0 XP   0   0   0

Diebold Nixdorf Inc
Buy, Hold or Sell?

Should you buy, hold or sell Diebold Nixdorf Inc?

I guess you are interested in Diebold Nixdorf Inc. 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 Diebold Nixdorf Inc

Let's start. I'm going to help you getting a better view of Diebold Nixdorf Inc. 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 Diebold Nixdorf Inc 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 Diebold Nixdorf Inc is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Diebold Nixdorf Inc. The closing price on 2022-06-01 was €2.96 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.
Diebold Nixdorf Inc Daily Candlestick Chart
Diebold Nixdorf Inc Daily Candlestick Chart
Summary









1. Valuation of Diebold Nixdorf Inc




Current price per share

€2.96

2. Growth of Diebold Nixdorf Inc




Is Diebold Nixdorf Inc growing?

Current yearPrevious yearGrowGrow %
How rich?-$906.8m-$901m-$5.7m-0.6%

How much money is Diebold Nixdorf Inc making?

Current yearPrevious yearGrowGrow %
Making money-$85.3m-$291.5m$206.1m?
Net Profit Margin-2.0%-6.9%--

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

3. Financial Health of Diebold Nixdorf Inc






Summary

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.
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 not able to pay all its debts by selling its assets.

1.1. Profitability of Diebold Nixdorf Inc.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Diebold Nixdorf Inc earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Diebold Nixdorf Inc to the  industry mean.
  • A Net Profit Margin of -2.0% means that €-0.02 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Diebold Nixdorf Inc:

  • The MRQ is -2.0%. The company is making a loss. -1
  • The TTM is -2.0%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-2.0%TTM-2.0%0.0%
TTM-2.0%YOY-6.9%+4.9%
TTM-2.0%5Y-6.8%+4.8%
5Y-6.8%10Y-3.2%-3.6%
1.1.2. Return on Assets

Shows how efficient Diebold Nixdorf Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Diebold Nixdorf Inc to the  industry mean.
  • -2.2% Return on Assets means that Diebold Nixdorf Inc generated €-0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Diebold Nixdorf Inc:

  • The MRQ is -2.2%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -2.2%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-2.2%TTM-2.2%0.0%
TTM-2.2%YOY-7.4%+5.1%
TTM-2.2%5Y-7.2%+5.0%
5Y-7.2%10Y-3.4%-3.8%
1.1.3. Return on Equity

Shows how efficient Diebold Nixdorf Inc is using its investors money to generate profit.

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

Let's take a look of the Return on Equity trends of Diebold Nixdorf Inc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-9.9%+9.9%
5Y-9.9%10Y-3.7%-6.3%

1.2. Operating Efficiency of Diebold Nixdorf Inc.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Diebold Nixdorf Inc is operating .

  • Measures how much profit Diebold Nixdorf Inc 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 Diebold Nixdorf Inc to the  industry mean.
  • An Operating Margin of 3.7% means the company generated €0.04  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Diebold Nixdorf Inc:

  • The MRQ is 3.7%. The company is operating less efficient.
  • The TTM is 3.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ3.7%TTM3.7%0.0%
TTM3.7%YOY0.6%+3.1%
TTM3.7%5Y-1.3%+5.0%
5Y-1.3%10Y0.5%-1.8%
1.2.2. Operating Ratio

Measures how efficient Diebold Nixdorf Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to  industry mean).
  • An Operation Ratio of 0.96 means that the operating costs are €0.96 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Diebold Nixdorf Inc:

  • The MRQ is 0.964. The company is less efficient in keeping operating costs low.
  • The TTM is 0.964. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.964TTM0.9640.000
TTM0.964YOY0.989-0.025
TTM0.9645Y1.000-0.036
5Y1.00010Y0.993+0.007

1.3. Liquidity of Diebold Nixdorf Inc.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Diebold Nixdorf Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to  industry mean).
  • A Current Ratio of 1.08 means the company has €1.08 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Diebold Nixdorf Inc:

  • The MRQ is 1.079. The company is just able to pay all its short-term debts.
  • The TTM is 1.079. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.079TTM1.0790.000
TTM1.079YOY1.126-0.047
TTM1.0795Y1.237-0.158
5Y1.23710Y1.486-0.248
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Diebold Nixdorf Inc to the  industry mean.
  • A Quick Ratio of 0.60 means the company can pay off €0.60 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Diebold Nixdorf Inc:

  • The MRQ is 0.602. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.602. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.602TTM0.6020.000
TTM0.602YOY0.634-0.032
TTM0.6025Y0.701-0.099
5Y0.70110Y0.935-0.234

1.4. Solvency of Diebold Nixdorf Inc.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Diebold Nixdorf Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Diebold Nixdorf Inc to industry mean.
  • A Debt to Asset Ratio of 1.24 means that Diebold Nixdorf Inc assets are financed with 123.9% credit (debt) and the remaining percentage (100% - 123.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Diebold Nixdorf Inc:

  • The MRQ is 1.239. The company is just not able to pay all its debts by selling its assets. -1
  • The TTM is 1.239. The company is just not able to pay all its debts by selling its assets. -1
Trends
Current periodCompared to+/- 
MRQ1.239TTM1.2390.000
TTM1.239YOY1.227+0.011
TTM1.2395Y1.108+0.131
5Y1.10810Y0.930+0.178
1.4.2. Debt to Equity Ratio

Measures if Diebold Nixdorf Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Diebold Nixdorf Inc to the  industry mean.
  • A Debt to Equity ratio of 0.0% means that company has €0.00 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Diebold Nixdorf Inc:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y2.018-2.018
5Y2.01810Y2.981-0.962

2. Market Valuation of Diebold Nixdorf Inc

2. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Diebold Nixdorf Inc to the  industry mean.
  • A PE ratio of -7.66 means the investor is paying €-7.66 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Diebold Nixdorf Inc:

  • The EOD is -2.966. Company is losing money. -2
  • The MRQ is -7.656. Company is losing money. -2
  • The TTM is -7.656. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-2.966MRQ-7.656+4.690
MRQ-7.656TTM-7.6560.000
TTM-7.656YOY-2.534-5.122
TTM-7.6565Y-3.466-4.191
5Y-3.46610Y-3.308-0.157
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Diebold Nixdorf Inc.

  • 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 Diebold Nixdorf Inc:

  • The MRQ is -4.485. Very Bad. -2
  • The TTM is -4.485. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-4.485TTM-4.4850.000
TTM-4.485YOY-2.092-2.393
TTM-4.4855Y-1.080-3.405
5Y-1.08010Y17.431-18.511

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

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

  • At or below 1 is considered healthy (always compare to industry mean).
  • A PB ratio of -0.72 means the investor is paying €-0.72 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Diebold Nixdorf Inc:

  • The EOD is -0.279. Bad. Book ratio is negative. -2
  • The MRQ is -0.721. Bad. Book ratio is negative. -2
  • The TTM is -0.721. Bad. Book ratio is negative. -2
Trends
Current periodCompared to+/- 
EOD-0.279MRQ-0.721+0.442
MRQ-0.721TTM-0.7210.000
TTM-0.721YOY-0.820+0.099
TTM-0.7215Y-0.410-0.311
5Y-0.41010Y0.487-0.897
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Diebold Nixdorf Inc 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---0.067-0.0670%-4.121+6040%-4.715+6926%-2.147+3099%
Book Value Growth--0.9940.9940%0.357+178%0.072+1287%0.611+63%
Book Value Per Share---10.599-10.5990%-10.532-1%-4.629-56%2.094-606%
Book Value Per Share Growth--0.9940.9940%0.357+178%0.072+1287%0.611+63%
Current Ratio--1.0791.0790%1.126-4%1.237-13%1.486-27%
Debt To Asset Ratio--1.2391.2390%1.227+1%1.108+12%0.930+33%
Debt To Equity Ratio----0%-0%2.018-100%2.981-100%
Dividend Per Share----0%-0%0.097-100%0.507-100%
Eps---0.998-0.9980%-3.408+241%-3.703+271%-1.797+80%
Eps Growth--1.7071.7070%1.212+41%0.054+3053%0.050+3309%
Free Cash Flow Per Share--0.9120.9120%-0.338+137%-0.144+116%0.274+232%
Free Cash Flow Per Share Growth--4.6974.6970%-0.287+106%0.607+673%0.718+554%
Free Cash Flow To Equity Per Share--0.8660.8660%-0.124+114%-0.789+191%0.714+21%
Free Cash Flow To Equity Per Share Growth--8.9808.9800%1.920+368%2.480+262%4.711+91%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--26.078--------
Intrinsic Value_10Y_min---2.530--------
Intrinsic Value_1Y_max--1.281--------
Intrinsic Value_1Y_min--0.376--------
Intrinsic Value_3Y_max--4.865--------
Intrinsic Value_3Y_min--0.592--------
Intrinsic Value_5Y_max--9.673--------
Intrinsic Value_5Y_min--0.215--------
Net Profit Margin---0.020-0.0200%-0.069+242%-0.068+238%-0.032+59%
Operating Margin--0.0370.0370%0.006+538%-0.013+134%0.005+589%
Operating Ratio--0.9640.9640%0.989-3%1.000-4%0.993-3%
Pb Ratio-0.279+61%-0.721-0.7210%-0.820+14%-0.410-43%0.487-248%
Pe Ratio-2.966+61%-7.656-7.6560%-2.534-67%-3.466-55%-3.308-57%
Peg Ratio---4.485-4.4850%-2.092-53%-1.080-76%17.431-126%
Price Per Share2.960-158%7.6407.6400%8.635-12%8.446-10%9.424-19%
Price To Total Gains Ratio-44.103+61%-113.834-113.8340%-2.096-98%-24.138-79%-24.024-79%
Profit Growth--1.7071.7070%1.212+41%-0.237+114%-0.013+101%
Quick Ratio--0.6020.6020%0.634-5%0.701-14%0.935-36%
Return On Assets---0.022-0.0220%-0.074+227%-0.072+223%-0.034+51%
Return On Equity----0%-0%-0.0990%-0.0370%
Revenue Growth--1.0011.0010%0.885+13%1.046-4%1.047-4%
Total Gains Per Share---0.067-0.0670%-4.121+6040%-4.618+6781%-1.640+2343%
Total Gains Per Share Growth--1.9841.9840%1.061+87%0.884+124%1.907+4%
Usd Book Value---906805800.000-906805800.0000%-901063780.000-1%-396047704.000-56%179141815.100-606%
Usd Book Value Change Per Share---0.073-0.0730%-4.464+6040%-5.109+6926%-2.326+3099%
Usd Book Value Per Share---11.483-11.4830%-11.410-1%-5.015-56%2.269-606%
Usd Dividend Per Share----0%-0%0.105-100%0.549-100%
Usd Eps---1.081-1.0810%-3.692+241%-4.012+271%-1.946+80%
Usd Free Cash Flow--78004800.00078004800.0000%-28926780.000+137%-12285756.000+116%23466010.640+232%
Usd Free Cash Flow Per Share--0.9880.9880%-0.366+137%-0.156+116%0.297+232%
Usd Free Cash Flow To Equity Per Share--0.9380.9380%-0.134+114%-0.855+191%0.773+21%
Usd Price Per Share3.207-158%8.2778.2770%9.355-12%9.150-10%10.210-19%
Usd Profit---85371920.000-85371920.0000%-291542940.000+241%-323069880.000+278%-155904943.560+83%
Usd Revenue--4230893680.0004230893680.0000%4227751820.000+0%4637840388.000-9%3904566774.580+8%
Usd Total Gains Per Share---0.073-0.0730%-4.464+6040%-5.003+6781%-1.777+2343%
 EOD+2 -3MRQTTM+0 -0YOY+28 -95Y+28 -1210Y+29 -11

3.2. Fundamental Score

Let's check the fundamental score of Diebold Nixdorf Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-2.966
Price to Book Ratio (EOD)Between0-1-0.279
Net Profit Margin (MRQ)Greater than0-0.020
Operating Margin (MRQ)Greater than00.037
Quick Ratio (MRQ)Greater than10.602
Current Ratio (MRQ)Greater than11.079
Debt to Asset Ratio (MRQ)Less than11.239
Debt to Equity Ratio (MRQ)Less than10.000
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.05-0.022
Total3/10 (30.0%)

3.3. Technical Score

Let's check the technical score of Diebold Nixdorf Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose2.960
Total0/1 (0.0%)



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
Other Stockholders Equity  154,10017,300171,40030,600202,0009,200211,200-589,700-378,500
Minority Interest  528,900-371,700157,200-112,30044,900-30,30014,600-15,300-700



Latest Balance Sheet

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

Summary
Total Assets3,507,200
Total Liabilities4,344,200
Total Stockholder Equity-845,100
 As reported
Total Liabilities 4,344,200
Total Stockholder Equity+ -845,100
Total Assets = 3,507,200

Assets

Total Assets3,507,200
Total Current Assets1,887,300
Long-term Assets1,887,300
Total Current Assets
Cash And Cash Equivalents 388,900
Short-term Investments 34,300
Net Receivables 595,200
Inventory 544,200
Other Current Assets 324,700
Total Current Assets  (as reported)1,887,300
Total Current Assets  (calculated)1,887,300
+/-0
Long-term Assets
Property Plant Equipment 138,100
Goodwill 743,600
Long Term Investments 11,000
Intangible Assets 301,700
Long-term Assets Other 425,500
Long-term Assets  (as reported)1,619,900
Long-term Assets  (calculated)1,619,900
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,749,400
Long-term Liabilities2,594,800
Total Stockholder Equity-845,100
Total Current Liabilities
Short-term Debt 47,100
Short Long Term Debt 47,100
Accounts payable 706,300
Other Current Liabilities 673,600
Total Current Liabilities  (as reported)1,749,400
Total Current Liabilities  (calculated)1,474,100
+/- 275,300
Long-term Liabilities
Long term Debt Total 2,245,600
Capital Lease Obligations Min Short Term Debt110,400
Other Liabilities 242,100
Long-term Liabilities  (as reported)2,594,800
Long-term Liabilities  (calculated)2,598,100
+/- 3,300
Total Stockholder Equity
Common Stock118,300
Retained Earnings -822,400
Capital Surplus 819,600
Treasury Stock-582,100
Other Stockholders Equity -378,500
Total Stockholder Equity (as reported)-845,100
Total Stockholder Equity (calculated)-845,100
+/-0
Other
Capital Stock118,300
Cash and Short Term Investments 423,200
Common Stock Shares Outstanding 76,700
Liabilities and Stockholders Equity 3,499,100
Net Debt 1,903,800
Net Invested Capital 1,447,600
Net Tangible Assets -1,936,000
Net Working Capital 137,900
Short Long Term Debt Total 2,292,700



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312004-12-312003-12-312002-12-312001-12-312000-12-311999-12-311998-12-311997-12-311996-12-311995-12-311994-12-311993-12-311992-12-311991-12-311990-12-311989-12-311988-12-311987-12-311986-12-311985-12-31
> Total Assets 
393,900
409,100
441,600
454,700
489,600
519,900
535,600
558,900
609,000
661,900
745,200
859,100
991,100
1,004,200
1,298,800
1,585,427
1,651,913
1,625,081
1,900,502
2,135,552
2,353,193
2,514,279
2,631,126
2,537,936
2,554,865
2,519,790
2,517,443
2,592,987
2,183,491
2,342,136
2,249,300
5,270,300
5,250,200
4,311,900
3,790,600
3,657,400
3,507,200
3,507,2003,657,4003,790,6004,311,9005,250,2005,270,3002,249,3002,342,1362,183,4912,592,9872,517,4432,519,7902,554,8652,537,9362,631,1262,514,2792,353,1932,135,5521,900,5021,625,0811,651,9131,585,4271,298,8001,004,200991,100859,100745,200661,900609,000558,900535,600519,900489,600454,700441,600409,100393,900
   > Total Current Assets 
266,800
244,100
298,500
298,600
289,300
313,300
321,400
292,400
313,300
326,100
376,200
479,600
549,800
543,500
647,900
804,363
952,426
924,888
1,105,159
1,234,632
1,427,880
1,595,681
1,630,532
1,614,118
1,588,085
1,714,036
1,732,355
1,814,857
1,555,350
1,655,530
1,643,600
2,619,600
2,508,400
2,203,400
1,892,000
1,857,300
1,887,300
1,887,3001,857,3001,892,0002,203,4002,508,4002,619,6001,643,6001,655,5301,555,3501,814,8571,732,3551,714,0361,588,0851,614,1181,630,5321,595,6811,427,8801,234,6321,105,159924,888952,426804,363647,900543,500549,800479,600376,200326,100313,300292,400321,400313,300289,300298,600298,500244,100266,800
       Cash And Cash Equivalents 
101,500
81,800
84,200
91,600
36,500
33,600
30,000
34,400
39,000
17,300
15,700
21,900
20,300
42,500
27,300
65,184
73,768
155,446
169,951
184,045
207,900
253,814
206,334
241,436
328,426
328,658
333,920
368,792
230,709
322,017
313,600
652,700
535,200
458,400
280,900
324,500
388,900
388,900324,500280,900458,400535,200652,700313,600322,017230,709368,792333,920328,658328,426241,436206,334253,814207,900184,045169,951155,44673,76865,18427,30042,50020,30021,90015,70017,30039,00034,40030,00033,60036,50091,60084,20081,800101,500
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
57,300
61,328
51,901
7,909
6,150
31,654
52,885
99,571
104,976
121,387
177,442
273,123
286,853
261,886
242,988
136,653
39,900
64,100
81,400
33,500
10,000
37,200
34,300
34,30037,20010,00033,50081,40064,10039,900136,653242,988261,886286,853273,123177,442121,387104,97699,57152,88531,6546,1507,90951,90161,32857,30000000000000000
       Net Receivables 
93,900
78,400
105,300
109,000
117,300
106,700
118,800
120,700
129,300
153,100
197,100
256,600
316,400
286,800
345,400
412,335
393,071
403,498
558,161
583,658
676,361
610,893
544,501
447,079
424,889
424,155
429,436
504,730
468,484
489,650
431,900
921,100
903,500
737,200
619,300
646,900
595,200
595,200646,900619,300737,200903,500921,100431,900489,650468,484504,730429,436424,155424,889447,079544,501610,893676,361583,658558,161403,498393,071412,335345,400286,800316,400256,600197,100153,100129,300120,700118,800106,700117,300109,000105,30078,40093,900
       Inventory 
62,800
76,600
93,100
85,400
76,800
96,000
106,100
80,800
75,000
85,500
91,000
109,400
128,100
127,900
169,800
205,567
235,923
236,614
262,039
322,293
341,614
442,804
533,619
540,971
448,243
444,575
440,900
412,996
376,462
405,173
369,300
737,700
737,000
610,100
466,500
498,200
544,200
544,200498,200466,500610,100737,000737,700369,300405,173376,462412,996440,900444,575448,243540,971533,619442,804341,614322,293262,039236,614235,923205,567169,800127,900128,100109,40091,00085,50075,00080,800106,10096,00076,80085,40093,10076,60062,800
       Other Current Assets 
8,600
7,300
15,900
12,600
58,700
77,000
66,500
56,500
70,000
70,200
72,400
91,700
85,000
86,300
48,100
59,949
197,763
121,421
108,858
112,982
149,120
188,599
241,102
263,245
209,085
243,525
241,246
266,453
236,707
302,037
488,900
244,000
251,300
364,200
515,300
350,500
324,700
324,700350,500515,300364,200251,300244,000488,900302,037236,707266,453241,246243,525209,085263,245241,102188,599149,120112,982108,858121,421197,76359,94948,10086,30085,00091,70072,40070,20070,00056,50066,50077,00058,70012,60015,9007,3008,600
   > Long-term Assets 
127,100
165,000
143,100
156,100
200,300
206,600
214,200
266,500
295,700
335,800
369,000
379,500
441,300
460,700
650,900
781,064
699,487
700,193
795,343
900,920
925,313
918,598
1,000,594
923,818
966,780
805,754
785,088
778,130
628,141
686,606
605,700
2,650,700
2,741,800
2,108,500
1,898,600
1,800,100
1,619,900
1,619,9001,800,1001,898,6002,108,5002,741,8002,650,700605,700686,606628,141778,130785,088805,754966,780923,8181,000,594918,598925,313900,920795,343700,193699,487781,064650,900460,700441,300379,500369,000335,800295,700266,500214,200206,600200,300156,100143,100165,000127,100
       Property Plant Equipment 
45,800
52,400
52,000
59,600
55,900
64,600
58,400
60,600
60,700
64,700
84,100
95,900
143,900
147,100
160,700
174,946
190,198
219,633
253,155
268,090
276,966
202,535
220,056
203,594
204,820
203,462
192,694
184,345
160,895
169,506
175,300
387,000
364,500
304,100
399,000
320,800
138,100
138,100320,800399,000304,100364,500387,000175,300169,506160,895184,345192,694203,462204,820203,594220,056202,535276,966268,090253,155219,633190,198174,946160,700147,100143,90095,90084,10064,70060,70060,60058,40064,60055,90059,60052,00052,40045,800
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
460,339
465,484
408,303
450,937
269,398
253,063
272,951
179,828
171,974
161,500
998,300
1,117,100
827,100
764,000
800,400
743,600
743,600800,400764,000827,1001,117,100998,300161,500171,974179,828272,951253,063269,398450,937408,303465,484460,339000000000000000000000
       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
94,700
96,800
22,400
21,400
10,300
11,000
11,00010,30021,40022,40096,80094,7000000000000000000000000000000000
       Intangible Assets 
0
14,900
22,300
23,300
27,400
33,100
32,800
46,200
53,700
0
0
0
0
0
160,100
296,101
275,685
268,606
331,646
412,625
389,134
0
0
0
0
0
0
0
0
60,000
67,000
772,900
773,800
624,600
502,300
448,600
301,700
301,700448,600502,300624,600773,800772,90067,00060,00000000000389,134412,625331,646268,606275,685296,101160,1000000053,70046,20032,80033,10027,40023,30022,30014,9000
       Long-term Assets Other 
81,300
97,700
68,800
73,200
117,000
108,900
123,000
159,700
181,300
271,100
284,900
283,600
297,400
313,600
330,100
310,017
231,463
208,979
203,518
220,205
259,213
255,724
315,054
171,309
204,200
206,795
173,372
167,358
165,366
174,957
118,400
88,300
95,800
86,400
91,100
122,500
425,500
425,500122,50091,10086,40095,80088,300118,400174,957165,366167,358173,372206,795204,200171,309315,054255,724259,213220,205203,518208,979231,463310,017330,100313,600297,400283,600284,900271,100181,300159,700123,000108,900117,00073,20068,80097,70081,300
> Total Liabilities 
93,800
88,900
100,500
93,900
110,100
134,800
131,400
148,500
170,400
187,700
225,200
270,400
305,600
301,400
450,000
644,101
739,421
669,935
731,911
849,545
1,178,798
1,395,527
1,502,535
1,573,678
1,482,839
1,529,976
1,659,183
1,747,676
1,562,676
1,787,247
1,813,800
4,245,500
4,743,400
4,471,500
4,296,900
4,489,100
4,344,200
4,344,2004,489,1004,296,9004,471,5004,743,4004,245,5001,813,8001,787,2471,562,6761,747,6761,659,1831,529,9761,482,8391,573,6781,502,5351,395,5271,178,798849,545731,911669,935739,421644,101450,000301,400305,600270,400225,200187,700170,400148,500131,400134,800110,10093,900100,50088,90093,800
   > Total Current Liabilities 
80,800
76,700
88,900
74,800
90,000
116,000
115,800
117,600
138,500
155,500
186,000
228,200
242,100
235,500
382,400
566,792
658,018
564,962
618,653
728,623
580,031
598,736
750,638
735,397
743,091
809,765
824,217
838,855
893,736
1,027,723
955,800
1,824,500
1,799,400
1,568,400
1,599,600
1,649,500
1,749,400
1,749,4001,649,5001,599,6001,568,4001,799,4001,824,500955,8001,027,723893,736838,855824,217809,765743,091735,397750,638598,736580,031728,623618,653564,962658,018566,792382,400235,500242,100228,200186,000155,500138,500117,600115,800116,00090,00074,80088,90076,70080,800
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
57,300
61,328
51,901
226,259
190,172
289,510
34,472
11,324
14,807
10,596
16,915
15,038
21,722
34,212
43,791
25,575
32,000
106,900
66,700
49,500
95,300
66,400
47,100
47,10066,40095,30049,50066,700106,90032,00025,57543,79134,21221,72215,03816,91510,59614,80711,32434,472289,510190,172226,25951,90161,32857,30000000000000000
       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
505,400
11,500
106,900
66,700
49,500
32,500
10,700
47,100
47,10010,70032,50049,50066,700106,90011,500505,40000000000000000000000000000000
       Accounts payable 
0
0
0
0
18,200
20,300
33,500
30,900
44,600
61,000
66,900
94,700
104,000
89,900
96,400
111,055
143,421
90,713
115,133
140,324
180,725
158,388
170,632
195,483
147,496
214,288
221,964
224,973
210,399
261,708
281,700
560,500
562,200
509,500
471,500
499,900
706,300
706,300499,900471,500509,500562,200560,500281,700261,708210,399224,973221,964214,288147,496195,483170,632158,388180,725140,324115,13390,713143,421111,05596,40089,900104,00094,70066,90061,00044,60030,90033,50020,30018,2000000
       Other Current Liabilities 
80,800
76,700
88,900
74,800
71,800
95,700
82,300
86,700
93,900
94,500
119,100
133,500
138,100
145,600
228,700
394,409
381,685
247,990
225,467
298,789
228,699
258,103
263,951
334,154
377,902
375,266
338,539
357,327
404,939
465,321
412,900
752,900
733,000
631,200
712,300
736,400
673,600
673,600736,400712,300631,200733,000752,900412,900465,321404,939357,327338,539375,266377,902334,154263,951258,103228,699298,789225,467247,990381,685394,409228,700145,600138,100133,500119,10094,50093,90086,70082,30095,70071,80074,80088,90076,70080,800
   > Long-term Liabilities 
13,000
12,200
11,600
19,100
20,100
18,800
15,600
30,900
31,900
32,200
39,200
42,200
63,500
65,900
67,600
77,309
81,403
104,973
113,258
120,922
598,767
796,791
751,897
838,281
739,748
720,211
834,966
908,821
668,940
759,524
858,000
2,421,000
2,944,000
2,903,100
2,697,300
2,839,600
2,594,800
2,594,8002,839,6002,697,3002,903,1002,944,0002,421,000858,000759,524668,940908,821834,966720,211739,748838,281751,897796,791598,767120,922113,258104,97381,40377,30967,60065,90063,50042,20039,20032,20031,90030,90015,60018,80020,10019,10011,60012,20013,000
       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
1,787,100
2,190,000
2,108,700
2,338,700
2,245,600
2,245,6002,338,7002,108,7002,190,0001,787,10000000000000000000000000000000000
       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
279,700
244,900
685,500
664,800
514,600
459,900
388,600
242,100
242,100388,600459,900514,600664,800685,500244,900279,70000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
500
38,700
20,200
8,200
4,000
300
200
2003004,0008,20020,20038,700500000000000000000000000000000000
> Total Stockholder Equity
300,100
320,200
341,100
360,800
379,500
385,100
404,200
410,400
438,600
474,200
520,000
588,700
685,500
702,800
848,800
941,326
912,492
940,823
1,148,238
1,260,475
1,152,849
1,091,401
1,114,834
946,601
1,046,379
961,155
826,986
809,963
596,764
531,604
412,400
591,400
470,000
-186,400
-530,300
-827,100
-845,100
-845,100-827,100-530,300-186,400470,000591,400412,400531,604596,764809,963826,986961,1551,046,379946,6011,114,8341,091,4011,152,8491,260,4751,148,238940,823912,492941,326848,800702,800685,500588,700520,000474,200438,600410,400404,200385,100379,500360,800341,100320,200300,100
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
89,400
90,024
90,245
91,237
92,244
92,792
93,408
93,932
94,474
94,752
95,116
95,456
96,051
97,076
98,273
99,048
99,600
112,400
113,200
114,200
115,300
116,900
118,300
118,300116,900115,300114,200113,200112,40099,60099,04898,27397,07696,05195,45695,11694,75294,47493,93293,40892,79292,24491,23790,24590,02489,40000000000000000
   Retained Earnings 
215,300
235,400
255,100
273,500
290,900
289,200
303,800
204,500
328,700
365,500
412,400
478,700
566,700
604,200
691,400
784,063
805,182
856,808
982,342
1,113,059
1,140,468
1,169,607
1,036,824
1,054,873
1,011,448
919,296
991,210
996,834
722,743
762,214
760,300
662,700
399,000
-168,300
-472,300
-742,300
-822,400
-822,400-742,300-472,300-168,300399,000662,700760,300762,214722,743996,834991,210919,2961,011,4481,054,8731,036,8241,169,6071,140,4681,113,059982,342856,808805,182784,063691,400604,200566,700478,700412,400365,500328,700204,500303,800289,200290,900273,500255,100235,400215,300
   Accumulated Other Comprehensive Income 
-36,800
-41,500
-49,200
-58,200
-64,900
-70,700
-75,500
-80,900
-85,700
-86,700
-93,500
-107,200
-115,700
-131,300
-159,900
-188,547
-222,855
-108,026
-43,396
-10,948
-23,724
-4,269
128,354
-72,924
59,279
73,626
-40,343
-91,039
-54,321
-190,525
-318,100
-341,300
-196,300
-303,700
-375,300
-412,900
0
0-412,900-375,300-303,700-196,300-341,300-318,100-190,525-54,321-91,039-40,34373,62659,279-72,924128,354-4,269-23,724-10,948-43,396-108,026-222,855-188,547-159,900-131,300-115,700-107,200-93,500-86,700-85,700-80,900-75,500-70,700-64,900-58,200-49,200-41,500-36,800
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
720,000
721,500
741,800
773,900
787,900
819,600
819,600787,900773,900741,800721,500720,0000000000000000000000000000000000
   Treasury Stock-582,100-576,700-571,900-570,400-567,400-562,4000000000000000000000000000000000
   Other Stockholders Equity 
121,600
126,300
135,200
145,500
153,500
166,600
175,900
286,800
195,600
195,400
201,100
217,200
234,500
229,900
227,900
255,786
239,920
100,804
117,048
65,572
-57,303
-167,869
-144,818
-130,100
-119,464
-127,223
-219,932
-192,908
-169,931
-139,133
-129,400
157,600
154,100
171,400
202,000
211,200
-378,500
-378,500211,200202,000171,400154,100157,600-129,400-139,133-169,931-192,908-219,932-127,223-119,464-130,100-144,818-167,869-57,30365,572117,048100,804239,920255,786227,900229,900234,500217,200201,100195,400195,600286,800175,900166,600153,500145,500135,200126,300121,600



Balance Sheet

Currency in EUR. All numbers in thousands.