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

EDP Renovaveis
Buy, Hold or Sell?

Let's analyze EDP Renovaveis together

I guess you are interested in EDP Renovaveis. 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 EDP Renovaveis. 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 EDP Renovaveis

I send you an email if I find something interesting about EDP Renovaveis.

1. Quick Overview

1.1. Quick analysis of EDP Renovaveis (30 sec.)










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

How much money do you get?

How much money do you get?
€0.27
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
€12.45
Expected worth in 1 year
€21.58
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
€9.39
Return On Investment
94.0%

For what price can you sell your share?

Current Price per Share
€10.00
Expected price per share
€8.1901384439359 - €11.49
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of EDP Renovaveis (5 min.)




Live pricePrice per Share (EOD)
€10.00
Intrinsic Value Per Share
€-45.94 - €-19.51
Total Value Per Share
€-33.49 - €-7.06

2.2. Growth of EDP Renovaveis (5 min.)




Is EDP Renovaveis growing?

Current yearPrevious yearGrowGrow %
How rich?$13.5b$11.1b$2.4b18.3%

How much money is EDP Renovaveis making?

Current yearPrevious yearGrowGrow %
Making money$324.5m$647.1m-$322.6m-99.4%
Net Profit Margin13.8%25.9%--

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

2.3. Financial Health of EDP Renovaveis (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of EDP Renovaveis is €9.995. 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 EDP Renovaveis.
  • 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 EDP Renovaveis, 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 €12.45. Based on the TTM, the Book Value Change Per Share is €2.28 per quarter. Based on the YOY, the Book Value Change Per Share is €0.38 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 €0.06 per quarter.
Based on historical numbers we can estimate the returns while holding a share of EDP Renovaveis.

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 Eps0.313.1%0.313.1%0.626.2%0.535.3%0.363.6%
Usd Book Value Change Per Share2.4024.0%2.4024.0%0.404.0%0.979.7%0.696.9%
Usd Dividend Per Share0.070.7%0.070.7%0.161.6%0.111.1%0.101.0%
Usd Total Gains Per Share2.4724.7%2.4724.7%0.565.6%1.0810.8%0.797.9%
Usd Price Per Share19.45-19.45-21.61-19.81-13.41-
Price to Earnings Ratio62.34-62.34-34.73-39.49-45.08-
Price-to-Total Gains Ratio7.89-7.89-38.85-31.09-23.54-
Price to Book Ratio1.49-1.49-2.02-1.96-1.45-
Price-to-Total Gains Ratio7.89-7.89-38.85-31.09-23.54-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share10.496749
Number of shares95
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.070.11
Usd Book Value Change Per Share2.400.97
Usd Total Gains Per Share2.471.08
Gains per Quarter (95 shares)234.23102.93
Gains per Year (95 shares)936.90411.72
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
12591192742370402
2511823186483740814
3762734280112511111226
41023646373816614811638
51274557467520818512050
61535469561224922212462
71786380654929125912874
82047291748633229623286
92298203842337433323698
102559114936041537024110

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%17.00.00.0100.0%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%17.00.00.0100.0%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%16.00.01.094.1%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%17.00.00.0100.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of EDP Renovaveis 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--2.2842.2840%0.381+500%0.928+146%0.659+246%
Book Value Per Share--12.44912.4490%10.165+22%9.742+28%8.405+48%
Current Ratio--0.6490.6490%0.6520%0.702-8%0.709-8%
Debt To Asset Ratio--0.5690.5690%0.616-8%0.555+2%0.550+4%
Debt To Equity Ratio--1.5461.5460%1.875-18%1.483+4%1.454+6%
Dividend Per Share--0.0640.0640%0.149-57%0.104-39%0.094-32%
Enterprise Value--3569262907.2003569262907.2000%5648310141.440-37%7565789856.448-53%3072548373.242+16%
Eps--0.2970.2970%0.593-50%0.502-41%0.341-13%
Ev To Ebitda Ratio--2.6472.6470%3.505-24%5.846-55%2.280+16%
Ev To Sales Ratio--1.5941.5940%2.375-33%4.075-61%1.572+1%
Free Cash Flow Per Share---3.211-3.2110%-0.978-70%-1.284-60%-0.654-80%
Free Cash Flow To Equity Per Share---0.938-0.9380%-0.049-95%-0.288-69%-0.151-84%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---19.507--------
Intrinsic Value_10Y_min---45.942--------
Intrinsic Value_1Y_max---0.937--------
Intrinsic Value_1Y_min---2.606--------
Intrinsic Value_3Y_max---3.591--------
Intrinsic Value_3Y_min---9.606--------
Intrinsic Value_5Y_max---7.180--------
Intrinsic Value_5Y_min---18.500--------
Market Cap10393400380.160-85%19263405907.20019263405907.2000%21400318141.440-10%19612798856.448-2%13282859273.242+45%
Net Profit Margin--0.1380.1380%0.259-47%0.271-49%0.193-29%
Operating Margin--0.2510.2510%0.376-33%0.353-29%0.374-33%
Operating Ratio--0.7490.7490%0.639+17%0.667+12%0.660+13%
Pb Ratio0.803-85%1.4881.4880%2.025-26%1.962-24%1.454+2%
Pe Ratio33.634-85%62.33862.3380%34.728+80%39.491+58%45.079+38%
Price Per Share9.995-85%18.52518.5250%20.580-10%18.861-2%12.774+45%
Price To Free Cash Flow Ratio-3.113+46%-5.769-5.7690%-21.042+265%-33.912+488%-25.178+336%
Price To Total Gains Ratio4.257-85%7.8917.8910%38.852-80%31.087-75%23.544-66%
Quick Ratio--0.4150.4150%0.355+17%0.404+3%0.478-13%
Return On Assets--0.0100.0100%0.022-54%0.024-57%0.018-42%
Return On Equity--0.0280.0280%0.068-59%0.063-56%0.047-40%
Total Gains Per Share--2.3482.3480%0.530+343%1.032+128%0.753+212%
Usd Book Value--13595393505.60013595393505.6000%11101312383.000+22%10638448495.240+28%9179280346.380+48%
Usd Book Value Change Per Share--2.3982.3980%0.400+500%0.974+146%0.692+246%
Usd Book Value Per Share--13.07413.0740%10.676+22%10.231+28%8.827+48%
Usd Dividend Per Share--0.0670.0670%0.157-57%0.109-39%0.099-32%
Usd Enterprise Value--3748439905.1413748439905.1410%5931855310.540-37%7945592507.242-53%3226790301.578+16%
Usd Eps--0.3120.3120%0.622-50%0.527-41%0.359-13%
Usd Free Cash Flow---3506493876.400-3506493876.4000%-1068108010.400-70%-1402224099.440-60%-714698697.160-80%
Usd Free Cash Flow Per Share---3.372-3.3720%-1.027-70%-1.348-60%-0.687-80%
Usd Free Cash Flow To Equity Per Share---0.985-0.9850%-0.052-95%-0.303-69%-0.159-84%
Usd Market Cap10915149079.244-85%20230428883.74120230428883.7410%22474614112.140-10%20597361359.042-2%13949658808.758+45%
Usd Price Per Share10.497-85%19.45519.4550%21.613-10%19.808-2%13.415+45%
Usd Profit--324526502.800324526502.8000%647165796.200-50%548518619.840-41%372790019.100-13%
Usd Revenue--2351233968.8002351233968.8000%2497787278.400-6%2078675982.880+13%1877873332.040+25%
Usd Total Gains Per Share--2.4662.4660%0.556+343%1.083+128%0.791+212%
 EOD+3 -5MRQTTM+0 -0YOY+12 -275Y+11 -2810Y+15 -24

3.3 Fundamental Score

Let's check the fundamental score of EDP Renovaveis based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1533.634
Price to Book Ratio (EOD)Between0-10.803
Net Profit Margin (MRQ)Greater than00.138
Operating Margin (MRQ)Greater than00.251
Quick Ratio (MRQ)Greater than10.415
Current Ratio (MRQ)Greater than10.649
Debt to Asset Ratio (MRQ)Less than10.569
Debt to Equity Ratio (MRQ)Less than11.546
Return on Equity (MRQ)Greater than0.150.028
Return on Assets (MRQ)Greater than0.050.010
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of EDP Renovaveis based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5029.862
Ma 20Greater thanMa 5010.712
Ma 50Greater thanMa 10012.121
Ma 100Greater thanMa 20013.432
OpenGreater thanClose10.130
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About EDP Renovaveis

EDP Renováveis, S.A., a renewable energy company, plans, constructs, operates, and maintains electricity power stations. The company operates wind and solar farms. As of December 31, 2023, it had an installed capacity of 6,891 megawatts in the United States; 2,042 megawatts in Spain; 1,413 megawatts in Portugal; 1,165 megawatts in Brazil; 798 megawatts in Poland; 521 megawatts in Romania; 496 megawatts in Mexico; 427 megawatts in Canada; 412 megawatts in Italy; 402 megawatts in Vietnam; 315 megawatts in Singapore; 244 megawatts in France; 123 megawatts in China; 83 megawatts in Chile; 80 megawatts in Greece; 43 megawatts in Taiwan; 11 megawatts in Belgium; 9 megawatts in the Netherlands; 7 megawatts in Thailand; and 5 megawatts in the United Kingdom. The company was incorporated in 2007 and is headquartered in Madrid, Spain. EDP Renováveis, S.A. is a subsidiary of EDP - Energias de Portugal, S.A.

Fundamental data was last updated by Penke on 2024-12-03 20:59:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just able 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 expensive.
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 EDP Renovaveis earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare EDP Renovaveis to the Utilities - Renewable industry mean.
  • A Net Profit Margin of 13.8% means that €0.14 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of EDP Renovaveis:

  • The MRQ is 13.8%. The company is making a huge profit. +2
  • The TTM is 13.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ13.8%TTM13.8%0.0%
TTM13.8%YOY25.9%-12.1%
TTM13.8%5Y27.1%-13.3%
5Y27.1%10Y19.3%+7.8%
4.3.1.2. Return on Assets

Shows how efficient EDP Renovaveis is using its assets to generate profit.

  • Above 5% is considered healthy but always compare EDP Renovaveis to the Utilities - Renewable industry mean.
  • 1.0% Return on Assets means that EDP Renovaveis generated €0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of EDP Renovaveis:

  • The MRQ is 1.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.0%TTM1.0%0.0%
TTM1.0%YOY2.2%-1.2%
TTM1.0%5Y2.4%-1.4%
5Y2.4%10Y1.8%+0.6%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare EDP Renovaveis to the Utilities - Renewable industry mean.
  • 2.8% Return on Equity means EDP Renovaveis generated €0.03 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of EDP Renovaveis:

  • The MRQ is 2.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.8%TTM2.8%0.0%
TTM2.8%YOY6.8%-4.0%
TTM2.8%5Y6.3%-3.5%
5Y6.3%10Y4.7%+1.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of EDP Renovaveis.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient EDP Renovaveis is operating .

  • Measures how much profit EDP Renovaveis 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 EDP Renovaveis to the Utilities - Renewable industry mean.
  • An Operating Margin of 25.1% means the company generated €0.25  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of EDP Renovaveis:

  • The MRQ is 25.1%. The company is operating very efficient. +2
  • The TTM is 25.1%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ25.1%TTM25.1%0.0%
TTM25.1%YOY37.6%-12.5%
TTM25.1%5Y35.3%-10.1%
5Y35.3%10Y37.4%-2.2%
4.3.2.2. Operating Ratio

Measures how efficient EDP Renovaveis is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Renewable industry mean).
  • An Operation Ratio of 0.75 means that the operating costs are €0.75 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of EDP Renovaveis:

  • The MRQ is 0.749. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.749. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.749TTM0.7490.000
TTM0.749YOY0.639+0.110
TTM0.7495Y0.667+0.081
5Y0.66710Y0.660+0.008
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of EDP Renovaveis.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Utilities - Renewable industry mean).
  • A Current Ratio of 0.65 means the company has €0.65 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of EDP Renovaveis:

  • The MRQ is 0.649. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.649. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.649TTM0.6490.000
TTM0.649YOY0.652-0.003
TTM0.6495Y0.702-0.053
5Y0.70210Y0.709-0.007
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare EDP Renovaveis to the Utilities - Renewable industry mean.
  • A Quick Ratio of 0.42 means the company can pay off €0.42 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of EDP Renovaveis:

  • The MRQ is 0.415. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.415. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.415TTM0.4150.000
TTM0.415YOY0.355+0.060
TTM0.4155Y0.404+0.011
5Y0.40410Y0.478-0.074
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of EDP Renovaveis.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of EDP Renovaveis assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare EDP Renovaveis to Utilities - Renewable industry mean.
  • A Debt to Asset Ratio of 0.57 means that EDP Renovaveis assets are financed with 56.9% credit (debt) and the remaining percentage (100% - 56.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of EDP Renovaveis:

  • The MRQ is 0.569. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.569. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.569TTM0.5690.000
TTM0.569YOY0.616-0.046
TTM0.5695Y0.555+0.014
5Y0.55510Y0.550+0.006
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare EDP Renovaveis to the Utilities - Renewable industry mean.
  • A Debt to Equity ratio of 154.6% means that company has €1.55 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of EDP Renovaveis:

  • The MRQ is 1.546. The company is just able to pay all its debts with equity.
  • The TTM is 1.546. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.546TTM1.5460.000
TTM1.546YOY1.875-0.329
TTM1.5465Y1.483+0.063
5Y1.48310Y1.454+0.028
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 EDP Renovaveis generates.

  • Above 15 is considered overpriced but always compare EDP Renovaveis to the Utilities - Renewable industry mean.
  • A PE ratio of 62.34 means the investor is paying €62.34 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of EDP Renovaveis:

  • The EOD is 33.634. Based on the earnings, the company is overpriced. -1
  • The MRQ is 62.338. Based on the earnings, the company is expensive. -2
  • The TTM is 62.338. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD33.634MRQ62.338-28.704
MRQ62.338TTM62.3380.000
TTM62.338YOY34.728+27.611
TTM62.3385Y39.491+22.847
5Y39.49110Y45.079-5.588
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 EDP Renovaveis:

  • The EOD is -3.113. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -5.769. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -5.769. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-3.113MRQ-5.769+2.657
MRQ-5.769TTM-5.7690.000
TTM-5.769YOY-21.042+15.272
TTM-5.7695Y-33.912+28.143
5Y-33.91210Y-25.178-8.734
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 EDP Renovaveis is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Renewable industry mean).
  • A PB ratio of 1.49 means the investor is paying €1.49 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of EDP Renovaveis:

  • The EOD is 0.803. Based on the equity, the company is cheap. +2
  • The MRQ is 1.488. Based on the equity, the company is underpriced. +1
  • The TTM is 1.488. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.803MRQ1.488-0.685
MRQ1.488TTM1.4880.000
TTM1.488YOY2.025-0.536
TTM1.4885Y1.962-0.474
5Y1.96210Y1.454+0.508
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 2023-12-31. Currency in EUR. All numbers in thousands.

Summary
Total Assets30,046,652
Total Liabilities17,101,124
Total Stockholder Equity11,062,257
 As reported
Total Liabilities 17,101,124
Total Stockholder Equity+ 11,062,257
Total Assets = 30,046,652

Assets

Total Assets30,046,652
Total Current Assets3,516,760
Long-term Assets26,529,892
Total Current Assets
Cash And Cash Equivalents 1,406,981
Net Receivables 843,279
Inventory 289,999
Other Current Assets 976,501
Total Current Assets  (as reported)3,516,760
Total Current Assets  (calculated)3,516,760
+/-0
Long-term Assets
Property Plant Equipment 21,187,801
Goodwill 2,235,601
Intangible Assets 379,872
Long-term Assets Other 614,197
Long-term Assets  (as reported)26,529,892
Long-term Assets  (calculated)24,417,471
+/- 2,112,421

Liabilities & Shareholders' Equity

Total Current Liabilities5,419,730
Long-term Liabilities11,681,394
Total Stockholder Equity11,062,257
Total Current Liabilities
Short-term Debt 1,206,007
Short Long Term Debt 1,211,102
Accounts payable 245,300
Other Current Liabilities 3,908,128
Total Current Liabilities  (as reported)5,419,730
Total Current Liabilities  (calculated)6,570,537
+/- 1,150,807
Long-term Liabilities
Long term Debt 6,117,835
Capital Lease Obligations 1,004,505
Long-term Liabilities Other 1,419,054
Long-term Liabilities  (as reported)11,681,394
Long-term Liabilities  (calculated)8,541,394
+/- 3,140,000
Total Stockholder Equity
Common Stock5,119,891
Retained Earnings 3,822,798
Accumulated Other Comprehensive Income -195,653
Other Stockholders Equity 2,315,221
Total Stockholder Equity (as reported)11,062,257
Total Stockholder Equity (calculated)11,062,257
+/-0
Other
Capital Stock5,119,891
Cash and Short Term Investments 1,406,981
Common Stock Shares Outstanding 1,011,333
Current Deferred Revenue60,295
Liabilities and Stockholders Equity 30,046,652
Net Debt 6,843,924
Net Invested Capital 18,391,194
Net Working Capital -1,816,552
Property Plant and Equipment Gross 29,156,341
Short Long Term Debt Total 8,250,905



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-31
> Total Assets 
6,990,735
9,396,556
11,293,815
12,835,150
13,057,877
13,301,973
13,111,718
14,316,319
15,736,157
16,734,469
16,223,803
17,538,710
17,692,653
18,162,555
22,031,576
27,493,069
30,046,652
30,046,65227,493,06922,031,57618,162,55517,692,65317,538,71016,223,80316,734,46915,736,15714,316,31913,111,71813,301,97313,057,87712,835,15011,293,8159,396,5566,990,735
   > Total Current Assets 
731,967
732,320
1,105,356
1,260,565
890,552
937,157
776,551
971,532
1,021,888
1,104,859
994,296
1,352,040
1,574,456
1,532,083
3,053,107
3,555,685
3,516,760
3,516,7603,555,6853,053,1071,532,0831,574,4561,352,040994,2961,104,8591,021,888971,532776,551937,157890,5521,260,5651,105,356732,320731,967
       Cash And Cash Equivalents 
388,492
229,680
443,633
423,700
219,922
245,772
265,167
289,768
398,684
482,298
286,587
468,619
520,802
440,097
1,003,553
1,170,396
1,406,981
1,406,9811,170,3961,003,553440,097520,802468,619286,587482,298398,684289,768265,167245,772219,922423,700443,633229,680388,492
       Short-term Investments 
44,839
35,774
37,103
35,744
211
389
76
15,141
8,054
17,072
10,026
0
-146,529
-59,535
-259,618
-359,480
0
0-359,480-259,618-59,535-146,529010,02617,0728,05415,1417638921135,74437,10335,77444,839
       Net Receivables 
259,611
258,676
275,818
224,700
570,075
562,066
390,978
452,680
315,180
380,410
435,311
658,404
317,535
786,097
767,309
1,125,724
843,279
843,2791,125,724767,309786,097317,535658,404435,311380,410315,180452,680390,978562,066570,075224,700275,818258,676259,611
       Inventory 
39,024
12,377
11,344
24,162
23,751
10,662
12,538
16,953
19,930
22,570
27,219
34,634
33,416
46,200
57,382
248,095
289,999
289,999248,09557,38246,20033,41634,63427,21922,57019,93016,95312,53810,66223,75124,16211,34412,37739,024
       Other Current Assets 
1
195,813
337,458
552,259
646,668
680,334
498,770
664,811
603,274
599,991
680,490
848,787
599,330
176,162
1,189,187
2,137,194
976,501
976,5012,137,1941,189,187176,162599,330848,787680,490599,991603,274664,811498,770680,334646,668552,259337,458195,8131
   > Long-term Assets 
6,258,768
8,664,236
10,188,459
11,574,585
12,167,325
12,364,816
12,335,167
13,344,787
14,714,269
15,629,610
15,229,507
16,186,670
16,118,197
16,630,472
18,978,469
23,937,384
26,529,892
26,529,89223,937,38418,978,46916,630,47216,118,19716,186,67015,229,50715,629,61014,714,26913,344,78712,335,16712,364,81612,167,32511,574,58510,188,4598,664,2366,258,768
       Property Plant Equipment 
4,835,447
7,052,783
8,635,011
9,981,771
10,454,621
10,536,907
10,358,725
11,012,976
12,612,452
13,437,427
13,185,201
13,921,794
13,879,824
14,165,763
15,231,088
18,879,156
21,187,801
21,187,80118,879,15615,231,08814,165,76313,879,82413,921,79413,185,20113,437,42712,612,45211,012,97610,358,72510,536,90710,454,6219,981,7718,635,0117,052,7834,835,447
       Goodwill 
1,245,077
1,372,388
1,318,356
1,344,006
1,311,845
1,301,930
1,255,725
1,287,716
1,362,017
1,385,493
1,296,227
1,326,563
1,199,210
1,222,666
1,268,035
2,329,964
2,235,601
2,235,6012,329,9641,268,0351,222,6661,199,2101,326,5631,296,2271,385,4931,362,0171,287,7161,255,7251,301,9301,311,8451,344,0061,318,3561,372,3881,245,077
       Long Term Investments 
0
0
0
0
0
0
0
0
340,057
348,306
312,103
357,163
476,145
0
0
0
0
0000476,145357,163312,103348,306340,05700000000
       Intangible Assets 
1,267,808
22,408
17,340
22,727
21,819
24,915
89,796
117,704
172,128
210,189
249,514
250,646
290,316
314,228
316,408
380,846
379,872
379,872380,846316,408314,228290,316250,646249,514210,189172,128117,70489,79624,91521,81922,72717,34022,4081,267,808
       Other Assets 
115,274
130,927
139,708
153,967
194,481
207,988
184,601
191,131
227,615
248,195
186,462
330,504
272,701
439,613
1,159,538
1,146,848
0
01,146,8481,159,538439,613272,701330,504186,462248,195227,615191,131184,601207,988194,481153,967139,708130,927115,274
> Total Liabilities 
4,769,761
4,206,446
5,966,260
7,441,639
7,604,152
7,553,146
7,022,222
7,985,560
8,902,048
9,161,455
8,328,651
9,416,306
9,357,953
9,538,724
11,856,669
16,922,404
17,101,124
17,101,12416,922,40411,856,6699,538,7249,357,9539,416,3068,328,6519,161,4558,902,0487,985,5607,022,2227,553,1467,604,1527,441,6395,966,2604,206,4464,769,761
   > Total Current Liabilities 
931,340
780,760
1,245,510
1,292,175
1,083,179
1,136,566
860,144
1,202,058
1,497,606
1,276,477
1,590,379
2,250,490
2,457,677
2,126,274
3,605,038
5,455,218
5,419,730
5,419,7305,455,2183,605,0382,126,2742,457,6772,250,4901,590,3791,276,4771,497,6061,202,058860,1441,136,5661,083,1791,292,1751,245,510780,760931,340
       Short-term Debt 
520,491
86,165
110,268
207,647
135,054
217,237
197,702
214,617
416,134
169,577
479,286
608,617
897,487
597,461
778,052
1,380,399
1,206,007
1,206,0071,380,399778,052597,461897,487608,617479,286169,577416,134214,617197,702217,237135,054207,647110,26886,165520,491
       Short Long Term Debt 
0
0
0
0
0
0
0
0
416,134
169,577
479,286
608,617
852,232
541,546
727,607
1,307,510
1,211,102
1,211,1021,307,510727,607541,546852,232608,617479,286169,577416,13400000000
       Accounts payable 
58,392
648,334
1,098,105
1,035,782
707,590
657,881
400,126
637,413
725,638
748,979
612,729
1,104,410
1,179,986
1,234,172
1,510,640
2,635,657
245,300
245,3002,635,6571,510,6401,234,1721,179,9861,104,410612,729748,979725,638637,413400,126657,881707,5901,035,7821,098,105648,33458,392
       Other Current Liabilities 
410,849
46,261
37,137
48,746
189,119
784,145
493,941
862,394
937,301
935,281
950,974
450,667
380,204
294,641
1,316,346
1,439,162
3,908,128
3,908,1281,439,1621,316,346294,641380,204450,667950,974935,281937,301862,394493,941784,145189,11948,74637,13746,261410,849
   > Long-term Liabilities 
3,838,421
3,425,686
4,720,750
6,149,464
6,520,973
6,416,580
6,162,078
6,783,502
7,404,442
7,884,978
6,738,272
7,165,816
6,900,276
7,412,450
8,251,631
11,467,186
11,681,394
11,681,39411,467,1868,251,6317,412,4506,900,2767,165,8166,738,2727,884,9787,404,4426,783,5026,162,0786,416,5806,520,9736,149,4644,720,7503,425,6863,838,421
       Long term Debt 
2,364,629
1,376,108
2,563,171
3,325,943
3,691,068
3,657,083
3,669,498
3,944,253
4,013,092
3,292,591
2,808,595
3,207,855
2,809,389
3,605,251
3,476,068
4,952,747
6,117,835
6,117,8354,952,7473,476,0683,605,2512,809,3893,207,8552,808,5953,292,5914,013,0923,944,2533,669,4983,657,0833,691,0683,325,9432,563,1711,376,1082,364,629
       Capital Lease Obligations 
0
0
0
0
0
0
0
0
0
0
0
0
618,248
689,709
698,527
1,039,821
1,004,505
1,004,5051,039,821698,527689,709618,248000000000000
       Other Liabilities 
1,195,323
1,746,247
1,814,655
2,451,921
2,448,437
2,378,905
2,109,251
2,568,857
3,391,350
4,038,399
3,342,236
3,561,042
3,517,894
3,173,405
4,127,481
5,547,508
0
05,547,5084,127,4813,173,4053,517,8943,561,0423,342,2364,038,3993,391,3502,568,8572,109,2512,378,9052,448,4372,451,9211,814,6551,746,2471,195,323
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
2,674,663
1,899,171
1,823,616
1,286,913
1,134,448
1,528,168
1,413,799
1,419,054
1,419,0541,413,7991,528,1681,134,4481,286,9131,823,6161,899,1712,674,663000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
10,632
21,328
19,360
17,881
15,369
20,157
20,621
23,209
0
023,20920,62120,15715,36917,88119,36021,32810,63200000000
> Total Stockholder Equity
2,036,509
5,107,359
5,220,062
5,267,970
5,327,166
5,423,659
5,671,266
5,781,646
5,971,000
6,124,962
6,334,977
6,509,014
6,972,839
7,347,549
8,766,881
9,025,531
11,062,257
11,062,2579,025,5318,766,8817,347,5496,972,8396,509,0146,334,9776,124,9625,971,0005,781,6465,671,2665,423,6595,327,1665,267,9705,220,0625,107,3592,036,509
   Common Stock
18,873
4,361,541
4,361,541
4,361,541
4,361,541
4,361,541
4,361,541
4,361,541
4,361,541
4,361,541
4,361,541
4,361,541
4,361,541
4,361,541
4,802,791
4,802,791
5,119,891
5,119,8914,802,7914,802,7914,361,5414,361,5414,361,5414,361,5414,361,5414,361,5414,361,5414,361,5414,361,5414,361,5414,361,5414,361,5414,361,54118,873
   Retained Earnings 
4,022
104,364
114,349
80,203
88,604
126,266
135,116
126,007
166,614
1,231,038
1,546,139
1,767,963
2,183,880
2,678,982
3,000,240
616,231
3,822,798
3,822,798616,2313,000,2402,678,9822,183,8801,767,9631,546,1391,231,038166,614126,007135,116126,26688,60480,203114,349104,3644,022
   Capital Surplus 00000000000000000
   Treasury Stock00000000000000000
   Other Stockholders Equity 
2,013,614
641,454
1,566,114
2,132,826
2,640,532
3,176,781
3,832,778
4,439,644
5,466,125
5,257,316
5,452,358
6,052,944
427,418
307,026
963,850
3,606,509
2,315,221
2,315,2213,606,509963,850307,026427,4186,052,9445,452,3585,257,3165,466,1254,439,6443,832,7783,176,7812,640,5322,132,8261,566,114641,4542,013,614



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.




6.4. Cash Flows

Currency in EUR. All numbers in thousands.




6.5. Income Statements

Currency in EUR. All numbers in thousands.