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

Andritz AG
Buy, Hold or Sell?

Let's analyze Andritz together

I guess you are interested in Andritz AG. 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 Andritz AG. 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 Andritz AG

I send you an email if I find something interesting about Andritz AG.

1. Quick Overview

1.1. Quick analysis of Andritz (30 sec.)










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

How much money do you get?

How much money do you get?
€2.78
When do you have the money?
1 year
How often do you get paid?
77.5%

What is your share worth?

Current worth
€21.34
Expected worth in 1 year
€23.89
How sure are you?
85.0%

+ What do you gain per year?

Total Gains per Share
€5.05
Return On Investment
8.3%

For what price can you sell your share?

Current Price per Share
€61.00
Expected price per share
€53.50 - €62.00
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Andritz (5 min.)




Live pricePrice per Share (EOD)
€61.00
Intrinsic Value Per Share
€-16.78 - €38.35
Total Value Per Share
€4.57 - €59.69

2.2. Growth of Andritz (5 min.)




Is Andritz growing?

Current yearPrevious yearGrowGrow %
How rich?$2.3b$2b$287.5m12.4%

How much money is Andritz making?

Current yearPrevious yearGrowGrow %
Making money$141.2m$130.5m$10.6m7.5%
Net Profit Margin5.9%5.6%--

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

2.3. Financial Health of Andritz (5 min.)




2.4. Comparing to competitors in the Industrial Distribution industry (5 min.)




  Industry Rankings (Industrial Distribution)  


Richest
#10 / 93

Most Revenue
#10 / 93
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Andritz is €61.00. 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 Andritz.
  • 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 Andritz, 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 €21.34. Based on the TTM, the Book Value Change Per Share is €0.64 per quarter. Based on the YOY, the Book Value Change Per Share is €0.50 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 €0.62 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Andritz.

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 Eps1.322.2%1.422.3%1.312.1%0.961.6%0.831.4%
Usd Book Value Change Per Share1.181.9%0.711.2%0.550.9%0.530.9%0.340.6%
Usd Dividend Per Share0.510.8%0.701.1%0.581.0%0.510.8%0.691.1%
Usd Total Gains Per Share1.692.8%1.412.3%1.131.9%1.051.7%1.031.7%
Usd Price Per Share64.40-61.21-58.81-49.54-50.28-
Price to Earnings Ratio12.15-11.08-11.40-10.79-15.20-
Price-to-Total Gains Ratio38.14-51.87--335.04--31.24-16.49-
Price to Book Ratio2.71-2.64-2.90-2.82-3.38-
Price-to-Total Gains Ratio38.14-51.87--335.04--31.24-16.49-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share67.9113
Number of shares14
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.700.51
Usd Book Value Change Per Share0.710.53
Usd Total Gains Per Share1.411.05
Gains per Quarter (14 shares)19.6714.66
Gains per Year (14 shares)78.6958.62
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1394069293049
278791485860108
31171192278789167
4156159306115119226
5195199385144149285
6234238464173179344
7273278543202209403
8312318622231238462
9351357701260268521
10390397780288298580

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 Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%39.01.00.097.5%60.02.00.096.8%
Book Value Change Per Share3.01.00.075.0%8.04.00.066.7%12.08.00.060.0%26.014.00.065.0%39.020.03.062.9%
Dividend per Share3.00.01.075.0%10.00.02.083.3%18.00.02.090.0%31.00.09.077.5%34.00.028.054.8%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%17.03.00.085.0%34.06.00.085.0%47.012.03.075.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Andritz AG compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.0560.637+66%0.495+113%0.478+121%0.307+244%
Book Value Per Share--21.34220.837+2%18.277+17%15.914+34%13.823+54%
Current Ratio--1.1791.165+1%1.162+1%1.204-2%1.195-1%
Debt To Asset Ratio--0.7350.754-3%0.784-6%0.798-8%0.803-8%
Debt To Equity Ratio--2.7833.055-9%3.608-23%4.044-31%4.192-34%
Dividend Per Share--0.4610.625-26%0.524-12%0.4630%0.621-26%
Eps--1.1901.272-6%1.177+1%0.866+37%0.741+61%
Free Cash Flow Per Share---0.2351.477-116%0.152-255%1.139-121%0.761-131%
Free Cash Flow To Equity Per Share---3.980-0.234-94%-0.648-84%-0.014-100%0.110-3720%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.941+6%
Intrinsic Value_10Y_max--38.348--------
Intrinsic Value_10Y_min---16.777--------
Intrinsic Value_1Y_max--4.287--------
Intrinsic Value_1Y_min--2.255--------
Intrinsic Value_3Y_max--12.543--------
Intrinsic Value_3Y_min--3.407--------
Intrinsic Value_5Y_max--20.390--------
Intrinsic Value_5Y_min--0.857--------
Market Cap6051840256.000+4%5819029394.7505487221743.375+6%5262700750.200+11%4437008916.783+31%4543651488.188+28%
Net Profit Margin--0.0570.059-4%0.056+2%0.045+26%0.043+33%
Operating Margin--0.0810.082-2%0.076+5%0.067+20%0.066+22%
Operating Ratio--0.9190.9230%0.926-1%0.938-2%0.943-2%
Pb Ratio2.858+5%2.7112.638+3%2.900-7%2.819-4%3.384-20%
Pe Ratio12.815+5%12.15311.081+10%11.403+7%10.794+13%15.200-20%
Price Per Share61.000+5%57.85054.985+5%52.823+10%44.499+30%45.162+28%
Price To Free Cash Flow Ratio-64.999-5%-61.642-9.977-84%-109.230+77%-3.104-95%5.600-1201%
Price To Total Gains Ratio40.216+5%38.13951.871-26%-335.038+978%-31.236+182%16.495+131%
Quick Ratio--0.7990.867-8%0.920-13%0.948-16%0.902-11%
Return On Assets--0.0150.015-1%0.014+6%0.011+36%0.011+40%
Return On Equity--0.0560.060-8%0.064-13%0.052+8%0.053+6%
Total Gains Per Share--1.5171.262+20%1.019+49%0.940+61%0.928+63%
Usd Book Value--2390032440.0002314996019.722+3%2027430630.000+18%1766374415.899+35%1544959892.470+55%
Usd Book Value Change Per Share--1.1750.709+66%0.551+113%0.532+121%0.342+244%
Usd Book Value Per Share--23.76123.197+2%20.348+17%17.717+34%15.390+54%
Usd Dividend Per Share--0.5140.696-26%0.583-12%0.5150%0.692-26%
Usd Eps--1.3251.416-6%1.311+1%0.964+37%0.825+61%
Usd Free Cash Flow---26273880.000163460272.500-116%16977825.000-255%126199290.465-121%84768109.318-131%
Usd Free Cash Flow Per Share---0.2611.644-116%0.169-255%1.268-121%0.847-131%
Usd Free Cash Flow To Equity Per Share---4.430-0.261-94%-0.721-84%-0.016-100%0.122-3720%
Usd Market Cap6737513757.005+4%6478325425.1756108923966.899+6%5858964745.198+11%4939722027.055+31%5058447201.800+28%
Usd Price Per Share67.911+5%64.40461.215+5%58.807+10%49.540+30%50.279+28%
Usd Profit--133262010.000141249937.500-6%130590090.000+2%96126051.555+39%82822367.048+61%
Usd Revenue--2338152658.8872376227519.722-2%2319811042.500+1%2057575398.379+14%1880433698.710+24%
Usd Total Gains Per Share--1.6891.405+20%1.134+49%1.047+61%1.033+63%
 EOD+5 -3MRQTTM+15 -20YOY+23 -125Y+24 -1110Y+26 -10

3.3 Fundamental Score

Let's check the fundamental score of Andritz AG based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1512.815
Price to Book Ratio (EOD)Between0-12.858
Net Profit Margin (MRQ)Greater than00.057
Operating Margin (MRQ)Greater than00.081
Quick Ratio (MRQ)Greater than10.799
Current Ratio (MRQ)Greater than11.179
Debt to Asset Ratio (MRQ)Less than10.735
Debt to Equity Ratio (MRQ)Less than12.783
Return on Equity (MRQ)Greater than0.150.056
Return on Assets (MRQ)Greater than0.050.015
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Andritz AG based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose60.950
Total0/1 (0.0%)

4. In-depth Analysis

4.1 About Andritz AG

Andritz AG provides plants, equipment, and services for pulp and paper industry, metalworking and steel industries, hydropower stations, and solid/liquid separation in the municipal and industrial sectors in Europe, North America, South America, China, Asia, and internationally. It operates through four segments: Pulp & Paper, Metals, Hydro, and Separation. The Pulp & Paper segment supplies technology, automation, and service solutions to produce pulp, paper, board, and tissue; boilers for power generation; flue gas cleaning systems; nonwovens technologies; panelboard production systems; and recycling, shredding, and energy solutions for various waste materials. The Metals segment provides technologies, plants, and digital solutions, including automation and software solutions, and process know-how and services; and solutions for the production and processing of flat products for welding systems and industrial furnaces, as well as services for the metals processing industry. The Hydro segment supplies electromechanical equipment and services for hydropower plants; offers plant diagnosis, refurbishment, modernization, and upgradation of existing hydropower plants; and pumps for irrigation, water supply, and flood control, as well as turbo generators. The Separation segment offers mechanical and thermal technologies, as well as services and related automation solutions for solid/liquid separation to serve chemical, environmental, food, mining, and minerals industries; and technologies and services to produce animal feed and biomass pellets. The company was founded in 1852 and is headquartered in Graz, Austria.

Fundamental data was last updated by Penke on 2024-09-15 09:22:05.

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 less efficient 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 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 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 expensive.
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 Andritz earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Andritz to the Industrial Distribution industry mean.
  • A Net Profit Margin of 5.7% means that €0.06 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Andritz AG:

  • The MRQ is 5.7%. The company is making a profit. +1
  • The TTM is 5.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ5.7%TTM5.9%-0.2%
TTM5.9%YOY5.6%+0.3%
TTM5.9%5Y4.5%+1.4%
5Y4.5%10Y4.3%+0.2%
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ5.7%3.6%+2.1%
TTM5.9%3.7%+2.2%
YOY5.6%4.3%+1.3%
5Y4.5%2.9%+1.6%
10Y4.3%3.1%+1.2%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Andritz to the Industrial Distribution industry mean.
  • 1.5% Return on Assets means that Andritz generated €0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Andritz AG:

  • The MRQ is 1.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.5%TTM1.5%0.0%
TTM1.5%YOY1.4%+0.1%
TTM1.5%5Y1.1%+0.4%
5Y1.1%10Y1.1%+0.0%
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%1.5%0.0%
TTM1.5%1.5%0.0%
YOY1.4%1.4%0.0%
5Y1.1%1.2%-0.1%
10Y1.1%1.2%-0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Andritz to the Industrial Distribution industry mean.
  • 5.6% Return on Equity means Andritz generated €0.06 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Andritz AG:

  • The MRQ is 5.6%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.0%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.6%TTM6.0%-0.5%
TTM6.0%YOY6.4%-0.3%
TTM6.0%5Y5.2%+0.9%
5Y5.2%10Y5.3%-0.1%
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ5.6%4.2%+1.4%
TTM6.0%3.7%+2.3%
YOY6.4%4.3%+2.1%
5Y5.2%3.2%+2.0%
10Y5.3%2.9%+2.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Andritz AG.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Andritz is operating .

  • Measures how much profit Andritz 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 Andritz to the Industrial Distribution industry mean.
  • An Operating Margin of 8.1% means the company generated €0.08  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Andritz AG:

  • The MRQ is 8.1%. The company is operating less efficient.
  • The TTM is 8.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ8.1%TTM8.2%-0.1%
TTM8.2%YOY7.6%+0.5%
TTM8.2%5Y6.7%+1.5%
5Y6.7%10Y6.6%+0.1%
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ8.1%7.6%+0.5%
TTM8.2%5.0%+3.2%
YOY7.6%6.5%+1.1%
5Y6.7%4.6%+2.1%
10Y6.6%4.2%+2.4%
4.3.2.2. Operating Ratio

Measures how efficient Andritz is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Industrial Distribution 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 Andritz AG:

  • The MRQ is 0.919. The company is less efficient in keeping operating costs low.
  • The TTM is 0.923. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.919TTM0.923-0.004
TTM0.923YOY0.926-0.003
TTM0.9235Y0.938-0.014
5Y0.93810Y0.943-0.005
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9191.456-0.537
TTM0.9231.231-0.308
YOY0.9261.004-0.078
5Y0.9381.049-0.111
10Y0.9431.030-0.087
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Andritz AG.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Industrial Distribution industry mean).
  • A Current Ratio of 1.18 means the company has €1.18 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Andritz AG:

  • The MRQ is 1.179. The company is just able to pay all its short-term debts.
  • The TTM is 1.165. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.179TTM1.165+0.013
TTM1.165YOY1.162+0.003
TTM1.1655Y1.204-0.039
5Y1.20410Y1.195+0.009
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1791.874-0.695
TTM1.1651.860-0.695
YOY1.1621.888-0.726
5Y1.2041.745-0.541
10Y1.1951.765-0.570
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Andritz to the Industrial Distribution industry mean.
  • A Quick Ratio of 0.80 means the company can pay off €0.80 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Andritz AG:

  • The MRQ is 0.799. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.867. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.799TTM0.867-0.068
TTM0.867YOY0.920-0.052
TTM0.8675Y0.948-0.080
5Y0.94810Y0.902+0.045
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7990.882-0.083
TTM0.8670.867+0.000
YOY0.9200.803+0.117
5Y0.9480.903+0.045
10Y0.9020.852+0.050
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Andritz AG.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Andritz to Industrial Distribution industry mean.
  • A Debt to Asset Ratio of 0.74 means that Andritz assets are financed with 73.5% credit (debt) and the remaining percentage (100% - 73.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Andritz AG:

  • The MRQ is 0.735. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.754. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.735TTM0.754-0.019
TTM0.754YOY0.784-0.030
TTM0.7545Y0.798-0.044
5Y0.79810Y0.803-0.005
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7350.565+0.170
TTM0.7540.556+0.198
YOY0.7840.548+0.236
5Y0.7980.542+0.256
10Y0.8030.557+0.246
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Andritz to the Industrial Distribution industry mean.
  • A Debt to Equity ratio of 278.3% means that company has €2.78 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Andritz AG:

  • The MRQ is 2.783. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.055. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.783TTM3.055-0.273
TTM3.055YOY3.608-0.553
TTM3.0555Y4.044-0.989
5Y4.04410Y4.192-0.148
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7831.320+1.463
TTM3.0551.249+1.806
YOY3.6081.239+2.369
5Y4.0441.276+2.768
10Y4.1921.311+2.881
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 Andritz generates.

  • Above 15 is considered overpriced but always compare Andritz to the Industrial Distribution industry mean.
  • A PE ratio of 12.15 means the investor is paying €12.15 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Andritz AG:

  • The EOD is 12.815. Based on the earnings, the company is underpriced. +1
  • The MRQ is 12.153. Based on the earnings, the company is underpriced. +1
  • The TTM is 11.081. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD12.815MRQ12.153+0.662
MRQ12.153TTM11.081+1.072
TTM11.081YOY11.403-0.322
TTM11.0815Y10.794+0.288
5Y10.79410Y15.200-4.406
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD12.81513.519-0.704
MRQ12.15312.614-0.461
TTM11.08113.099-2.018
YOY11.40311.403+0.000
5Y10.79418.051-7.257
10Y15.20016.201-1.001
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 Andritz AG:

  • The EOD is -64.999. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -61.642. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -9.977. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-64.999MRQ-61.642-3.356
MRQ-61.642TTM-9.977-51.665
TTM-9.977YOY-109.230+99.252
TTM-9.9775Y-3.104-6.873
5Y-3.10410Y5.600-8.704
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD-64.9993.761-68.760
MRQ-61.6424.288-65.930
TTM-9.9774.487-14.464
YOY-109.2305.382-114.612
5Y-3.1043.734-6.838
10Y5.6004.079+1.521
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 Andritz is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Industrial Distribution industry mean).
  • A PB ratio of 2.71 means the investor is paying €2.71 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Andritz AG:

  • The EOD is 2.858. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.711. Based on the equity, the company is underpriced. +1
  • The TTM is 2.638. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.858MRQ2.711+0.148
MRQ2.711TTM2.638+0.073
TTM2.638YOY2.900-0.262
TTM2.6385Y2.819-0.181
5Y2.81910Y3.384-0.566
Compared to industry (Industrial Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD2.8581.162+1.696
MRQ2.7111.214+1.497
TTM2.6381.307+1.331
YOY2.9001.444+1.456
5Y2.8191.537+1.282
10Y3.3841.620+1.764
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in EUR. All numbers in thousands.

Summary
Total Assets8,114,100
Total Liabilities5,967,300
Total Stockholder Equity2,144,500
 As reported
Total Liabilities 5,967,300
Total Stockholder Equity+ 2,144,500
Total Assets = 8,114,100

Assets

Total Assets8,114,100
Total Current Assets5,432,100
Long-term Assets2,682,000
Total Current Assets
Cash And Cash Equivalents 1,187,800
Short-term Investments 307,000
Net Receivables 2,187,200
Inventory 1,237,100
Other Current Assets 820,000
Total Current Assets  (as reported)5,432,100
Total Current Assets  (calculated)5,739,100
+/- 307,000
Long-term Assets
Property Plant Equipment 1,246,300
Goodwill 854,900
Intangible Assets 154,400
Long-term Assets Other 68,200
Long-term Assets  (as reported)2,682,000
Long-term Assets  (calculated)2,323,800
+/- 358,200

Liabilities & Shareholders' Equity

Total Current Liabilities4,608,500
Long-term Liabilities1,358,800
Total Stockholder Equity2,144,500
Total Current Liabilities
Short-term Debt 107,200
Short Long Term Debt 62,200
Accounts payable 857,900
Other Current Liabilities 1,798,400
Total Current Liabilities  (as reported)4,608,500
Total Current Liabilities  (calculated)2,825,700
+/- 1,782,800
Long-term Liabilities
Long term Debt 504,400
Capital Lease Obligations 216,100
Long-term Liabilities Other 2,400
Long-term Liabilities  (as reported)1,358,800
Long-term Liabilities  (calculated)722,900
+/- 635,900
Total Stockholder Equity
Common Stock104,000
Retained Earnings 2,327,900
Accumulated Other Comprehensive Income -110,400
Other Stockholders Equity -177,000
Total Stockholder Equity (as reported)2,144,500
Total Stockholder Equity (calculated)2,144,500
+/-0
Other
Capital Stock104,000
Cash and Short Term Investments 1,187,800
Common Stock Shares Outstanding 100,588
Current Deferred Revenue1,845,000
Liabilities and Stockholders Equity 8,114,100
Net Debt -405,100
Net Invested Capital 2,711,100
Net Working Capital 823,600
Short Long Term Debt Total 782,700



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-31
> Total Assets 
0
0
0
3,309,283
3,538,007
3,750,085
3,767,692
4,035,768
4,261,744
4,310,091
4,385,195
4,566,602
4,514,896
4,657,381
5,103,686
5,160,965
5,893,795
5,512,659
5,355,084
5,571,395
5,523,238
5,587,531
5,927,703
5,967,625
6,107,926
5,741,308
5,689,148
5,778,029
5,733,093
5,883,194
6,010,511
6,198,588
6,234,744
6,334,096
6,292,817
6,265,348
6,072,617
6,028,994
6,592,183
6,918,623
7,373,357
7,470,046
7,183,948
7,234,094
7,147,486
7,016,016
6,927,630
7,056,724
7,031,200
7,182,900
7,152,500
7,672,800
7,998,400
8,184,200
8,487,900
8,491,800
8,509,500
8,269,100
8,407,200
9,020,600
8,348,800
8,114,100
8,114,1008,348,8009,020,6008,407,2008,269,1008,509,5008,491,8008,487,9008,184,2007,998,4007,672,8007,152,5007,182,9007,031,2007,056,7246,927,6307,016,0167,147,4867,234,0947,183,9487,470,0467,373,3576,918,6236,592,1836,028,9946,072,6176,265,3486,292,8176,334,0966,234,7446,198,5886,010,5115,883,1945,733,0935,778,0295,689,1485,741,3086,107,9265,967,6255,927,7035,587,5315,523,2385,571,3955,355,0845,512,6595,893,7955,160,9655,103,6864,657,3814,514,8964,566,6024,385,1954,310,0914,261,7444,035,7683,767,6923,750,0853,538,0073,309,283000
   > Total Current Assets 
0
0
0
2,540,124
2,729,006
2,909,252
2,881,019
3,137,531
3,359,675
3,270,281
3,255,398
3,359,304
3,237,306
3,311,440
3,734,926
3,674,235
3,908,709
3,608,884
3,538,531
3,720,237
3,692,557
3,791,509
4,062,973
3,987,777
4,036,477
3,800,897
3,802,932
3,933,299
3,960,715
3,954,264
4,105,093
4,284,857
4,333,856
4,430,187
4,394,395
4,404,504
4,241,000
4,240,838
4,707,867
4,289,091
4,522,662
4,672,184
4,414,916
4,528,559
4,483,745
4,432,001
4,450,896
4,559,248
4,512,800
4,706,500
4,701,600
5,087,600
5,441,600
5,633,100
5,848,100
5,920,600
5,971,800
5,722,000
5,836,400
5,882,200
5,760,100
5,432,100
5,432,1005,760,1005,882,2005,836,4005,722,0005,971,8005,920,6005,848,1005,633,1005,441,6005,087,6004,701,6004,706,5004,512,8004,559,2484,450,8964,432,0014,483,7454,528,5594,414,9164,672,1844,522,6624,289,0914,707,8674,240,8384,241,0004,404,5044,394,3954,430,1874,333,8564,284,8574,105,0933,954,2643,960,7153,933,2993,802,9323,800,8974,036,4773,987,7774,062,9733,791,5093,692,5573,720,2373,538,5313,608,8843,908,7093,674,2353,734,9263,311,4403,237,3063,359,3043,255,3983,270,2813,359,6753,137,5312,881,0192,909,2522,729,0062,540,124000
       Cash And Cash Equivalents 
0
0
0
709,532
826,726
904,537
997,084
1,187,946
1,356,969
1,174,953
1,207,968
1,169,888
1,084,119
1,094,490
1,479,093
1,492,848
1,281,420
1,070,392
1,072,967
1,227,860
1,262,831
1,293,157
1,502,665
1,457,335
1,390,437
1,191,447
1,208,507
1,255,746
1,394,947
1,187,649
1,304,099
1,296,336
1,429,635
1,538,462
1,520,272
1,071,478
960,306
940,646
1,403,113
858,758
1,021,678
1,158,032
988,273
1,200,794
1,091,723
1,138,328
1,145,729
1,158,027
990,000
974,800
871,300
1,087,000
1,141,500
1,067,400
1,142,300
1,302,000
1,355,500
1,174,500
1,151,000
883,600
1,685,700
1,187,800
1,187,8001,685,700883,6001,151,0001,174,5001,355,5001,302,0001,142,3001,067,4001,141,5001,087,000871,300974,800990,0001,158,0271,145,7291,138,3281,091,7231,200,794988,2731,158,0321,021,678858,7581,403,113940,646960,3061,071,4781,520,2721,538,4621,429,6351,296,3361,304,0991,187,6491,394,9471,255,7461,208,5071,191,4471,390,4371,457,3351,502,6651,293,1571,262,8311,227,8601,072,9671,070,3921,281,4201,492,8481,479,0931,094,4901,084,1191,169,8881,207,9681,174,9531,356,9691,187,946997,084904,537826,726709,532000
       Short-term Investments 
0
0
0
0
469,764
435,460
424,237
406,728
369,201
374,547
369,965
445,159
406,668
297,179
345,668
325,486
239,482
240,844
194,896
159,107
131,133
114,572
93,929
154,294
149,807
102,086
68,558
103,618
89,852
80,530
90,780
110,796
118,337
130,133
148,558
565,780
521,557
394,894
341,787
325,974
358,097
361,344
293,730
304,045
356,397
307,643
345,612
486,290
582,300
605,900
594,300
670,700
771,200
875,600
778,800
728,900
598,400
394,100
442,300
888,600
277,700
307,000
307,000277,700888,600442,300394,100598,400728,900778,800875,600771,200670,700594,300605,900582,300486,290345,612307,643356,397304,045293,730361,344358,097325,974341,787394,894521,557565,780148,558130,133118,337110,79690,78080,53089,852103,61868,558102,086149,807154,29493,929114,572131,133159,107194,896240,844239,482325,486345,668297,179406,668445,159369,965374,547369,201406,728424,237435,460469,7640000
       Net Receivables 
0
0
0
656,069
756,043
824,697
793,101
868,059
932,904
984,903
1,021,006
1,042,024
0
1,123,269
0
927,266
1,268,895
1,182,698
1,199,428
1,149,975
1,091,694
1,165,746
1,131,470
1,206,365
1,165,501
1,163,240
1,174,529
1,197,454
1,172,753
1,295,587
1,271,926
1,414,529
1,315,318
1,260,457
1,236,203
1,406,683
1,447,051
1,537,491
1,570,852
1,760,471
1,705,991
1,670,617
1,621,543
1,665,950
1,601,226
1,581,057
1,543,350
1,613,900
1,596,000
1,653,400
1,771,200
1,888,000
1,907,400
1,963,400
2,023,900
2,149,200
2,166,500
2,248,000
2,329,400
2,343,000
2,069,300
2,187,200
2,187,2002,069,3002,343,0002,329,4002,248,0002,166,5002,149,2002,023,9001,963,4001,907,4001,888,0001,771,2001,653,4001,596,0001,613,9001,543,3501,581,0571,601,2261,665,9501,621,5431,670,6171,705,9911,760,4711,570,8521,537,4911,447,0511,406,6831,236,2031,260,4571,315,3181,414,5291,271,9261,295,5871,172,7531,197,4541,174,5291,163,2401,165,5011,206,3651,131,4701,165,7461,091,6941,149,9751,199,4281,182,6981,268,895927,26601,123,26901,042,0241,021,006984,903932,904868,059793,101824,697756,043656,069000
       Other Current Assets 
0
0
0
854,643
326,321
362,891
293,065
339,886
342,948
364,288
273,311
290,490
1,304,421
327,589
1,471,332
1,450,584
507,428
506,290
458,538
509,534
479,715
466,235
1,666,810
476,549
557,659
575,709
600,904
711,062
619,926
604,578
621,975
726,307
670,198
669,116
659,216
599,550
1,944,645
2,047,111
2,056,350
2,235,085
2,226,855
2,208,949
2,178,810
2,181,331
2,140,500
2,108,181
2,102,319
2,153,711
2,130,900
2,257,100
2,310,300
2,424,900
2,519,900
2,584,500
2,720,900
2,754,200
640,300
672,700
668,700
601,700
795,400
820,000
820,000795,400601,700668,700672,700640,3002,754,2002,720,9002,584,5002,519,9002,424,9002,310,3002,257,1002,130,9002,153,7112,102,3192,108,1812,140,5002,181,3312,178,8102,208,9492,226,8552,235,0852,056,3502,047,1111,944,645599,550659,216669,116670,198726,307621,975604,578619,926711,062600,904575,709557,659476,5491,666,810466,235479,715509,534458,538506,290507,4281,450,5841,471,332327,5891,304,421290,490273,311364,288342,948339,886293,065362,891326,321854,643000
   > Long-term Assets 
0
0
0
769,159
809,001
840,833
886,673
898,237
902,069
1,039,810
1,129,797
1,207,298
1,277,590
1,345,941
1,368,760
1,486,730
1,985,086
1,903,775
1,816,553
1,851,158
1,830,681
1,796,022
1,864,730
1,979,848
2,071,449
1,940,411
1,886,216
1,844,730
1,772,378
1,928,930
1,905,418
1,913,731
1,900,888
1,903,909
1,898,422
1,860,844
1,831,617
1,788,156
1,884,316
2,629,532
2,850,695
2,797,862
2,769,032
2,705,535
2,663,741
2,584,015
2,476,734
2,497,476
2,518,400
2,476,400
2,450,900
2,585,200
2,556,800
2,551,100
2,639,800
2,571,200
2,537,700
2,547,100
2,570,800
3,138,400
2,588,700
2,682,000
2,682,0002,588,7003,138,4002,570,8002,547,1002,537,7002,571,2002,639,8002,551,1002,556,8002,585,2002,450,9002,476,4002,518,4002,497,4762,476,7342,584,0152,663,7412,705,5352,769,0322,797,8622,850,6952,629,5321,884,3161,788,1561,831,6171,860,8441,898,4221,903,9091,900,8881,913,7311,905,4181,928,9301,772,3781,844,7301,886,2161,940,4112,071,4491,979,8481,864,7301,796,0221,830,6811,851,1581,816,5531,903,7751,985,0861,486,7301,368,7601,345,9411,277,5901,207,2981,129,7971,039,810902,069898,237886,673840,833809,001769,159000
       Property Plant Equipment 
0
0
0
345,990
360,942
371,131
381,812
408,023
402,095
406,440
422,672
433,369
444,404
764,706
472,060
494,187
681,341
672,870
667,136
673,479
668,477
673,795
689,227
715,255
742,976
735,000
716,868
715,394
701,561
785,083
787,340
786,688
793,353
781,706
770,846
762,267
759,345
764,765
775,692
1,132,134
1,356,892
1,336,323
1,308,365
1,295,238
1,254,053
1,228,273
1,196,887
1,170,132
1,174,600
1,178,400
1,153,300
1,170,700
1,184,200
1,192,700
1,216,200
1,213,800
1,210,300
1,211,900
1,238,900
1,247,500
1,246,200
1,246,300
1,246,3001,246,2001,247,5001,238,9001,211,9001,210,3001,213,8001,216,2001,192,7001,184,2001,170,7001,153,3001,178,4001,174,6001,170,1321,196,8871,228,2731,254,0531,295,2381,308,3651,336,3231,356,8921,132,134775,692764,765759,345762,267770,846781,706793,353786,688787,340785,083701,561715,394716,868735,000742,976715,255689,227673,795668,477673,479667,136672,870681,341494,187472,060764,706444,404433,369422,672406,440402,095408,023381,812371,131360,942345,990000
       Goodwill 
0
0
0
219,894
227,973
234,759
246,302
255,063
266,446
267,821
274,596
284,713
0
0
306,843
317,775
509,818
508,159
506,696
530,067
529,387
530,938
534,137
538,475
545,173
542,616
541,922
528,515
527,342
577,016
576,449
563,427
562,733
557,296
555,652
547,637
545,263
546,645
597,969
784,590
785,772
781,946
774,727
776,915
776,068
769,506
763,756
760,028
777,900
768,100
775,100
778,300
782,500
791,500
800,200
787,000
784,700
794,400
799,600
826,300
827,900
854,900
854,900827,900826,300799,600794,400784,700787,000800,200791,500782,500778,300775,100768,100777,900760,028763,756769,506776,068776,915774,727781,946785,772784,590597,969546,645545,263547,637555,652557,296562,733563,427576,449577,016527,342528,515541,922542,616545,173538,475534,137530,938529,387530,067506,696508,159509,818317,775306,84300284,713274,596267,821266,446255,063246,302234,759227,973219,894000
       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
109,000
115,000
141,000
102,000
0
0
0
108,063
138,218
150,825
176,878
170,406
140,939
171,386
139,977
142,412
136,398
109,043
114,043
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000114,043109,043136,398142,412139,977171,386140,939170,406176,878150,825138,218108,063000102,000141,000115,000109,0000000000000000000000000000
       Intangible Assets 
0
0
0
44,218
48,124
49,112
59,041
62,042
69,165
65,557
72,033
77,238
0
0
87,908
101,110
391,401
369,953
352,520
309,458
288,832
269,871
250,890
242,593
233,949
223,908
212,384
203,397
191,689
212,952
200,908
201,253
190,401
177,660
167,941
160,701
152,982
153,736
183,216
372,921
351,070
328,519
324,124
309,197
296,697
277,598
246,222
223,751
232,100
205,500
197,000
190,900
176,200
174,900
169,200
160,100
148,500
140,000
131,000
142,800
131,500
154,400
154,400131,500142,800131,000140,000148,500160,100169,200174,900176,200190,900197,000205,500232,100223,751246,222277,598296,697309,197324,124328,519351,070372,921183,216153,736152,982160,701167,941177,660190,401201,253200,908212,952191,689203,397212,384223,908233,949242,593250,890269,871288,832309,458352,520369,953391,401101,11087,9080077,23872,03365,55769,16562,04259,04149,11248,12444,218000
       Other 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
0
246,338
249,029
253,158
213,361
203,621
182,071
156,053
199,910
214,549
214,676
252,773
210,142
217,921
201,685
180,684
273,709
236,600
227,200
237,800
328,600
326,300
313,100
371,200
324,700
0
0
0
0
0
0
000000324,700371,200313,100326,300328,600237,800227,200236,600273,709180,684201,685217,921210,142252,773214,676214,549199,910156,053182,071203,621213,361253,158249,029246,33800000000000000000000000000000000
> Total Liabilities 
0
0
0
2,645,791
2,866,802
3,015,415
3,038,605
3,241,388
3,532,684
3,509,255
3,531,901
3,627,729
3,634,502
3,713,245
4,113,951
4,127,170
4,962,110
4,563,580
4,393,368
4,641,915
4,629,715
4,642,346
4,925,309
4,952,827
5,104,990
4,681,008
4,610,791
4,562,453
4,632,482
4,719,163
4,781,641
4,854,357
4,978,841
5,056,841
4,998,663
4,939,938
4,880,313
4,795,216
5,328,136
5,587,827
6,169,324
6,282,854
6,053,415
6,014,535
5,949,509
5,799,116
5,738,211
5,800,985
5,800,600
5,846,400
5,743,700
6,105,500
6,289,600
6,516,100
6,649,000
6,657,100
6,767,400
6,400,400
6,411,000
6,863,100
6,331,700
5,967,300
5,967,3006,331,7006,863,1006,411,0006,400,4006,767,4006,657,1006,649,0006,516,1006,289,6006,105,5005,743,7005,846,4005,800,6005,800,9855,738,2115,799,1165,949,5096,014,5356,053,4156,282,8546,169,3245,587,8275,328,1364,795,2164,880,3134,939,9384,998,6635,056,8414,978,8414,854,3574,781,6414,719,1634,632,4824,562,4534,610,7914,681,0085,104,9904,952,8274,925,3094,642,3464,629,7154,641,9154,393,3684,563,5804,962,1104,127,1704,113,9513,713,2453,634,5023,627,7293,531,9013,509,2553,532,6843,241,3883,038,6053,015,4152,866,8022,645,791000
   > Total Current Liabilities 
0
0
0
1,928,432
2,132,530
2,289,108
2,293,526
2,527,814
2,780,809
2,769,238
2,745,802
2,850,119
2,857,635
3,102,984
3,161,389
3,157,023
3,729,054
3,352,230
3,190,567
3,419,473
3,561,659
3,566,151
3,807,117
3,776,908
3,849,128
3,465,805
3,350,053
3,279,822
3,372,006
3,325,503
3,388,056
3,548,290
3,686,810
3,391,347
3,372,084
3,374,241
3,327,606
3,323,285
3,672,901
3,816,917
4,017,639
3,974,739
3,732,116
3,777,684
3,723,576
3,560,337
3,527,996
3,631,095
3,645,500
3,700,900
3,757,300
4,177,800
4,405,900
4,665,000
4,994,600
5,019,300
5,128,900
5,045,500
5,059,100
4,996,600
5,000,100
4,608,500
4,608,5005,000,1004,996,6005,059,1005,045,5005,128,9005,019,3004,994,6004,665,0004,405,9004,177,8003,757,3003,700,9003,645,5003,631,0953,527,9963,560,3373,723,5763,777,6843,732,1163,974,7394,017,6393,816,9173,672,9013,323,2853,327,6063,374,2413,372,0843,391,3473,686,8103,548,2903,388,0563,325,5033,372,0063,279,8223,350,0533,465,8053,849,1283,776,9083,807,1173,566,1513,561,6593,419,4733,190,5673,352,2303,729,0543,157,0233,161,3893,102,9842,857,6352,850,1192,745,8022,769,2382,780,8092,527,8142,293,5262,289,1082,132,5301,928,432000
       Short-term Debt 
0
0
0
31,476
25,492
33,887
36,016
40,417
37,980
46,773
53,974
59,470
67,059
245,418
243,237
239,815
295,495
83,059
73,517
63,966
211,805
212,130
223,294
227,548
80,346
46,032
27,985
28,501
22,528
31,813
57,840
80,306
87,111
92,518
60,152
82,028
92,056
103,419
447,522
464,856
503,301
501,853
173,068
178,831
169,396
154,502
146,185
143,470
125,800
125,900
120,500
120,500
105,900
108,600
282,000
298,200
306,000
526,400
451,900
477,800
414,100
107,200
107,200414,100477,800451,900526,400306,000298,200282,000108,600105,900120,500120,500125,900125,800143,470146,185154,502169,396178,831173,068501,853503,301464,856447,522103,41992,05682,02860,15292,51887,11180,30657,84031,81322,52828,50127,98546,03280,346227,548223,294212,130211,80563,96673,51783,059295,495239,815243,237245,41867,05959,47053,97446,77337,98040,41736,01633,88725,49231,476000
       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
479,000
454,000
483,000
487,000
0
0
0
565,414
953,038
59,166
80,890
90,983
102,260
446,371
460,064
457,446
455,129
126,484
132,437
117,506
107,287
100,134
95,159
82,900
82,800
78,200
74,900
59,000
62,200
235,400
253,400
262,300
483,800
408,700
429,400
365,600
62,200
62,200365,600429,400408,700483,800262,300253,400235,40062,20059,00074,90078,20082,80082,90095,159100,134107,287117,506132,437126,484455,129457,446460,064446,371102,26090,98380,89059,166953,038565,414000487,000483,000454,000479,0000000000000000000000000000
       Accounts payable 
0
0
0
260,337
230,438
250,128
279,263
305,340
300,536
349,781
367,912
438,596
420,998
434,339
423,946
420,369
472,571
436,828
433,073
453,219
385,263
408,574
461,797
493,436
483,837
486,421
426,958
478,464
385,981
474,536
484,368
499,737
466,008
430,458
423,243
461,239
411,499
484,208
478,481
604,189
572,175
602,238
606,572
668,934
633,816
717,180
714,101
749,709
691,900
726,200
701,300
811,100
801,300
829,600
865,800
983,000
930,600
946,300
950,200
1,022,900
903,400
857,900
857,900903,4001,022,900950,200946,300930,600983,000865,800829,600801,300811,100701,300726,200691,900749,709714,101717,180633,816668,934606,572602,238572,175604,189478,481484,208411,499461,239423,243430,458466,008499,737484,368474,536385,981478,464426,958486,421483,837493,436461,797408,574385,263453,219433,073436,828472,571420,369423,946434,339420,998438,596367,912349,781300,536305,340279,263250,128230,438260,337000
       Other Current Liabilities 
0
0
0
1,281,699
628,853
653,937
623,650
687,171
831,912
1,860,779
1,844,461
1,854,828
806,641
816,657
862,546
878,259
1,019,840
1,007,145
1,042,082
957,125
966,130
1,002,122
1,058,235
1,047,217
1,192,245
1,035,340
1,013,394
910,065
1,005,025
868,316
886,274
958,072
1,096,217
882,705
915,534
942,979
937,620
916,739
955,024
975,265
1,162,442
973,489
1,033,812
935,028
925,739
890,643
963,175
982,465
1,076,500
1,029,600
1,079,700
1,138,000
1,737,900
1,783,200
1,811,700
1,790,100
1,934,200
1,131,900
1,164,500
1,719,300
1,863,400
1,798,400
1,798,4001,863,4001,719,3001,164,5001,131,9001,934,2001,790,1001,811,7001,783,2001,737,9001,138,0001,079,7001,029,6001,076,500982,465963,175890,643925,739935,0281,033,812973,4891,162,442975,265955,024916,739937,620942,979915,534882,7051,096,217958,072886,274868,3161,005,025910,0651,013,3941,035,3401,192,2451,047,2171,058,2351,002,122966,130957,1251,042,0821,007,1451,019,840878,259862,546816,657806,6411,854,8281,844,4611,860,779831,912687,171623,650653,937628,8531,281,699000
   > Long-term Liabilities 
0
0
0
717,359
734,272
726,307
745,079
713,574
751,875
740,017
786,099
777,610
776,867
610,261
952,562
970,147
1,233,056
1,211,350
1,202,801
1,222,442
1,068,056
1,076,195
1,118,192
1,175,919
1,255,862
1,215,203
1,260,738
1,282,631
1,260,476
1,393,660
1,393,585
1,306,067
1,292,031
1,665,494
1,626,579
1,565,697
1,552,707
1,471,931
1,655,235
1,770,910
2,151,685
2,308,115
2,321,299
2,236,851
2,225,933
2,238,779
2,210,215
2,169,890
2,155,100
2,145,500
1,986,400
1,927,700
1,883,700
1,851,100
1,654,400
1,637,800
1,638,500
1,354,900
1,351,900
1,866,500
1,331,600
1,358,800
1,358,8001,331,6001,866,5001,351,9001,354,9001,638,5001,637,8001,654,4001,851,1001,883,7001,927,7001,986,4002,145,5002,155,1002,169,8902,210,2152,238,7792,225,9332,236,8512,321,2992,308,1152,151,6851,770,9101,655,2351,471,9311,552,7071,565,6971,626,5791,665,4941,292,0311,306,0671,393,5851,393,6601,260,4761,282,6311,260,7381,215,2031,255,8621,175,9191,118,1921,076,1951,068,0561,222,4421,202,8011,211,3501,233,056970,147952,562610,261776,867777,610786,099740,017751,875713,574745,079726,307734,272717,359000
       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
1,400,326
1,389,493
1,391,800
1,385,700
1,239,500
1,247,400
0
0
0
0
0
0
0
0
0
0
00000000001,247,4001,239,5001,385,7001,391,8001,389,4931,400,3260000000000000000000000000000000000000000000000
       Other 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
0
813,728
804,974
785,110
773,891
764,058
686,962
703,127
823,192
839,973
831,601
862,150
796,093
800,925
817,290
809,889
780,397
763,300
759,800
746,900
680,300
696,200
663,900
652,500
647,700
0
0
0
0
0
0
000000647,700652,500663,900696,200680,300746,900759,800763,300780,397809,889817,290800,925796,093862,150831,601839,973823,192703,127686,962764,058773,891785,110804,974813,72800000000000000000000000000000000
> Total Stockholder Equity
0
0
0
663,492
634,168
698,505
700,175
756,617
690,328
760,720
813,611
896,669
832,653
901,149
947,726
1,007,493
885,697
907,862
923,752
899,737
865,714
919,025
975,325
998,077
986,550
1,042,920
1,061,448
1,198,033
1,083,866
1,147,211
1,212,231
1,327,503
1,232,726
1,254,308
1,272,528
1,300,810
1,166,464
1,210,452
1,247,153
1,315,292
1,189,333
1,174,253
1,120,473
1,206,587
1,186,474
1,205,969
1,179,915
1,257,594
1,234,100
1,340,900
1,414,000
1,574,600
1,718,000
1,678,900
1,852,600
1,848,600
1,757,300
1,886,500
2,015,900
2,177,700
2,037,900
2,144,500
2,144,5002,037,9002,177,7002,015,9001,886,5001,757,3001,848,6001,852,6001,678,9001,718,0001,574,6001,414,0001,340,9001,234,1001,257,5941,179,9151,205,9691,186,4741,206,5871,120,4731,174,2531,189,3331,315,2921,247,1531,210,4521,166,4641,300,8101,272,5281,254,3081,232,7261,327,5031,212,2311,147,2111,083,8661,198,0331,061,4481,042,920986,550998,077975,325919,025865,714899,737923,752907,862885,6971,007,493947,726901,149832,653896,669813,611760,720690,328756,617700,175698,505634,168663,492000
   Common Stock
0
0
0
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
-325,378
0
0
0
0
0
0
0
-409,990
7,417
-13,702
-29,741
-487,022
-36,589
-30,336
-7,045
-572,963
-20,588
-34,899
-57,690
-635,651
-1,078
-7,259
-17,233
-692,920
15,289
-32,266
-48,849
-726,540
-75,909
-84,976
-105,653
-791,991
-106,906
-134,104
-152,064
-901,180
-180,918
-216,472
-240,536
-1,009,004
-212,900
-182,600
-186,300
-133,700
-51,700
-15,100
56,900
-93,500
-85,700
-86,400
-85,300
-84,900
-89,700
-110,400
-110,400-89,700-84,900-85,300-86,400-85,700-93,50056,900-15,100-51,700-133,700-186,300-182,600-212,900-1,009,004-240,536-216,472-180,918-901,180-152,064-134,104-106,906-791,991-105,653-84,976-75,909-726,540-48,849-32,26615,289-692,920-17,233-7,259-1,078-635,651-57,690-34,899-20,588-572,963-7,045-30,336-36,589-487,022-29,741-13,7027,417-409,9900000000-325,3780000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000-188,200-183,600-183,600-185,100-185,130-185,303-180,105-181,904-168,9830000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
559,492
36,476
36,476
36,476
361,854
36,476
36,476
36,476
36,476
36,476
36,476
36,476
446,466
29,059
36,476
36,476
514,660
36,476
36,476
36,476
572,808
36,476
36,476
36,476
584,804
36,476
36,476
36,476
629,191
21,187
36,476
36,476
535,607
36,476
36,476
-236,587
557,598
36,476
36,476
36,476
590,316
36,476
36,476
36,476
596,645
36,500
36,500
36,500
-321,900
-255,900
-217,100
-202,000
-295,400
-287,600
-280,300
-277,700
-189,700
-182,500
-177,000
-177,000-182,500-189,700-277,700-280,300-287,600-295,400-202,000-217,100-255,900-321,90036,50036,50036,500596,64536,47636,47636,476590,31636,47636,47636,476557,598-236,58736,47636,476535,60736,47636,47621,187629,19136,47636,47636,476584,80436,47636,47636,476572,80836,47636,47636,476514,66036,47636,47629,059446,46636,47636,47636,47636,47636,47636,47636,476361,85436,47636,47636,476559,492000



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.




6.4. Cash Flows

Currency in EUR. All numbers in thousands.