662
282,600
251,800
240,200
239,175
264,300
229,000
248,000
278,910
274,200
291,000
323,900
323,333
299,700
293,200
281,700
259,469
277,900
277,900259,469281,700293,200299,700323,333323,900291,000274,200278,910248,000229,000264,300239,175240,200251,800282,600225,662245,000237,000236,700218,508248,500237,900235,700213,514227,900224,600223,800208,093211,200213,100193,800190,359207,500216,900259,200260,750274,200263,300262,100272,146272,900288,300276,800273,640320,700302,500295,000308,503309,000312,700322,800346,934340,500343,100343,100373,4490000000000000000000000000000000
       Cash And Cash Equivalents 
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
35,300
16,800
11,000
7,500
18,530
18,000
8,300
8,900
6,618
8,300
5,200
8,000
6,556
7,600
18,200
17,200
28,844
10,600
4,600
3,400
3,384
3,300
2,900
1,200
4,140
2,200
3,900
2,400
4,591
4,700
4,400
4,100
3,137
4,700
1,900
1,100
3,982
800
1,100
3,100
4,395
37,300
13,900
7,200
26,576
9,200
8,600
14,800
57,332
4,000
3,900
1,800
31,009
12,700
22,400
6,400
10,051
2,900
2,90010,0516,40022,40012,70031,0091,8003,9004,00057,33214,8008,6009,20026,5767,20013,90037,3004,3953,1001,1008003,9821,1001,9004,7003,1374,1004,4004,7004,5912,4003,9002,2004,1401,2002,9003,3003,3843,4004,60010,60028,84417,20018,2007,6006,5568,0005,2008,3006,6188,9008,30018,00018,5307,50011,00016,80035,3000000000000000000000000000000000
       Short-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
237,560
0
-16,800
0
-22,057
0
-1,300
-1,300
-21,313
-21,500
-1,400
0
0
-12,200
0
0
0
0
-9,600
-9,200
0
0
-11,100
0
0
-11,700
0
-11,700
0
-9,500
0
-9,700
0
-10,200
0
-9,900
0
-8,800
-8,500
-7,100
0
-5,200
0
0
-5,249
-5,400
0
-5,700
0
0
0
0
0
0
-14,600
0
0
0
000-14,600000000-5,7000-5,400-5,24900-5,2000-7,100-8,500-8,8000-9,9000-10,2000-9,7000-9,5000-11,7000-11,70000-11,10000-9,200-9,6000000-12,20000-1,400-21,500-21,313-1,300-1,3000-22,0570-16,8000237,5600000000000000000000000000000000
       Net Receivables 
443,718
379,194
73,800
67,408
79,400
71,832
88,100
81,236
86,800
98,200
99,100
129,275
127,200
145,500
141,200
150,987
143,800
168,000
157,400
165,873
160,500
191,000
182,800
151,165
145,600
164,300
170,400
225,166
207,800
219,800
212,800
212,255
207,200
229,100
223,500
226,479
192,300
202,800
199,500
192,821
172,600
195,200
183,100
141,808
133,500
136,000
118,500
122,478
128,200
138,100
165,900
158,095
153,800
114,900
110,500
99,271
106,000
118,100
115,600
107,377
117,100
121,100
121,800
111,092
131,600
130,000
132,000
101,900
115,100
119,600
121,400
102,877
122,900
126,700
124,500
105,661
119,900
123,300
129,000
103,600
135,500
149,200
167,700
134,906
135,300
133,400
131,900
83,360
134,800
134,80083,360131,900133,400135,300134,906167,700149,200135,500103,600129,000123,300119,900105,661124,500126,700122,900102,877121,400119,600115,100101,900132,000130,000131,600111,092121,800121,100117,100107,377115,600118,100106,00099,271110,500114,900153,800158,095165,900138,100128,200122,478118,500136,000133,500141,808183,100195,200172,600192,821199,500202,800192,300226,479223,500229,100207,200212,255212,800219,800207,800225,166170,400164,300145,600151,165182,800191,000160,500165,873157,400168,000143,800150,987141,200145,500127,200129,27599,10098,20086,80081,23688,10071,83279,40067,40873,800379,194443,718
       Other Current Assets 
0
20,347
0
2,835
0
5,709
0
8,493
0
0
0
6,384
0
0
0
0
0
0
0
0
0
0
0
443
0
0
0
0
0
0
0
222,578
217,400
-10,300
-9,100
-3,409
5,900
-3,200
-3,700
876
5,600
1,500
6,200
5,504
5,400
6,000
5,100
3,345
3,300
3,600
3,600
3,167
3,200
3,400
3,400
3,076
3,100
3,200
3,200
3,171
3,000
3,400
3,100
3,130
100
3,700
3,500
3,356
3,200
4,300
4,100
4,099
3,900
126,700
124,500
106,067
158,500
123,300
129,000
108,309
145,300
149,200
167,700
135,274
0
100
0
0
0
0001000135,274167,700149,200145,300108,309129,000123,300158,500106,067124,500126,7003,9004,0994,1004,3003,2003,3563,5003,7001003,1303,1003,4003,0003,1713,2003,2003,1003,0763,4003,4003,2003,1673,6003,6003,3003,3455,1006,0005,4005,5046,2001,5005,600876-3,700-3,2005,900-3,409-9,100-10,300217,400222,5780000000443000000000006,3840008,49305,70902,835020,3470
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
727,888
760,400
775,700
754,700
764,681
751,900
757,100
744,900
759,018
765,500
759,900
769,700
767,988
770,900
748,300
720,800
705,909
726,900
726,600
700,500
662,776
668,600
677,700
666,000
665,007
664,100
678,000
672,500
701,348
703,300
695,500
697,800
696,286
688,000
683,600
681,800
681,073
715,800
711,400
703,800
703,032
690,400
701,200
689,600
700,360
668,900
671,800
673,300
682,551
691,300
711,000
728,600
716,495
728,900
743,200
750,600
729,516
723,200
723,200729,516750,600743,200728,900716,495728,600711,000691,300682,551673,300671,800668,900700,360689,600701,200690,400703,032703,800711,400715,800681,073681,800683,600688,000696,286697,800695,500703,300701,348672,500678,000664,100665,007666,000677,700668,600662,776700,500726,600726,900705,909720,800748,300770,900767,988769,700759,900765,500759,018744,900757,100751,900764,681754,700775,700760,400727,8880000000000000000000000000000000
       Property Plant Equipment 
1,234,926
1,250,587
212,200
209,829
217,500
243,782
250,700
255,354
255,600
257,400
258,400
259,287
276,400
287,500
302,600
327,144
332,700
347,200
353,900
360,765
370,200
432,600
443,400
455,624
458,800
466,100
486,800
493,562
479,500
477,300
473,900
469,095
482,200
485,900
471,400
470,099
464,500
468,300
458,200
464,380
469,500
466,500
475,100
476,065
475,500
463,700
444,900
433,526
432,800
433,700
420,600
390,739
395,500
398,800
390,600
394,720
395,600
399,300
397,400
403,974
407,900
404,600
407,600
408,665
406,600
405,800
404,300
400,544
439,000
438,600
433,600
431,384
428,500
432,400
423,400
429,190
401,800
403,600
405,300
415,858
421,200
438,400
458,600
496,715
512,700
530,700
540,500
560,389
555,200
555,200560,389540,500530,700512,700496,715458,600438,400421,200415,858405,300403,600401,800429,190423,400432,400428,500431,384433,600438,600439,000400,544404,300405,800406,600408,665407,600404,600407,900403,974397,400399,300395,600394,720390,600398,800395,500390,739420,600433,700432,800433,526444,900463,700475,500476,065475,100466,500469,500464,380458,200468,300464,500470,099471,400485,900482,200469,095473,900477,300479,500493,562486,800466,100458,800455,624443,400432,600370,200360,765353,900347,200332,700327,144302,600287,500276,400259,287258,400257,400255,600255,354250,700243,782217,500209,829212,2001,250,5871,234,926
       Goodwill 
0
231,516
0
35,840
0
36,490
0
35,179
0
0
0
34,100
34,500
36,100
36,500
50,061
52,000
52,300
53,200
57,653
57,300
149,100
149,400
151,810
151,900
151,500
162,800
151,054
150,400
152,200
158,800
157,801
165,000
167,800
160,400
162,923
162,800
159,700
158,800
163,076
164,100
164,900
169,300
168,502
171,800
165,800
167,400
164,756
175,000
172,200
166,400
163,601
164,700
165,500
164,500
157,908
157,600
158,700
156,900
169,932
170,200
169,000
168,900
166,800
162,400
160,800
162,100
162,590
161,300
159,800
158,600
160,779
155,400
160,400
159,700
164,829
162,800
164,100
163,500
162,739
161,900
158,300
156,900
125,024
124,200
118,300
119,500
80,986
79,600
79,60080,986119,500118,300124,200125,024156,900158,300161,900162,739163,500164,100162,800164,829159,700160,400155,400160,779158,600159,800161,300162,590162,100160,800162,400166,800168,900169,000170,200169,932156,900158,700157,600157,908164,500165,500164,700163,601166,400172,200175,000164,756167,400165,800171,800168,502169,300164,900164,100163,076158,800159,700162,800162,923160,400167,800165,000157,801158,800152,200150,400151,054162,800151,500151,900151,810149,400149,10057,30057,65353,20052,30052,00050,06136,50036,10034,50034,10000035,179036,490035,8400231,5160
       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
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
14,713
15,700
15,400
15,500
15,911
15,900
15,700
15,900
15,669
15,900
15,500
15,900
16,234
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000016,23415,90015,50015,90015,66915,90015,70015,90015,91115,50015,40015,70014,71300000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
273,240
240,348
41,900
36,958
41,000
44,810
47,800
42,941
46,000
45,600
44,400
42,436
55,500
56,200
58,000
74,990
74,700
75,200
75,600
92,975
89,600
219,400
218,900
216,057
216,000
215,500
238,500
221,553
219,400
221,300
229,700
227,809
72,600
73,100
74,200
75,527
75,200
73,300
72,000
74,363
74,700
74,300
75,800
78,446
79,400
76,400
76,500
76,980
85,600
84,400
78,100
75,837
76,000
81,000
78,300
79,244
78,500
87,200
85,200
93,566
92,900
91,600
90,200
89,094
86,200
84,800
84,100
86,747
85,500
83,800
82,100
84,677
80,600
82,300
81,300
83,933
80,200
79,700
78,600
77,468
75,700
73,200
71,400
54,016
52,700
56,700
56,100
53,819
52,400
52,40053,81956,10056,70052,70054,01671,40073,20075,70077,46878,60079,70080,20083,93381,30082,30080,60084,67782,10083,80085,50086,74784,10084,80086,20089,09490,20091,60092,90093,56685,20087,20078,50079,24478,30081,00076,00075,83778,10084,40085,60076,98076,50076,40079,40078,44675,80074,30074,70074,36372,00073,30075,20075,52774,20073,10072,600227,809229,700221,300219,400221,553238,500215,500216,000216,057218,900219,40089,60092,97575,60075,20074,70074,99058,00056,20055,50042,43644,40045,60046,00042,94147,80044,81041,00036,95841,900240,348273,240
       Long-term Assets 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
252,096
20,700
10,300
25,800
9,174
36,400
26,900
25,900
4,422
4,500
21,300
33,800
29,488
-100
28,700
26,700
25,757
28,300
-100
100
26,539
25,900
100
25,300
26,097
-100
25,400
100
26,439
-100
24,000
-100
25,704
100
26,400
100
26,077
-100
-200
-100
22,144
-200
21,400
20,900
-2
200
21,900
100
24,655
30,600
39,900
40,700
39,801
37,700
-100
0
0
0
000-10037,70039,80140,70039,90030,60024,65510021,900200-220,90021,400-20022,144-100-200-10026,07710026,40010025,704-10024,000-10026,43910025,400-10026,09725,30010025,90026,539100-10028,30025,75726,70028,700-10029,48833,80021,3004,5004,42225,90026,90036,4009,17425,80010,30020,700252,0960000000000000000000000000000000
> Total Liabilities 
1,252,746
1,150,841
199,400
191,040
214,400
249,171
261,300
230,288
224,000
236,000
232,100
248,121
267,900
302,400
322,900
365,096
363,000
385,400
378,600
419,153
546,600
540,700
525,900
524,713
518,000
569,500
613,900
699,629
658,500
668,600
658,500
664,419
660,500
666,900
656,600
665,572
632,500
642,500
634,400
645,820
635,200
646,900
661,300
610,181
613,400
615,300
586,900
566,337
588,000
585,600
564,500
517,914
516,900
491,200
471,600
450,551
452,900
491,900
474,800
487,284
501,500
506,300
500,400
479,122
495,400
503,400
504,500
471,396
527,800
532,800
521,500
494,398
555,600
535,500
502,200
500,651
490,900
460,600
464,200
493,886
490,700
507,100
538,200
575,372
571,700
597,600
603,500
577,561
593,500
593,500577,561603,500597,600571,700575,372538,200507,100490,700493,886464,200460,600490,900500,651502,200535,500555,600494,398521,500532,800527,800471,396504,500503,400495,400479,122500,400506,300501,500487,284474,800491,900452,900450,551471,600491,200516,900517,914564,500585,600588,000566,337586,900615,300613,400610,181661,300646,900635,200645,820634,400642,500632,500665,572656,600666,900660,500664,419658,500668,600658,500699,629613,900569,500518,000524,713525,900540,700546,600419,153378,600385,400363,000365,096322,900302,400267,900248,121232,100236,000224,000230,288261,300249,171214,400191,040199,4001,150,8411,252,746
   > Total Current Liabilities 
724,680
623,727
112,600
107,703
133,800
125,741
147,500
126,010
125,900
143,600
140,000
149,676
164,500
193,900
219,400
226,708
214,500
235,300
189,100
226,552
299,900
214,800
207,800
287,614
294,900
356,400
402,400
336,263
278,300
284,000
302,500
302,970
299,800
307,300
279,700
314,385
285,300
281,100
276,300
289,295
251,300
269,100
323,600
282,776
304,600
331,700
304,600
293,145
313,100
316,700
298,800
257,458
256,700
233,000
216,400
236,321
238,800
286,600
274,600
242,272
307,800
315,600
312,400
295,081
277,600
288,100
289,100
262,233
288,800
295,900
287,000
273,328
321,400
305,000
280,700
288,736
280,700
233,100
237,800
249,344
241,500
256,900
287,200
273,579
272,900
276,700
264,400
261,219
277,600
277,600261,219264,400276,700272,900273,579287,200256,900241,500249,344237,800233,100280,700288,736280,700305,000321,400273,328287,000295,900288,800262,233289,100288,100277,600295,081312,400315,600307,800242,272274,600286,600238,800236,321216,400233,000256,700257,458298,800316,700313,100293,145304,600331,700304,600282,776323,600269,100251,300289,295276,300281,100285,300314,385279,700307,300299,800302,970302,500284,000278,300336,263402,400356,400294,900287,614207,800214,800299,900226,552189,100235,300214,500226,708219,400193,900164,500149,676140,000143,600125,900126,010147,500125,741133,800107,703112,600623,727724,680
       Short-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
105,060
113,600
129,900
119,000
127,159
130,000
120,700
116,100
112,248
94,900
107,500
151,300
106,142
133,600
159,900
138,600
118,894
122,000
115,100
106,800
51,539
64,400
40,700
27,900
44,004
62,100
91,200
89,000
39,983
123,400
125,800
120,400
91,850
89,400
95,600
99,100
74,453
96,700
94,200
85,600
62,466
113,400
88,200
72,000
54,743
65,500
11,600
11,900
12,532
18,700
18,200
58,100
12,440
37,900
29,000
0
0
0
00029,00037,90012,44058,10018,20018,70012,53211,90011,60065,50054,74372,00088,200113,40062,46685,60094,20096,70074,45399,10095,60089,40091,850120,400125,800123,40039,98389,00091,20062,10044,00427,90040,70064,40051,539106,800115,100122,000118,894138,600159,900133,600106,142151,300107,50094,900112,248116,100120,700130,000127,159119,000129,900113,600105,0600000000000000000000000000000000
       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
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
220,859
250,400
251,200
120,400
60,596
89,400
95,600
99,100
9,063
88,000
85,400
77,400
53,854
103,900
78,700
62,700
45,130
57,500
2,500
2,500
2,945
9,000
8,200
48,500
2,686
27,900
19,000
18,500
2,752
26,000
26,0002,75218,50019,00027,9002,68648,5008,2009,0002,9452,5002,50057,50045,13062,70078,700103,90053,85477,40085,40088,0009,06399,10095,60089,40060,596120,400251,200250,400220,85900000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
140,947
0
21,946
0
30,360
0
35,863
0
0
0
58,204
102,200
111,400
110,400
73,548
116,100
120,100
116,600
80,493
143,700
146,200
148,100
79,315
146,600
154,500
160,400
117,103
162,700
178,200
175,400
186,842
186,200
177,400
160,700
186,525
155,300
160,400
160,200
176,569
156,400
161,700
172,300
94,153
170,900
171,700
166,100
97,031
191,100
201,600
186,200
100,500
187,000
192,300
188,500
94,190
176,700
195,500
185,600
102,109
184,400
189,700
192,000
106,281
188,200
192,500
190,000
89,615
192,100
201,700
201,400
111,246
208,000
216,800
208,700
120,251
209,700
221,500
225,900
129,524
222,800
238,700
229,100
145,059
235,000
247,700
236,500
128,118
242,300
242,300128,118236,500247,700235,000145,059229,100238,700222,800129,524225,900221,500209,700120,251208,700216,800208,000111,246201,400201,700192,10089,615190,000192,500188,200106,281192,000189,700184,400102,109185,600195,500176,70094,190188,500192,300187,000100,500186,200201,600191,10097,031166,100171,700170,90094,153172,300161,700156,400176,569160,200160,400155,300186,525160,700177,400186,200186,842175,400178,200162,700117,103160,400154,500146,60079,315148,100146,200143,70080,493116,600120,100116,10073,548110,400111,400102,20058,20400035,863030,360021,9460140,9470
       Other Current Liabilities 
0
343,462
0
59,310
0
67,062
0
63,431
0
0
0
73,914
0
0
0
61,804
0
0
0
67,220
0
0
0
80,510
0
0
0
91,572
0
0
0
1,854
186,200
177,400
160,700
701
155,300
160,400
160,200
478
0
161,600
0
30,200
100
100
-100
26,309
0
0
5,800
43,820
5,300
0
0
44,455
100
-100
0
45,505
0
100
0
45,841
0
0
0
44,175
0
0
0
46,919
9,500
0
0
54,206
5,500
0
0
48,519
0
0
-100
116,080
0
0
-100
53,162
0
053,162-10000116,080-1000048,519005,50054,206009,50046,91900044,17500045,8410100045,5050-10010044,455005,30043,8205,8000026,309-10010010030,2000161,6000478160,200160,400155,300701160,700177,400186,2001,85400091,57200080,51000067,22000061,80400073,91400063,431067,062059,3100343,4620
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
361,449
360,700
359,600
376,900
351,187
347,200
361,400
358,100
356,525
383,900
377,800
337,700
327,405
308,800
283,600
282,300
273,192
274,900
268,900
265,700
260,456
260,200
258,200
255,200
214,230
214,100
205,300
200,200
245,012
193,700
190,700
188,000
184,041
217,800
215,300
215,400
209,163
239,000
236,900
234,500
221,070
234,200
230,500
221,500
211,915
210,200
227,500
226,400
244,542
249,200
250,200
251,000
301,793
298,800
320,900
317,700
316,342
315,900
315,900316,342317,700320,900298,800301,793251,000250,200249,200244,542226,400227,500210,200211,915221,500230,500234,200221,070234,500236,900239,000209,163215,400215,300217,800184,041188,000190,700193,700245,012200,200205,300214,100214,230255,200258,200260,200260,456265,700268,900274,900273,192282,300283,600308,800327,405337,700377,800383,900356,525358,100361,400347,200351,187376,900359,600360,700361,4490000000000000000000000000000000
       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
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
199,100
198,100
253,242
252,200
275,200
273,100
0
0
00273,100275,200252,200253,242198,100199,100000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
423
0
5,602
0
5,648
0
0
0
0
18,900
21,000
21,400
368
400
300
300
341
300
300
300
252
800
600
1,100
154
500
400
500
1,380
1,800
1,700
2,900
1,612
900
1,100
3,100
11,445
11,700
13,000
15,200
15,704
14,900
14,000
13,400
12,656
13,400
13,500
12,600
14,098
14,100
13,400
13,200
13,299
14,000
13,100
12,200
17,981
17,500
16,900
15,200
14,386
13,700
59,500
59,300
55,443
57,600
57,100
56,800
54,328
56,200
55,800
48,300
47,886
48,100
47,900
47,300
46,761
0
51,100
53,000
48,551
0
0
44,700
0
0
0044,7000048,55153,00051,100046,76147,30047,90048,10047,88648,30055,80056,20054,32856,80057,10057,60055,44359,30059,50013,70014,38615,20016,90017,50017,98112,20013,10014,00013,29913,20013,40014,10014,09812,60013,50013,40012,65613,40014,00014,90015,70415,20013,00011,70011,4453,1001,1009001,6122,9001,7001,8001,3805004005001541,10060080025230030030034130030040036821,40021,00018,90000005,64805,6020423000
> Total Stockholder Equity
972,378
1,009,210
170,200
180,699
179,600
188,633
187,100
224,606
226,600
225,700
234,400
240,814
248,700
241,000
249,400
254,806
257,500
269,300
276,700
306,648
310,300
455,400
467,000
474,153
473,700
459,100
465,700
433,507
420,100
420,900
434,700
435,106
443,000
451,900
438,600
443,176
439,200
424,600
416,600
418,781
422,300
412,500
425,900
428,207
430,800
417,900
403,100
408,499
397,800
401,000
406,500
401,900
407,100
399,700
397,600
400,207
400,100
394,300
403,500
409,730
412,600
400,600
411,300
418,573
415,600
405,600
413,100
415,321
411,800
402,200
413,500
419,876
402,700
402,500
412,100
422,822
430,200
428,100
444,500
454,630
461,600
482,000
501,800
449,419
441,400
419,000
428,900
389,035
384,300
384,300389,035428,900419,000441,400449,419501,800482,000461,600454,630444,500428,100430,200422,822412,100402,500402,700419,876413,500402,200411,800415,321413,100405,600415,600418,573411,300400,600412,600409,730403,500394,300400,100400,207397,600399,700407,100401,900406,500401,000397,800408,499403,100417,900430,800428,207425,900412,500422,300418,781416,600424,600439,200443,176438,600451,900443,000435,106434,700420,900420,100433,507465,700459,100473,700474,153467,000455,400310,300306,648276,700269,300257,500254,806249,400241,000248,700240,814234,400225,700226,600224,606187,100188,633179,600180,699170,2001,009,210972,378
   Common Stock
0
158,195
0
26,893
0
26,893
0
35,858
0
0
0
35,858
35,800
35,800
35,800
35,858
35,800
37,700
37,700
39,258
39,300
48,100
48,100
48,055
48,100
48,100
48,100
48,055
48,100
48,100
48,100
48,055
48,100
48,100
48,100
48,055
48,100
48,100
48,100
48,055
48,100
48,100
48,100
48,055
48,100
48,100
48,100
48,055
48,100
48,100
48,100
48,055
48,100
48,100
48,100
48,055
48,100
48,100
48,100
48,055
48,100
48,100
48,100
48,055
48,100
48,100
48,100
48,055
48,100
48,100
48,100
48,055
402,700
48,100
48,100
48,055
48,100
48,100
48,100
48,055
48,100
48,100
48,100
48,055
48,100
48,100
48,100
0
0
0048,10048,10048,10048,05548,10048,10048,10048,05548,10048,10048,10048,05548,10048,100402,70048,05548,10048,10048,10048,05548,10048,10048,10048,05548,10048,10048,10048,05548,10048,10048,10048,05548,10048,10048,10048,05548,10048,10048,10048,05548,10048,10048,10048,05548,10048,10048,10048,05548,10048,10048,10048,05548,10048,10048,10048,05548,10048,10048,10048,05548,10048,10048,10048,05548,10048,10039,30039,25837,70037,70035,80035,85835,80035,80035,80035,85800035,858026,893026,8930158,1950
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000-1,300-1,300-1,300-1,277-1,300-1,300-1,300-1,277-1,300-1,300-1,300-1,277-1,300-1,300-1,300-1,277-1,300-1,300-1,300-1,277-1,300-1,300-1,300-1,277-1,300-1,300-1,300-1,277-1,300-1,300-1,300-1,271-1,300-1,300-1,300-1,308-1,200-1,200-1,200-542000000000000000000000000000
   Other Stockholders Equity 
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
215,132
443,000
451,900
438,600
235,310
439,200
424,600
416,600
226,198
422,300
412,500
425,900
231,836
235,400
225,900
226,400
221,805
216,300
217,800
213,400
196,608
203,800
202,600
192,900
191,994
192,800
194,500
194,600
200,513
203,900
198,300
198,600
196,581
193,500
193,200
192,200
191,250
192,100
402,200
413,500
192,315
402,700
184,300
179,500
184,360
183,600
230,400
232,000
232,380
236,700
260,600
263,900
253,215
238,900
233,700
231,300
0
0
00231,300233,700238,900253,215263,900260,600236,700232,380232,000230,400183,600184,360179,500184,300402,700192,315413,500402,200192,100191,250192,200193,200193,500196,581198,600198,300203,900200,513194,600194,500192,800191,994192,900202,600203,800196,608213,400217,800216,300221,805226,400225,900235,400231,836425,900412,500422,300226,198416,600424,600439,200235,310438,600451,900443,000215,1320000000000000000000000000000000



Balance Sheet

Currency in EUR. All numbers in thousands.