0 XP   0   0   0

Axa SA ADR
Buy, Hold or Sell?

Should you buy, hold or sell Axa?

I guess you are interested in Axa SA ADR. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Axa

Let's start. I'm going to help you getting a better view of Axa SA ADR. 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.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Axa SA ADR even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Axa SA ADR is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Axa SA ADR. The closing price on 2023-03-24 was $28.81 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Axa SA ADR Daily Candlestick Chart
Axa SA ADR Daily Candlestick Chart
Summary









1. Valuation of Axa




Current price per share

$28.81

2. Growth of Axa




Is Axa growing?

Current yearPrevious yearGrowGrow %
How rich?$80.9b$81.9b-$1b-1.3%

How much money is Axa making?

Current yearPrevious yearGrowGrow %
Making money$7.8b$3.4b$4.4b56.6%
Net Profit Margin6.5%3.1%--

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

3. Financial Health of Axa




Comparing to competitors in the Insurance-Diversified industry




  Industry Rankings (Insurance-Diversified)  



Summary

Financial Health

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 less efficient.
The company is less 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 very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

1.1. Profitability of Axa SA ADR.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Axa earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Axa to the Insurance-Diversified industry mean.
  • A Net Profit Margin of 6.5% means that $0.07 for each $1 in revenue is generated as profit.

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

  • The MRQ is 6.5%. The company is making a profit. +1
  • The TTM is 6.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.5%TTM6.5%0.0%
TTM6.5%YOY3.1%+3.4%
TTM6.5%5Y3.9%+2.6%
5Y3.9%10Y4.1%-0.1%
Compared to industry (Insurance-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ6.5%5.6%+0.9%
TTM6.5%5.6%+0.9%
YOY3.1%5.6%-2.5%
5Y3.9%5.8%-1.9%
10Y4.1%5.6%-1.5%
1.1.2. Return on Assets

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

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

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

  • The MRQ is 0.9%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.9%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM0.9%0.0%
TTM0.9%YOY0.4%+0.5%
TTM0.9%5Y0.6%+0.4%
5Y0.6%10Y0.6%0.0%
Compared to industry (Insurance-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%0.7%+0.2%
TTM0.9%0.6%+0.3%
YOY0.4%0.5%-0.1%
5Y0.6%0.6%0.0%
10Y0.6%0.7%-0.1%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Axa to the Insurance-Diversified industry mean.
  • 10.3% Return on Equity means Axa generated $0.10 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 10.3%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 10.3%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ10.3%TTM10.3%0.0%
TTM10.3%YOY4.4%+5.8%
TTM10.3%5Y6.5%+3.7%
5Y6.5%10Y7.3%-0.8%
Compared to industry (Insurance-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ10.3%5.2%+5.1%
TTM10.3%4.6%+5.7%
YOY4.4%4.4%+0.0%
5Y6.5%5.0%+1.5%
10Y7.3%4.8%+2.5%

1.2. Operating Efficiency of Axa SA ADR.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Axa is operating .

  • Measures how much profit Axa 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 Axa to the Insurance-Diversified industry mean.
  • An Operating Margin of 8.7% means the company generated $0.09  for each $1 in revenue (before taxes).

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

  • The MRQ is 8.7%. The company is operating less efficient.
  • The TTM is 8.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ8.7%TTM8.7%0.0%
TTM8.7%YOY5.3%+3.4%
TTM8.7%5Y6.6%+2.1%
5Y6.6%10Y6.0%+0.5%
Compared to industry (Insurance-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ8.7%7.0%+1.7%
TTM8.7%7.0%+1.7%
YOY5.3%8.5%-3.2%
5Y6.6%7.9%-1.3%
10Y6.0%7.1%-1.1%
1.2.2. Operating Ratio

Measures how efficient Axa is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance-Diversified industry mean).
  • An Operation Ratio of 0.92 means that the operating costs are $0.92 for each $1 in net sales.

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

  • The MRQ is 0.918. The company is less efficient in keeping operating costs low.
  • The TTM is 0.918. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.918TTM0.9180.000
TTM0.918YOY0.953-0.035
TTM0.9185Y2.986-2.068
5Y2.98610Y2.324+0.662
Compared to industry (Insurance-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9180.922-0.004
TTM0.9180.934-0.016
YOY0.9530.919+0.034
5Y2.9861.197+1.789
10Y2.3241.027+1.297

1.3. Liquidity of Axa SA ADR.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Axa 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 0.56 means the company has $0.56 in assets for each $1 in short-term debts.

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

  • The MRQ is 0.560. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.560. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.560TTM0.5600.000
TTM0.560YOY0.595-0.035
TTM0.5605Y0.576-0.015
5Y0.57610Y0.502+0.073
Compared to industry (Insurance-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5601.017-0.457
TTM0.5601.242-0.682
YOY0.5951.288-0.693
5Y0.5761.377-0.801
10Y0.5021.171-0.669
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Axa to the Insurance-Diversified industry mean.
  • A Quick Ratio of 2.23 means the company can pay off $2.23 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 2.225. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.225. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.225TTM2.2250.000
TTM2.225YOY2.138+0.088
TTM2.2255Y2.377-0.151
5Y2.37710Y628,396.762-628,394.386
Compared to industry (Insurance-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2251.382+0.843
TTM2.2251.739+0.486
YOY2.1381.564+0.574
5Y2.3771.786+0.591
10Y628,396.7621.536+628,395.226

1.4. Solvency of Axa SA ADR.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Axa to Insurance-Diversified industry mean.
  • A Debt to Asset Ratio of 0.90 means that Axa assets are financed with 90.3% credit (debt) and the remaining percentage (100% - 90.3%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.903. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.903. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.903TTM0.9030.000
TTM0.903YOY0.905-0.002
TTM0.9035Y0.910-0.007
5Y0.91010Y0.898+0.011
Compared to industry (Insurance-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9030.823+0.080
TTM0.9030.832+0.071
YOY0.9050.816+0.089
5Y0.9100.819+0.091
10Y0.8980.820+0.078
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Axa to the Insurance-Diversified industry mean.
  • A Debt to Equity ratio of 984.4% means that company has $9.84 debt for each $1 in shareholders equity.

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

  • The MRQ is 9.844. The company is unable to pay all its debts with equity. -1
  • The TTM is 9.844. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ9.844TTM9.8440.000
TTM9.844YOY10.172-0.328
TTM9.8445Y11.055-1.211
5Y11.05510Y11.464-0.410
Compared to industry (Insurance-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ9.8444.829+5.015
TTM9.8444.847+4.997
YOY10.1724.653+5.519
5Y11.0554.725+6.330
10Y11.4644.967+6.497

2. Market Valuation of Axa SA ADR

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Axa generates.

  • Above 15 is considered overpriced but always compare Axa to the Insurance-Diversified industry mean.
  • A PE ratio of 9.31 means the investor is paying $9.31 for every $1 in earnings.

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

  • The EOD is 9.013. Very good. +2
  • The MRQ is 9.313. Very good. +2
  • The TTM is 9.313. Very good. +2
Trends
Current periodCompared to+/- 
EOD9.013MRQ9.313-0.300
MRQ9.313TTM9.3130.000
TTM9.313YOY17.779-8.466
TTM9.3135Y16.127-6.814
5Y16.12710Y12.563+3.564
Compared to industry (Insurance-Diversified)
PeriodCompanyIndustry (mean)+/- 
EOD9.01313.120-4.107
MRQ9.31312.189-2.876
TTM9.31311.713-2.400
YOY17.77915.506+2.273
5Y16.12714.134+1.993
10Y12.56314.146-1.583
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Axa.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Axa SA ADR:

  • The MRQ is 3.925. Seems overpriced? -1
  • The TTM is 3.925. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ3.925TTM3.9250.000
TTM3.925YOY21.439-17.514
TTM3.9255Y25.047-21.123
5Y25.04710Y16.864+8.183
Compared to industry (Insurance-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ3.9258.993-5.068
TTM3.92516.160-12.235
YOY21.43927.813-6.374
5Y25.04739.558-14.511
10Y16.86486.061-69.197

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

Measures if the stock price of Axa 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 0.88 means the investor is paying $0.88 for each $1 in book value.

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

  • The EOD is 0.851. Very good. +2
  • The MRQ is 0.879. Very good. +2
  • The TTM is 0.879. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.851MRQ0.879-0.028
MRQ0.879TTM0.8790.000
TTM0.879YOY0.697+0.182
TTM0.8795Y0.786+0.092
5Y0.78610Y0.644+0.143
Compared to industry (Insurance-Diversified)
PeriodCompanyIndustry (mean)+/- 
EOD0.8511.212-0.361
MRQ0.8791.218-0.339
TTM0.8791.170-0.291
YOY0.6971.094-0.397
5Y0.7861.116-0.330
10Y0.6441.089-0.445
2. Total Gains per Share

2.4. Latest News of Axa SA ADR

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

DateTitleRead
2023-03-01
14:50
Here's Why Momentum in Axa Sa (AXAHY) Should Keep goingRead

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Axa SA ADR 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---0.484-0.4840%0.709-168%-0.266-45%-0.992+105%
Book Value Growth--0.9880.9880%1.021-3%0.998-1%0.997-1%
Book Value Per Share--33.87033.8700%34.354-1%33.784+0%42.992-21%
Book Value Per Share Growth--0.9860.9860%1.021-3%0.993-1%0.994-1%
Current Ratio--0.5600.5600%0.595-6%0.576-3%0.502+12%
Debt To Asset Ratio--0.9030.9030%0.9050%0.910-1%0.898+1%
Debt To Equity Ratio--9.8449.8440%10.172-3%11.055-11%11.464-14%
Dividend Per Share--1.5711.5710%0.786+100%1.354+16%1.306+20%
Dividend Per Share Growth--1.9981.9980%0.534+275%1.124+78%1.087+84%
Eps--3.1973.1970%1.347+137%1.943+65%2.320+38%
Eps Growth--2.3732.3730%0.829+186%1.296+83%1.177+102%
Free Cash Flow Per Share--2.7812.7810%11.340-75%5.685-51%5.986-54%
Free Cash Flow Per Share Growth--0.2450.2450%2.995-92%1.211-80%1.136-78%
Free Cash Flow To Equity Per Share--0.8300.8300%9.118-91%4.024-79%4.383-81%
Free Cash Flow To Equity Per Share Growth--0.0910.0910%14.222-99%3.332-97%2.176-96%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--24.383--------
Intrinsic Value_10Y_min---1.579--------
Intrinsic Value_1Y_max--5.221--------
Intrinsic Value_1Y_min--2.061--------
Intrinsic Value_3Y_max--13.570--------
Intrinsic Value_3Y_min--4.306--------
Intrinsic Value_5Y_max--19.366--------
Intrinsic Value_5Y_min--4.468--------
Net Profit Margin--0.0650.0650%0.031+112%0.039+66%0.041+61%
Operating Margin--0.0870.0870%0.053+64%0.066+33%0.060+44%
Operating Ratio--0.9180.9180%0.953-4%2.986-69%2.324-61%
Pb Ratio0.851-3%0.8790.8790%0.697+26%0.786+12%0.644+37%
Pe Ratio9.013-3%9.3139.3130%17.779-48%16.127-42%12.563-26%
Peg Ratio--3.9253.9250%21.439-82%25.047-84%16.864-77%
Price Per Share28.810-3%29.77029.7700%23.950+24%26.584+12%25.444+17%
Price To Total Gains Ratio26.510-3%27.39327.3930%16.024+71%51.946-47%26.820+2%
Profit Growth--2.3052.3050%0.820+181%1.268+82%1.139+102%
Quick Ratio--2.2252.2250%2.138+4%2.377-6%628396.762-100%
Return On Assets--0.0090.0090%0.004+139%0.006+70%0.006+62%
Return On Equity--0.1030.1030%0.044+132%0.065+58%0.073+41%
Revenue Growth--1.0891.0890%0.821+33%0.998+9%0.996+9%
Total Gains Per Share--1.0871.0870%1.495-27%1.0880%0.313+247%
Total Gains Per Share Growth--0.7270.7270%0.7300%2.065-65%3.091-76%
Usd Book Value--80945328000.00080945328000.0000%81964300000.000-1%80602944800.000+0%100837129273.580-20%
Usd Book Value Change Per Share---0.484-0.4840%0.709-168%-0.266-45%-0.992+105%
Usd Book Value Per Share--33.87033.8700%34.354-1%33.784+0%42.992-21%
Usd Dividend Per Share--1.5711.5710%0.786+100%1.354+16%1.306+20%
Usd Eps--3.1973.1970%1.347+137%1.943+65%2.320+38%
Usd Free Cash Flow--6645376000.0006645376000.0000%27056020000.000-75%13561904000.000-51%6780952000.000-2%
Usd Free Cash Flow Per Share--2.7812.7810%11.340-75%5.685-51%5.986-54%
Usd Free Cash Flow To Equity Per Share--0.8300.8300%9.118-91%4.024-79%4.383-81%
Usd Price Per Share28.810-3%29.77029.7700%23.950+24%26.584+12%25.444+17%
Usd Profit--7848344000.0007848344000.0000%3404464000.000+131%4877292800.000+61%5629981411.789+39%
Usd Revenue--120181668000.000120181668000.0000%110370700000.000+9%122353681600.000-2%138726952627.741-13%
Usd Total Gains Per Share--1.0871.0870%1.495-27%1.0880%0.313+247%
 EOD+3 -2MRQTTM+0 -0YOY+22 -205Y+22 -2010Y+24 -18

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-159.013
Price to Book Ratio (EOD)Between0-10.851
Net Profit Margin (MRQ)Greater than00.065
Operating Margin (MRQ)Greater than00.087
Quick Ratio (MRQ)Greater than12.225
Current Ratio (MRQ)Greater than10.560
Debt to Asset Ratio (MRQ)Less than10.903
Debt to Equity Ratio (MRQ)Less than19.844
Return on Equity (MRQ)Greater than0.150.103
Return on Assets (MRQ)Greater than0.050.009
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5042.475
Ma 20Greater thanMa 5030.269
Ma 50Greater thanMa 10030.464
Ma 100Greater thanMa 20029.144
OpenGreater thanClose28.540
Total2/5 (40.0%)



Reversals in quarterly reports

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

 2017-12-312018-12-312019-12-312020-12-312021-12-31
Minority Interest  15,507,3123,451,80818,959,120-4,620,34414,338,776494,96014,833,736-15,064,000-230,264



Latest Balance Sheet

Balance Sheet of 2021-12-31. Currency in EUR. All numbers in thousands.

Summary
Total Assets775,491,000
Total Liabilities700,263,000
Total Stockholder Equity71,134,000
 As reported
Total Liabilities 700,263,000
Total Stockholder Equity+ 71,134,000
Total Assets = 775,491,000

Assets

Total Assets775,491,000
Total Current Assets107,731,000
Long-term Assets107,731,000
Total Current Assets
Cash And Cash Equivalents 25,051,000
Short-term Investments 399,861,000
Net Receivables 28,095,000
Total Current Assets  (as reported)107,731,000
Total Current Assets  (calculated)453,007,000
+/- 345,276,000
Long-term Assets
Property Plant Equipment 2,443,000
Goodwill 17,167,000
Long Term Investments 473,435,000
Intangible Assets 5,215,000
Long-term Assets  (as reported)0
Long-term Assets  (calculated)498,260,000
+/- 498,260,000

Liabilities & Shareholders' Equity

Total Current Liabilities192,301,000
Long-term Liabilities-
Total Stockholder Equity71,134,000
Total Current Liabilities
Short Long Term Debt 242,000
Accounts payable 120,286,000
Other Current Liabilities 41,196,000
Total Current Liabilities  (as reported)192,301,000
Total Current Liabilities  (calculated)161,724,000
+/- 30,577,000
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock5,545,000
Retained Earnings 24,702,000
Other Stockholders Equity 20,715,000
Total Stockholder Equity (as reported)71,134,000
Total Stockholder Equity (calculated)50,962,000
+/- 20,172,000
Other
Capital Stock5,545,000
Common Stock Shares Outstanding 2,389,869
Net Debt 1,758,000
Net Invested Capital 97,943,000
Net Tangible Assets 49,671,000



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312004-12-312003-12-312002-12-312001-12-312000-12-31
> Total Assets 
445,569,501
432,231,670
466,222,864
565,898,810
651,125,002
682,906,824
960,154,334
1,055,690,298
937,466,920
1,015,066,766
970,830,366
947,139,271
1,004,574,091
1,043,267,340
1,016,567,497
963,368,810
892,783,000
870,128,000
930,695,000
780,878,000
804,589,000
775,491,000
775,491,000804,589,000780,878,000930,695,000870,128,000892,783,000963,368,8101,016,567,4971,043,267,3401,004,574,091947,139,271970,830,3661,015,066,766937,466,9201,055,690,298960,154,334682,906,824651,125,002565,898,810466,222,864432,231,670445,569,501
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
69,385,000
73,379,000
89,542,789
78,796,000
73,988,000
126,728,000
114,037,000
126,881,000
107,731,000
107,731,000126,881,000114,037,000126,728,00073,988,00078,796,00089,542,78973,379,00069,385,0000000000000000
       Cash And Cash Equivalents 
24,469,822
15,706,705
0
0
0
0
0
0
0
0
29,278,049
40,309,706
40,277,956
29,746,105
26,680,285
28,534,970
26,314,000
23,898,000
31,329,000
21,948,000
28,237,000
25,051,000
25,051,00028,237,00021,948,00031,329,00023,898,00026,314,00028,534,97026,680,28529,746,10540,277,95640,309,70629,278,0490000000015,706,70524,469,822
       Short-term Investments 
6,892,670
0
0
0
0
0
0
0
0
0
32,781,065
31,735,850
32,788,308
30,880,117
33,952,986
1,000,000,000,000,000
416,350,000
408,289,000
417,205,000
410,244,000
427,100,000
399,861,000
399,861,000427,100,000410,244,000417,205,000408,289,000416,350,0001,000,000,000,000,00033,952,98630,880,11732,788,30831,735,85032,781,0650000000006,892,670
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
22,477,000
23,520,000
26,687,663
27,691,000
24,193,000
32,378,000
29,317,000
28,469,000
28,095,000
28,095,00028,469,00029,317,00032,378,00024,193,00027,691,00026,687,66323,520,00022,477,0000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
24,646,000
26,812,000
32,482,624
23,089,000
24,713,000
61,963,000
61,758,000
69,856,000
54,584,000
54,584,00069,856,00061,758,00061,963,00024,713,00023,089,00032,482,62426,812,00024,646,0000000000000000
   > Long-term Assets 0000000000000000000000
       Property Plant Equipment 
11,213,027
8,399,874
8,891,280
11,239,043
9,174,703
1,476,697
2,287,040
2,146,641
2,082,282
2,089,606
2,012,907
1,829,193
1,921,200
1,734,776
1,599,752
1,555,169
1,513,000
1,380,000
1,599,000
2,873,000
2,649,000
2,443,000
2,443,0002,649,0002,873,0001,599,0001,380,0001,513,0001,555,1691,599,7521,734,7761,921,2001,829,1932,012,9072,089,6062,082,2822,146,6412,287,0401,476,6979,174,70311,239,0438,891,2808,399,87411,213,027
       Goodwill 
14,894,062
14,133,898
15,105,740
16,217,378
16,818,257
16,056,568
21,207,579
23,814,572
23,613,583
23,603,371
22,213,633
20,568,692
20,773,224
20,419,100
19,425,735
18,529,540
16,684,000
15,390,000
16,771,000
17,776,000
16,583,000
17,167,000
17,167,00016,583,00017,776,00016,771,00015,390,00016,684,00018,529,54019,425,73520,419,10020,773,22420,568,69222,213,63323,603,37123,613,58323,814,57221,207,57916,056,56816,818,25716,217,37815,105,74014,133,89814,894,062
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
414,348,000
466,254,000
521,699,609
531,438,000
520,460,000
536,482,000
499,625,000
494,870,000
473,435,000
473,435,000494,870,000499,625,000536,482,000520,460,000531,438,000521,699,609466,254,000414,348,0000000000000000
       Intangible Assets 
14,894,062
17,814,462
19,221,103
20,462,567
21,721,721
20,434,556
30,973,359
35,001,931
34,147,482
33,291,803
31,172,862
28,944,061
28,729,656
28,052,666
26,015,940
32,220,895
5,477,000
5,063,000
6,441,000
6,248,000
5,677,000
5,215,000
5,215,0005,677,0006,248,0006,441,0005,063,0005,477,00032,220,89526,015,94028,052,66628,729,65628,944,06131,172,86233,291,80334,147,48235,001,93130,973,35920,434,55621,721,72120,462,56719,221,10317,814,46214,894,062
> Total Liabilities 
419,260,569
407,140,641
438,413,498
533,310,371
612,727,172
633,497,263
884,414,111
939,949,840
850,441,157
910,319,911
871,817,088
852,738,642
884,391,612
920,449,601
863,167,961
873,049,522
816,903,000
794,861,000
857,443,000
706,251,000
728,414,000
700,263,000
700,263,000728,414,000706,251,000857,443,000794,861,000816,903,000873,049,522863,167,961920,449,601884,391,612852,738,642871,817,088910,319,911850,441,157939,949,840884,414,111633,497,263612,727,172533,310,371438,413,498407,140,641419,260,569
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
138,328,000
140,143,000
159,135,534
141,076,000
137,487,000
205,512,000
201,028,000
213,118,000
192,301,000
192,301,000213,118,000201,028,000205,512,000137,487,000141,076,000159,135,534140,143,000138,328,0000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
37,841,000
4,948,000
0
0
0
0
0
0
0
00000004,948,00037,841,0000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
37,841,000
4,948,000
3,276,499
1,680,000
1,627,000
1,360,000
111,000
344,000
242,000
242,000344,000111,0001,360,0001,627,0001,680,0003,276,4994,948,00037,841,0000000000000000
       Accounts payable 
261,925
3,043,252
3,094,123
4,518,544
4,118,260
4,137,595
8,245,486
6,010,595
6,004,657
5,245,512
14,473,826
12,784,892
15,570,030
15,593,694
14,807,994
81,457,428
70,808,000
70,238,000
105,321,000
108,166,000
112,513,000
120,286,000
120,286,000112,513,000108,166,000105,321,00070,238,00070,808,00081,457,42814,807,99415,593,69415,570,03012,784,89214,473,8265,245,5126,004,6576,010,5958,245,4864,137,5954,118,2604,518,5443,094,1233,043,252261,925
       Other Current Liabilities 
0
2,193,206
2,688,354
3,507,005
4,103,368
0
0
0
0
0
0
0
0
38,970,000
40,114,000
42,962,641
35,716,000
37,819,000
71,854,000
63,227,000
65,049,000
41,196,000
41,196,00065,049,00063,227,00071,854,00037,819,00035,716,00042,962,64140,114,00038,970,000000000004,103,3683,507,0052,688,3542,193,2060
   > Long-term Liabilities 0000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
5,819,000
6,947,000
1,000,000,000,000,000
875,536,759,278
0
0
0
0
0
00000875,536,759,2781,000,000,000,000,0006,947,0005,819,0000000000000000
> Total Stockholder Equity
22,833,494
22,056,678
24,860,984
29,478,240
35,411,347
43,352,378
66,206,710
71,427,654
56,369,166
66,255,403
65,944,276
62,999,483
70,761,350
72,922,602
78,921,512
74,364,683
70,597,000
69,611,000
62,428,000
69,897,000
71,610,000
71,134,000
71,134,00071,610,00069,897,00062,428,00069,611,00070,597,00074,364,68378,921,51272,922,60270,761,35062,999,48365,944,27666,255,40356,369,16671,427,65466,206,71043,352,37835,411,34729,478,24024,860,98422,056,67822,833,494
   Common Stock
3,575,889
3,534,587
4,230,698
5,129,498
5,916,106
5,075,481
6,325,322
6,891,156
6,658,850
7,515,701
7,049,820
7,002,825
7,212,742
7,629,432
6,768,089
6,034,970
5,554,000
5,554,000
5,553,000
5,537,000
5,538,000
5,545,000
5,545,0005,538,0005,537,0005,553,0005,554,0005,554,0006,034,9706,768,0897,629,4327,212,7427,002,8257,049,8207,515,7016,658,8506,891,1566,325,3225,075,4815,916,1065,129,4984,230,6983,534,5873,575,889
   Retained Earnings 
7,636,199
6,392,698
6,134,774
6,733,097
8,715,764
21,895,858
36,289,111
40,228,344
25,640,190
30,964,287
32,759,833
29,939,090
36,670,266
36,383,449
46,317,788
24,232,189
21,319,000
24,774,000
19,770,000
19,297,000
20,275,000
24,702,000
24,702,00020,275,00019,297,00019,770,00024,774,00021,319,00024,232,18946,317,78836,383,44936,670,26629,939,09032,759,83330,964,28725,640,19040,228,34436,289,11121,895,8588,715,7646,733,0976,134,7746,392,6987,636,199
   Capital Surplus 0000000000000000000000
   Treasury Stock0000-1,000,000,000,000,000-42,045,351,997-243,375,945,205,880-198,456-259,045-479,970-499,461-656,816-723,766-761,369-1,045,575-687,564-779,20300000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
9,095,000
19,239,000
21,416,160
23,038,000
19,439,000
16,249,000
24,109,000
24,806,000
20,715,000
20,715,00024,806,00024,109,00016,249,00019,439,00023,038,00021,416,16019,239,0009,095,0000000000000000



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.