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

Indra A
Buy, Hold or Sell?

Let's analyze Indra A together

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

I'm going to help you getting a better view of Indra A. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Indra A

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

1. Quick Overview

1.1. Quick analysis of Indra A (30 sec.)










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

How much money do you get?

How much money do you get?
€0.26
When do you have the money?
1 year
How often do you get paid?
27.5%

What is your share worth?

Current worth
€6.88
Expected worth in 1 year
€7.97
How sure are you?
62.5%

+ What do you gain per year?

Total Gains per Share
€1.35
Return On Investment
8.0%

For what price can you sell your share?

Current Price per Share
€16.79
Expected price per share
€15.43 - €20.06
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Indra A (5 min.)




Live pricePrice per Share (EOD)
€16.79
Intrinsic Value Per Share
€-32.58 - €2.24
Total Value Per Share
€-25.71 - €9.12

2.2. Growth of Indra A (5 min.)




Is Indra A growing?

Current yearPrevious yearGrowGrow %
How rich?$1.2b$830.2m$425.1m33.9%

How much money is Indra A making?

Current yearPrevious yearGrowGrow %
Making money$64m$53m$10.9m17.1%
Net Profit Margin5.2%4.9%--

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

2.3. Financial Health of Indra A (5 min.)




2.4. Comparing to competitors in the Information Technology Services industry (5 min.)




  Industry Rankings (Information Technology Services)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Indra A is €16.79. 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 Indra A.
  • 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 Indra A, 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 €6.88. Based on the TTM, the Book Value Change Per Share is €0.27 per quarter. Based on the YOY, the Book Value Change Per Share is €0.07 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 Indra A.

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 Eps0.422.5%0.362.2%0.402.4%0.231.3%0.050.3%
Usd Book Value Change Per Share-0.01-0.1%0.291.7%0.070.4%0.140.8%0.010.1%
Usd Dividend Per Share0.261.6%0.070.4%0.120.7%0.070.4%0.030.2%
Usd Total Gains Per Share0.251.5%0.352.1%0.191.2%0.211.2%0.050.3%
Usd Price Per Share17.31-18.11-12.69-11.34-11.02-
Price to Earnings Ratio10.37-12.66-9.14-11.49-14.06-
Price-to-Total Gains Ratio69.54-92.98-4.15-6.14-28.44-
Price to Book Ratio2.40-2.55-1.68-2.01-2.87-
Price-to-Total Gains Ratio69.54-92.98-4.15-6.14-28.44-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share17.621105
Number of shares56
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.070.07
Usd Book Value Change Per Share0.290.14
Usd Total Gains Per Share0.350.21
Gains per Quarter (56 shares)19.7811.68
Gains per Year (56 shares)79.1246.72
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1156469153137
229129148316384
3441932274694131
45925830661126178
57332238576157225
68838746492189272
7103451543107220319
8118515622122252366
9132580701138283413
10147644780153314460

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%18.02.00.090.0%33.07.00.082.5%84.07.00.092.3%
Book Value Change Per Share3.01.00.075.0%8.04.00.066.7%12.08.00.060.0%24.016.00.060.0%45.023.023.049.5%
Dividend per Share2.00.02.050.0%10.00.02.083.3%10.00.010.050.0%11.00.029.027.5%36.00.055.039.6%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%13.07.00.065.0%25.015.00.062.5%61.021.09.067.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.0130.274-105%0.067-119%0.134-110%0.014-191%
Book Value Per Share--6.8766.771+2%4.101+68%4.737+45%3.901+76%
Current Ratio--1.0871.097-1%1.200-9%1.262-14%1.265-14%
Debt To Asset Ratio--0.7410.749-1%0.826-10%0.805-8%0.825-10%
Debt To Equity Ratio--2.9053.099-6%2.650+10%3.951-26%5.012-42%
Dividend Per Share--0.2500.063+300%0.119+111%0.065+285%0.033+669%
Enterprise Value---94287050.9508668586.762-1188%438956911.400-121%-545645294.067+479%-549739217.074+483%
Eps--0.3970.345+15%0.382+4%0.215+85%0.046+761%
Ev To Ebitda Ratio---0.1690.085-298%1.218-114%5.922-103%2.374-107%
Ev To Sales Ratio---0.0220.006-464%0.098-122%-0.176+719%-0.180+739%
Free Cash Flow Per Share---0.6080.535-214%0.298-304%0.415-246%0.258-335%
Free Cash Flow To Equity Per Share---0.921-0.004-100%-0.530-42%-0.158-83%0.018-5152%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.980+2%
Intrinsic Value_10Y_max--2.239--------
Intrinsic Value_10Y_min---32.582--------
Intrinsic Value_1Y_max--1.382--------
Intrinsic Value_1Y_min--0.306--------
Intrinsic Value_3Y_max--3.270--------
Intrinsic Value_3Y_min---2.169--------
Intrinsic Value_5Y_max--4.094--------
Intrinsic Value_5Y_min---8.007--------
Market Cap2953092360.000+2%2908412949.0503045792336.763-5%2334431411.400+25%2000767405.933+45%1944437732.926+50%
Net Profit Margin--0.0640.052+23%0.049+32%0.035+83%0.002+2811%
Operating Margin--0.1020.087+17%0.078+31%0.060+70%0.024+323%
Operating Ratio--0.8980.913-2%0.913-2%0.932-4%0.966-7%
Pb Ratio2.442+2%2.3982.545-6%1.679+43%2.010+19%2.875-17%
Pe Ratio10.561+2%10.37212.659-18%9.138+14%11.491-10%14.061-26%
Price Per Share16.790+2%16.49017.253-4%12.095+36%10.810+53%10.503+57%
Price To Free Cash Flow Ratio-6.906-2%-6.78337.237-118%2.932-331%-6.633-2%4.859-240%
Price To Total Gains Ratio70.808+2%69.54292.977-25%4.145+1578%6.137+1033%28.436+145%
Quick Ratio--0.1930.519-63%1.035-81%1.010-81%1.073-82%
Return On Assets--0.0150.013+17%0.033-55%0.012+24%0.002+558%
Return On Equity--0.0590.053+11%0.049+20%0.035+70%-0.006+110%
Total Gains Per Share--0.2370.337-30%0.186+28%0.199+19%0.047+408%
Usd Book Value--1272728650.0001255427380.125+1%830280702.375+53%918342305.800+39%756192824.125+68%
Usd Book Value Change Per Share---0.0140.288-105%0.070-119%0.140-110%0.015-191%
Usd Book Value Per Share--7.2167.107+2%4.303+68%4.971+45%4.094+76%
Usd Dividend Per Share--0.2620.066+300%0.125+111%0.068+285%0.034+669%
Usd Enterprise Value---98954259.9729097681.807-1188%460685278.514-121%-572654736.124+479%-576951308.319+483%
Usd Eps--0.4170.362+15%0.401+4%0.226+85%0.048+761%
Usd Free Cash Flow---112506400.000100292843.750-212%60575828.125-286%82472491.175-236%51650985.075-318%
Usd Free Cash Flow Per Share---0.6380.562-214%0.313-304%0.436-246%0.271-335%
Usd Free Cash Flow To Equity Per Share---0.966-0.004-100%-0.556-42%-0.166-83%0.019-5152%
Usd Market Cap3099270431.820+2%3052379390.0283196559057.432-5%2449985766.264+25%2099805392.526+45%2040687400.706+50%
Usd Price Per Share17.621+2%17.30618.106-4%12.694+36%11.345+53%11.023+57%
Usd Profit--73569950.00064028158.375+15%53089219.875+39%36578013.600+101%7000086.288+951%
Usd Revenue--1150042100.0001240272862.500-7%1094791434.875+5%994107704.850+16%885723819.563+30%
Usd Total Gains Per Share--0.2490.353-30%0.195+28%0.209+19%0.049+408%
 EOD+5 -3MRQTTM+19 -20YOY+21 -185Y+27 -1210Y+29 -11

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1510.561
Price to Book Ratio (EOD)Between0-12.442
Net Profit Margin (MRQ)Greater than00.064
Operating Margin (MRQ)Greater than00.102
Quick Ratio (MRQ)Greater than10.193
Current Ratio (MRQ)Greater than11.087
Debt to Asset Ratio (MRQ)Less than10.741
Debt to Equity Ratio (MRQ)Less than12.905
Return on Equity (MRQ)Greater than0.150.059
Return on Assets (MRQ)Greater than0.050.015
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5041.317
Ma 20Greater thanMa 5017.692
Ma 50Greater thanMa 10017.414
Ma 100Greater thanMa 20017.047
OpenGreater thanClose16.650
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Indra A

Indra Sistemas, S.A. operates as a technology and consulting company for aerospace, defense, and mobility business worldwide. The company operates through four segments: Defence, Air Traffic, Mobility, and Minsait. It offers Mova Consulting for planing and designing transport infrastructures; Mova Collect for ticketing, tolling, and back office applications; Mova Traffic for building traffic management and control solutions; Mova Protect for protection of businesses and people; Mova Experience; Mova Comms for connecting the transportation ecosystem with personalized communication solutions; Mova Care that provides infrastructure operation and maintenance, technology operation and maintenance, and transportation services operation and maintenance; and In-Mova Space, a technological mobility and infrastructure management platform. The company also provides Indra Air Automation; Indra Air Communication; Indra Air Navigation; Indra Air Surveillance; Indra Air Drones; Indra Air Information; and Indra Air Services for air traffic applications. In addition, the company offers defence and security solutions, including Platforms, defence systems, security, cyberdefence, space technologies applied to military operations, military and civilian training solutions, and logistics and maintenance services; and other technological solutions for public administration, industry and consumption, financial services, energy, and telco and media sectors. Indra Sistemas, S.A. was founded in 1921 and is based in Alcobendas, Spain.

Fundamental data was last updated by Penke on 2025-02-17 11:35:04.

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 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 fair priced.
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 Indra A earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Indra A to the Information Technology Services industry mean.
  • A Net Profit Margin of 6.4% 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 Indra A:

  • The MRQ is 6.4%. The company is making a profit. +1
  • The TTM is 5.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.4%TTM5.2%+1.2%
TTM5.2%YOY4.9%+0.3%
TTM5.2%5Y3.5%+1.7%
5Y3.5%10Y0.2%+3.3%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ6.4%4.1%+2.3%
TTM5.2%3.9%+1.3%
YOY4.9%3.8%+1.1%
5Y3.5%3.4%+0.1%
10Y0.2%3.3%-3.1%
4.3.1.2. Return on Assets

Shows how efficient Indra A is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Indra A to the Information Technology Services industry mean.
  • 1.5% Return on Assets means that Indra A generated €0.01 profit for each $1 in assets.

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

  • The MRQ is 1.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.5%TTM1.3%+0.2%
TTM1.3%YOY3.3%-2.0%
TTM1.3%5Y1.2%+0.1%
5Y1.2%10Y0.2%+1.0%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%1.3%+0.2%
TTM1.3%1.3%0.0%
YOY3.3%1.3%+2.0%
5Y1.2%1.2%+0.0%
10Y0.2%1.3%-1.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Indra A to the Information Technology Services industry mean.
  • 5.9% Return on Equity means Indra A generated €0.06 for each €1 the owners (shareholders) invested.

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

  • The MRQ is 5.9%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 5.3%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.9%TTM5.3%+0.6%
TTM5.3%YOY4.9%+0.4%
TTM5.3%5Y3.5%+1.8%
5Y3.5%10Y-0.6%+4.0%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ5.9%2.8%+3.1%
TTM5.3%3.0%+2.3%
YOY4.9%3.0%+1.9%
5Y3.5%2.8%+0.7%
10Y-0.6%3.0%-3.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Indra A.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Indra A is operating .

  • Measures how much profit Indra A 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 Indra A to the Information Technology Services industry mean.
  • An Operating Margin of 10.2% means the company generated €0.10  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Indra A:

  • The MRQ is 10.2%. The company is operating less efficient.
  • The TTM is 8.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ10.2%TTM8.7%+1.5%
TTM8.7%YOY7.8%+0.9%
TTM8.7%5Y6.0%+2.7%
5Y6.0%10Y2.4%+3.6%
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ10.2%7.5%+2.7%
TTM8.7%6.4%+2.3%
YOY7.8%4.7%+3.1%
5Y6.0%4.5%+1.5%
10Y2.4%4.5%-2.1%
4.3.2.2. Operating Ratio

Measures how efficient Indra A is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Information Technology Services industry mean).
  • An Operation Ratio of 0.90 means that the operating costs are €0.90 for each €1 in net sales.

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

  • The MRQ is 0.898. The company is less efficient in keeping operating costs low.
  • The TTM is 0.913. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.898TTM0.913-0.015
TTM0.913YOY0.9130.000
TTM0.9135Y0.932-0.019
5Y0.93210Y0.966-0.033
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8981.004-0.106
TTM0.9131.021-0.108
YOY0.9130.991-0.078
5Y0.9321.039-0.107
10Y0.9661.027-0.061
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Indra A.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Information Technology Services industry mean).
  • A Current Ratio of 1.09 means the company has €1.09 in assets for each €1 in short-term debts.

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

  • The MRQ is 1.087. The company is just able to pay all its short-term debts.
  • The TTM is 1.097. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.087TTM1.097-0.010
TTM1.097YOY1.200-0.103
TTM1.0975Y1.262-0.166
5Y1.26210Y1.265-0.003
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0871.466-0.379
TTM1.0971.449-0.352
YOY1.2001.483-0.283
5Y1.2621.619-0.357
10Y1.2651.611-0.346
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Indra A to the Information Technology Services industry mean.
  • A Quick Ratio of 0.19 means the company can pay off €0.19 for each €1 in debt (using most liquid assets).

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

  • The MRQ is 0.193. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.519. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.193TTM0.519-0.326
TTM0.519YOY1.035-0.516
TTM0.5195Y1.010-0.490
5Y1.01010Y1.073-0.064
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1930.940-0.747
TTM0.5191.012-0.493
YOY1.0351.108-0.073
5Y1.0101.255-0.245
10Y1.0731.304-0.231
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Indra A.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Indra A assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Indra A to Information Technology Services industry mean.
  • A Debt to Asset Ratio of 0.74 means that Indra A assets are financed with 74.1% credit (debt) and the remaining percentage (100% - 74.1%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.741. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.749. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.741TTM0.749-0.008
TTM0.749YOY0.826-0.077
TTM0.7495Y0.805-0.056
5Y0.80510Y0.825-0.019
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7410.509+0.232
TTM0.7490.507+0.242
YOY0.8260.491+0.335
5Y0.8050.500+0.305
10Y0.8250.491+0.334
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Indra A to the Information Technology Services industry mean.
  • A Debt to Equity ratio of 290.5% means that company has €2.90 debt for each €1 in shareholders equity.

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

  • The MRQ is 2.905. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.099. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.905TTM3.099-0.194
TTM3.099YOY2.650+0.449
TTM3.0995Y3.951-0.852
5Y3.95110Y5.012-1.060
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9051.017+1.888
TTM3.0991.027+2.072
YOY2.6500.953+1.697
5Y3.9511.025+2.926
10Y5.0121.050+3.962
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 Indra A generates.

  • Above 15 is considered overpriced but always compare Indra A to the Information Technology Services industry mean.
  • A PE ratio of 10.37 means the investor is paying €10.37 for every €1 in earnings.

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

  • The EOD is 10.561. Based on the earnings, the company is underpriced. +1
  • The MRQ is 10.372. Based on the earnings, the company is underpriced. +1
  • The TTM is 12.659. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD10.561MRQ10.372+0.189
MRQ10.372TTM12.659-2.286
TTM12.659YOY9.138+3.521
TTM12.6595Y11.491+1.168
5Y11.49110Y14.061-2.570
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD10.56116.245-5.684
MRQ10.37215.621-5.249
TTM12.65915.357-2.698
YOY9.13815.183-6.045
5Y11.49118.219-6.728
10Y14.06120.295-6.234
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 Indra A:

  • The EOD is -6.906. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -6.783. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 37.237. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD-6.906MRQ-6.783-0.123
MRQ-6.783TTM37.237-44.019
TTM37.237YOY2.932+34.305
TTM37.2375Y-6.633+43.869
5Y-6.63310Y4.859-11.492
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD-6.9066.734-13.640
MRQ-6.7836.831-13.614
TTM37.2374.692+32.545
YOY2.9325.150-2.218
5Y-6.6335.079-11.712
10Y4.8594.887-0.028
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 Indra A is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Information Technology Services industry mean).
  • A PB ratio of 2.40 means the investor is paying €2.40 for each €1 in book value.

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

  • The EOD is 2.442. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.398. Based on the equity, the company is underpriced. +1
  • The TTM is 2.545. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.442MRQ2.398+0.044
MRQ2.398TTM2.545-0.147
TTM2.545YOY1.679+0.867
TTM2.5455Y2.010+0.536
5Y2.01010Y2.875-0.865
Compared to industry (Information Technology Services)
PeriodCompanyIndustry (mean)+/- 
EOD2.4422.641-0.199
MRQ2.3982.442-0.044
TTM2.5452.531+0.014
YOY1.6792.461-0.782
5Y2.0102.909-0.899
10Y2.8753.392-0.517
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 2024-09-30. Currency in EUR. All numbers in thousands.

Summary
Total Assets4,684,700
Total Liabilities3,472,000
Total Stockholder Equity1,195,200
 As reported
Total Liabilities 3,472,000
Total Stockholder Equity+ 1,195,200
Total Assets = 4,684,700

Assets

Total Assets4,684,700
Total Current Assets2,635,500
Long-term Assets2,049,200
Total Current Assets
Cash And Cash Equivalents 469,300
Other Current Assets 2,166,200
Total Current Assets  (as reported)2,635,500
Total Current Assets  (calculated)2,635,500
+/-0
Long-term Assets
Property Plant Equipment 227,300
Goodwill 1,012,800
Intangible Assets 271,700
Long-term Assets Other 441,700
Long-term Assets  (as reported)2,049,200
Long-term Assets  (calculated)1,953,500
+/- 95,700

Liabilities & Shareholders' Equity

Total Current Liabilities2,425,500
Long-term Liabilities1,046,500
Total Stockholder Equity1,195,200
Total Current Liabilities
Short-term Debt 190,700
Short Long Term Debt 190,700
Other Current Liabilities 2,234,800
Total Current Liabilities  (as reported)2,425,500
Total Current Liabilities  (calculated)2,616,200
+/- 190,700
Long-term Liabilities
Long term Debt 348,600
Long-term Liabilities Other 1,000
Long-term Liabilities  (as reported)1,046,500
Long-term Liabilities  (calculated)349,600
+/- 696,900
Total Stockholder Equity
Common Stock1,199,900
Other Stockholders Equity -4,700
Total Stockholder Equity (as reported)1,195,200
Total Stockholder Equity (calculated)1,195,200
+/-0
Other
Capital Stock1,199,900
Cash and Short Term Investments 469,300
Common Stock Shares Outstanding 176,374
Liabilities and Stockholders Equity 4,684,700
Net Debt 70,000
Net Invested Capital 1,734,500
Net Working Capital 210,000
Property Plant and Equipment Gross 227,300
Short Long Term Debt Total 539,300



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-06-302000-12-312000-06-30
> Total Assets 
110,089,000
130,993,000
840,200
1,003,516
262,015
262,015
262,015
262,015
284,935
284,935
284,935
284,935
309,277
309,277
309,277
309,277
324,145
324,145
324,145
324,145
392,851
392,851
392,851
392,851
590,197
590,197
590,197
590,197
615,407
615,407
615,407
615,407
540,555
540,555
540,555
2,162,221
2,467,200
2,606,600
2,597,200
2,975,875
2,916,900
3,035,000
3,162,300
3,524,855
3,468,200
3,621,755
3,620,000
3,755,943
3,663,400
3,791,040
3,634,800
3,864,871
3,794,500
3,761,103
3,745,200
3,481,269
3,431,100
3,182,383
3,103,200
3,064,299
2,998,400
3,043,486
3,028,100
3,332,024
3,354,100
3,688,184
3,752,000
3,866,588
3,792,700
4,061,562
3,994,400
4,041,260
4,152,300
4,188,900
4,191,400
4,316,470
4,237,500
4,226,830
4,317,900
4,462,902
4,461,600
4,332,080
4,414,000
4,535,136
4,415,900
4,173,919
4,399,500
4,535,417
4,576,600
467,423
4,552,100
4,848,495
4,772,200
4,789,600
4,684,700
4,684,7004,789,6004,772,2004,848,4954,552,100467,4234,576,6004,535,4174,399,5004,173,9194,415,9004,535,1364,414,0004,332,0804,461,6004,462,9024,317,9004,226,8304,237,5004,316,4704,191,4004,188,9004,152,3004,041,2603,994,4004,061,5623,792,7003,866,5883,752,0003,688,1843,354,1003,332,0243,028,1003,043,4862,998,4003,064,2993,103,2003,182,3833,431,1003,481,2693,745,2003,761,1033,794,5003,864,8713,634,8003,791,0403,663,4003,755,9433,620,0003,621,7553,468,2003,524,8553,162,3003,035,0002,916,9002,975,8752,597,2002,606,6002,467,2002,162,221540,555540,555540,555615,407615,407615,407615,407590,197590,197590,197590,197392,851392,851392,851392,851324,145324,145324,145324,145309,277309,277309,277309,277284,935284,935284,935284,935262,015262,015262,015262,0151,003,516840,200130,993,000110,089,000
   > Total Current Assets 
0
0
0
0
196,648
196,648
196,648
196,648
224,910
224,910
224,910
224,910
245,395
245,395
245,395
245,395
261,765
261,765
261,765
261,765
299,310
299,310
299,310
299,310
417,787
417,787
417,787
417,787
432,016
432,016
432,016
432,016
338,643
338,643
338,643
1,354,572
1,652,400
1,767,500
1,747,100
2,050,691
1,974,600
2,062,500
2,094,000
2,280,704
2,228,800
2,314,537
2,295,000
2,431,284
2,323,000
2,484,111
2,350,700
2,574,357
2,489,100
2,417,678
2,405,000
2,275,216
2,221,600
2,055,473
1,963,000
1,917,606
1,853,400
1,911,902
1,903,000
2,108,450
2,130,600
2,166,108
2,241,200
2,208,188
2,132,800
2,409,596
2,326,600
2,336,396
2,308,800
2,380,900
2,384,000
2,441,598
2,390,900
2,405,827
2,531,700
2,618,550
2,636,000
2,534,984
2,649,700
2,756,505
2,618,900
2,399,062
2,556,700
2,730,167
2,764,700
2,986,283
2,528,100
2,593,984
2,625,000
2,723,200
2,635,500
2,635,5002,723,2002,625,0002,593,9842,528,1002,986,2832,764,7002,730,1672,556,7002,399,0622,618,9002,756,5052,649,7002,534,9842,636,0002,618,5502,531,7002,405,8272,390,9002,441,5982,384,0002,380,9002,308,8002,336,3962,326,6002,409,5962,132,8002,208,1882,241,2002,166,1082,130,6002,108,4501,903,0001,911,9021,853,4001,917,6061,963,0002,055,4732,221,6002,275,2162,405,0002,417,6782,489,1002,574,3572,350,7002,484,1112,323,0002,431,2842,295,0002,314,5372,228,8002,280,7042,094,0002,062,5001,974,6002,050,6911,747,1001,767,5001,652,4001,354,572338,643338,643338,643432,016432,016432,016432,016417,787417,787417,787417,787299,310299,310299,310299,310261,765261,765261,765261,765245,395245,395245,395245,395224,910224,910224,910224,910196,648196,648196,648196,6480000
       Cash And Cash Equivalents 
0
0
0
0
1,597
1,597
1,597
1,597
1,171
1,171
1,171
1,171
68,950
68,950
68,950
68,950
34,739
34,739
34,739
34,739
10,575
10,575
10,575
10,575
8,054
8,054
8,054
8,054
5,790
5,790
5,790
5,790
10,689
10,689
10,689
42,756
25,600
12,100
7,300
128,983
80,300
63,500
47,000
81,947
96,900
60,243
46,000
69,829
74,700
235,024
149,200
363,071
356,800
299,945
283,600
293,850
258,500
275,294
277,500
341,554
388,400
371,289
378,500
482,487
709,700
538,798
638,500
699,116
753,600
945,985
857,600
917,825
839,400
740,900
755,600
854,509
820,100
827,308
994,200
1,184,853
1,157,000
933,034
980,500
1,235,025
967,000
761,942
752,400
933,039
948,200
929,783
488,600
595,741
608,100
488,500
469,300
469,300488,500608,100595,741488,600929,783948,200933,039752,400761,942967,0001,235,025980,500933,0341,157,0001,184,853994,200827,308820,100854,509755,600740,900839,400917,825857,600945,985753,600699,116638,500538,798709,700482,487378,500371,289388,400341,554277,500275,294258,500293,850283,600299,945356,800363,071149,200235,02474,70069,82946,00060,24396,90081,94747,00063,50080,300128,9837,30012,10025,60042,75610,68910,68910,6895,7905,7905,7905,7908,0548,0548,0548,05410,57510,57510,57510,57534,73934,73934,73934,73968,95068,95068,95068,9501,1711,1711,1711,1711,5971,5971,5971,5970000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,447
2,447
2,447
2,447
1,150
1,150
1,150
1,150
0
0
0
0
0
0
0
0
19,733
19,733
19,733
78,930
1,200
1,200
1,200
59,441
1,200
1,200
1,200
74,235
0
1,938
0
22
0
12,443
0
8,449
0
8,650
0
777
0
84,337
0
44,037
0
12,088
0
9,799
0
11,487
0
2,841
0
-1,439
-1,400
2,602
-1,400
-1,300
0
2,017
-1,300
0
-1,200
1,469
-1,200
14,351
-1,100
27,597
-1,100
31,343
-1,100
41,065
-11,700
44,474
-11,900
60,548
-11,500
156,425
0
0156,425-11,50060,548-11,90044,474-11,70041,065-1,10031,343-1,10027,597-1,10014,351-1,2001,469-1,2000-1,3002,0170-1,300-1,4002,602-1,400-1,43902,841011,48709,799012,088044,037084,337077708,65008,449012,44302201,938074,2351,2001,2001,20059,4411,2001,2001,20078,93019,73319,73319,733000000001,1501,1501,1501,1502,4472,4472,4472,4470000000000000000
       Net Receivables 
64,080,000
79,461,000
520,300
529,635
137,131
137,131
137,131
137,131
139,960
139,960
139,960
139,960
160,657
160,657
160,657
160,657
206,615
206,615
206,615
206,615
262,118
262,118
262,118
262,118
366,730
366,730
366,730
366,730
365,300
365,300
365,300
365,300
259,084
259,084
259,084
1,036,335
1,527,900
1,506,812
1,651,700
1,600,824
1,796,300
1,885,700
1,910,100
-74,216
1,973,600
1,821,777
2,056,000
1,932,886
2,070,500
1,731,217
2,026,100
1,631,598
1,997,900
1,573,710
1,985,400
1,590,356
1,829,200
1,518,918
1,549,200
1,464,667
1,326,400
1,387,216
1,385,100
1,189,617
1,254,800
1,458,941
1,407,700
1,215,542
1,220,000
981,890
1,303,300
956,890
1,320,900
1,140,334
1,476,000
1,025,473
1,434,200
956,035
1,403,900
984,436
1,336,400
1,019,248
1,507,400
1,083,344
1,497,800
1,080,941
1,619,200
1,237,866
1,646,800
1,285,674
1,841,500
1,310,776
0
1,332,660
0
01,332,66001,310,7761,841,5001,285,6741,646,8001,237,8661,619,2001,080,9411,497,8001,083,3441,507,4001,019,2481,336,400984,4361,403,900956,0351,434,2001,025,4731,476,0001,140,3341,320,900956,8901,303,300981,8901,220,0001,215,5421,407,7001,458,9411,254,8001,189,6171,385,1001,387,2161,326,4001,464,6671,549,2001,518,9181,829,2001,590,3561,985,4001,573,7101,997,9001,631,5982,026,1001,731,2172,070,5001,932,8862,056,0001,821,7771,973,600-74,2161,910,1001,885,7001,796,3001,600,8241,651,7001,506,8121,527,9001,036,335259,084259,084259,084365,300365,300365,300365,300366,730366,730366,730366,730262,118262,118262,118262,118206,615206,615206,615206,615160,657160,657160,657160,657139,960139,960139,960139,960137,131137,131137,131137,131529,635520,30079,461,00064,080,000
       Other Current Assets 
666,000
763,000
67,300
3,768
18,967
18,967
18,967
18,967
51,875
51,875
51,875
51,875
1,225
1,225
1,225
1,225
1,786
1,786
1,786
1,786
4,144
4,144
4,144
4,144
10,888
10,888
10,888
10,888
10,983
10,983
10,983
10,983
239
239
239
957
1,625,600
1,754,200
1,738,600
1,623,694
1,893,100
1,997,800
2,045,800
1,868,314
2,131,900
81,282
2,249,000
1,944,242
2,248,300
67,371
175,400
160,437
134,400
120,378
2,121,400
156,992
1,963,100
51,234
1,685,500
38,284
1,465,000
60,224
139,400
357,195
166,100
157,588
195,000
202,386
1,379,200
160,111
1,469,000
147,430
1,469,400
1,640,000
1,628,400
158,426
1,570,800
135,736
1,537,500
289,614
1,479,000
128,059
1,669,200
195,268
1,651,900
67,020
1,804,300
334,033
1,816,500
477,690
2,039,500
323,584
2,016,900
274,555
2,166,200
2,166,200274,5552,016,900323,5842,039,500477,6901,816,500334,0331,804,30067,0201,651,900195,2681,669,200128,0591,479,000289,6141,537,500135,7361,570,800158,4261,628,4001,640,0001,469,400147,4301,469,000160,1111,379,200202,386195,000157,588166,100357,195139,40060,2241,465,00038,2841,685,50051,2341,963,100156,9922,121,400120,378134,400160,437175,40067,3712,248,3001,944,2422,249,00081,2822,131,9001,868,3142,045,8001,997,8001,893,1001,623,6941,738,6001,754,2001,625,60095723923923910,98310,98310,98310,98310,88810,88810,88810,8884,1444,1444,1444,1441,7861,7861,7861,7861,2251,2251,2251,22551,87551,87551,87551,87518,96718,96718,96718,9673,76867,300763,000666,000
   > Long-term Assets 
0
0
0
0
65,367
65,367
65,367
65,367
60,025
60,025
60,025
60,025
63,882
63,882
63,882
63,882
62,380
62,380
62,380
62,380
93,541
93,541
93,541
93,541
172,410
172,410
172,410
172,410
183,391
183,391
183,391
183,391
201,912
201,912
201,912
807,649
814,800
839,100
850,100
925,184
942,300
972,500
1,068,300
1,244,151
1,239,400
1,307,218
1,325,000
1,324,659
1,340,400
1,306,929
1,284,100
1,290,514
1,305,400
1,343,425
1,340,200
1,206,053
1,209,500
1,126,910
1,140,100
1,146,693
1,145,100
1,131,584
1,125,100
1,223,574
1,223,500
1,522,076
1,510,800
1,658,400
1,659,900
1,651,966
1,667,800
1,704,864
1,843,400
1,808,000
1,807,400
1,874,872
1,846,600
1,821,003
1,786,200
1,844,352
1,825,500
1,797,096
1,764,300
1,778,631
1,796,900
1,774,857
1,842,700
1,805,250
1,811,900
467,423
2,024,000
2,254,511
2,147,200
2,066,400
2,049,200
2,049,2002,066,4002,147,2002,254,5112,024,000467,4231,811,9001,805,2501,842,7001,774,8571,796,9001,778,6311,764,3001,797,0961,825,5001,844,3521,786,2001,821,0031,846,6001,874,8721,807,4001,808,0001,843,4001,704,8641,667,8001,651,9661,659,9001,658,4001,510,8001,522,0761,223,5001,223,5741,125,1001,131,5841,145,1001,146,6931,140,1001,126,9101,209,5001,206,0531,340,2001,343,4251,305,4001,290,5141,284,1001,306,9291,340,4001,324,6591,325,0001,307,2181,239,4001,244,1511,068,300972,500942,300925,184850,100839,100814,800807,649201,912201,912201,912183,391183,391183,391183,391172,410172,410172,410172,41093,54193,54193,54193,54162,38062,38062,38062,38063,88263,88263,88263,88260,02560,02560,02560,02565,36765,36765,36765,3670000
       Property Plant Equipment 
5,025,000
7,955,000
38,200
60,371
14,185
14,185
14,185
14,185
14,320
14,320
14,320
14,320
16,789
16,789
16,789
16,789
17,097
17,097
17,097
17,097
23,490
23,490
23,490
23,490
32,797
32,797
32,797
32,797
34,769
34,769
34,769
34,769
22,286
22,286
22,286
89,144
136,700
133,500
132,700
142,962
145,500
153,800
160,400
167,357
165,600
160,939
163,800
163,139
162,100
148,375
145,100
140,778
138,600
132,956
130,300
127,348
124,400
126,804
125,900
136,927
143,000
109,250
105,400
103,446
99,500
105,059
106,700
104,118
100,800
98,868
100,700
108,378
106,900
250,600
245,800
246,755
232,000
254,235
231,800
215,708
208,000
197,401
179,100
176,912
173,400
165,055
166,800
175,190
167,900
270,452
215,200
218,168
237,600
235,800
227,300
227,300235,800237,600218,168215,200270,452167,900175,190166,800165,055173,400176,912179,100197,401208,000215,708231,800254,235232,000246,755245,800250,600106,900108,378100,70098,868100,800104,118106,700105,05999,500103,446105,400109,250143,000136,927125,900126,804124,400127,348130,300132,956138,600140,778145,100148,375162,100163,139163,800160,939165,600167,357160,400153,800145,500142,962132,700133,500136,70089,14422,28622,28622,28634,76934,76934,76934,76932,79732,79732,79732,79723,49023,49023,49023,49017,09717,09717,09717,09716,78916,78916,78916,78914,32014,32014,32014,32014,18514,18514,18514,18560,37138,2007,955,0005,025,000
       Goodwill 
0
2,481,000
0
62,978
0
0
0
82,890
0
75,363
0
60,499
15,715
15,715
15,715
15,715
27,176
27,176
27,176
27,176
46,143
46,143
46,143
46,143
414,300
418,200
422,700
424,297
107,890
107,890
107,890
107,890
65,796
65,796
65,796
263,182
443,000
458,100
455,700
456,327
463,500
469,000
473,400
624,586
616,600
652,179
650,500
645,291
652,400
633,854
616,600
605,943
608,900
613,715
613,100
583,285
581,000
481,367
475,200
470,408
470,000
471,089
470,600
471,907
472,700
758,155
757,100
802,702
803,000
805,298
831,600
811,927
814,200
813,500
814,000
884,911
881,200
882,424
879,500
889,489
892,100
912,295
918,700
921,392
927,500
931,453
957,800
946,067
946,600
965,354
963,800
996,374
1,017,600
1,020,700
1,012,800
1,012,8001,020,7001,017,600996,374963,800965,354946,600946,067957,800931,453927,500921,392918,700912,295892,100889,489879,500882,424881,200884,911814,000813,500814,200811,927831,600805,298803,000802,702757,100758,155472,700471,907470,600471,089470,000470,408475,200481,367581,000583,285613,100613,715608,900605,943616,600633,854652,400645,291650,500652,179616,600624,586473,400469,000463,500456,327455,700458,100443,000263,18265,79665,79665,796107,890107,890107,890107,890424,297422,700418,200414,30046,14346,14346,14346,14327,17627,17627,17627,17615,71515,71515,71515,71560,499075,363082,89000062,97802,481,0000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
163,874
196,100
191,224
195,200
213,308
237,400
161,188
226,200
176,885
0
142,526
224,200
217,835
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000217,835224,200142,5260176,885226,200161,188237,400213,308195,200191,224196,100163,874000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
7,417,000
5,052,000
61,600
76,545
9,647
9,647
9,647
9,647
8,141
8,141
8,141
8,141
3,087
3,087
3,087
3,087
3,405
3,405
3,405
3,405
7,328
7,328
7,328
7,328
15,784
15,784
15,784
15,784
21,832
21,832
21,832
21,832
24,555
24,555
24,555
98,220
155,100
164,900
174,900
676,199
233,800
241,300
252,400
243,263
255,400
273,462
937,000
280,325
277,500
272,311
277,200
285,926
284,300
293,478
297,000
289,833
290,700
283,553
283,900
289,213
285,900
282,734
285,700
284,869
284,100
291,539
291,200
352,229
346,500
345,302
346,500
373,494
514,400
368,900
370,700
372,585
360,800
268,050
266,700
278,877
271,600
267,485
264,100
273,987
266,000
261,214
254,300
252,687
246,200
184,906
254,000
263,827
257,100
260,946
271,700
271,700260,946257,100263,827254,000184,906246,200252,687254,300261,214266,000273,987264,100267,485271,600278,877266,700268,050360,800372,585370,700368,900514,400373,494346,500345,302346,500352,229291,200291,539284,100284,869285,700282,734285,900289,213283,900283,553290,700289,833297,000293,478284,300285,926277,200272,311277,500280,325937,000273,462255,400243,263252,400241,300233,800676,199174,900164,900155,10098,22024,55524,55524,55521,83221,83221,83221,83215,78415,78415,78415,7847,3287,3287,3287,3283,4053,4053,4053,4053,0873,0873,0873,0878,1418,1418,1418,1419,6479,6479,6479,64776,54561,6005,052,0007,417,000
       Long-term Assets Other 
0
0
0
0
41,535
41,535
41,535
41,535
37,565
37,565
37,565
37,565
22,141
22,141
22,141
22,141
7,570
7,570
7,570
7,570
7,556
7,556
7,556
7,556
113,513
113,513
113,513
113,513
9,025
9,025
9,025
9,025
5,743
5,743
5,743
78,930
1,200
1,100
1,200
64,705
49,400
1,200
1,200
78,785
65,000
6,488
100
5,698
75,300
15,886
81,700
15,887
87,800
8,843
90,900
3,723
100
84,337
-200
46,895
53,400
12,088
85,500
12,045
196,100
15,241
195,200
208,308
238,900
66,653
100
56,920
-100
100
225,500
78,474
100
225,160
100
93,607
-100
78,205
100
100,579
250,100
33,685
300,200
132,967
288,600
-285,121
100
106,191
100
-2
441,700
441,700-2100106,191100-285,121288,600132,967300,20033,685250,100100,57910078,205-10093,607100225,16010078,474225,500100-10056,92010066,653238,900208,308195,20015,241196,10012,04585,50012,08853,40046,895-20084,3371003,72390,9008,84387,80015,88781,70015,88675,3005,6981006,48865,00078,7851,2001,20049,40064,7051,2001,1001,20078,9305,7435,7435,7439,0259,0259,0259,025113,513113,513113,513113,5137,5567,5567,5567,5567,5707,5707,5707,57022,14122,14122,14122,14137,56537,56537,56537,56541,53541,53541,53541,5350000
> Total Liabilities 
81,976,000
98,971,000
581,800
725,242
198,200
198,200
198,200
198,200
200,691
200,691
200,691
200,691
199,937
199,937
199,937
199,937
248,472
248,472
248,472
248,472
299,831
299,831
299,831
299,831
405,533
405,533
405,533
405,533
409,516
409,516
409,516
409,516
310,799
310,799
310,799
1,243,194
1,452,800
1,659,000
1,601,700
1,961,854
1,846,400
2,030,400
2,151,500
2,457,655
2,357,200
2,618,257
2,568,800
2,646,327
2,535,000
2,727,633
2,554,000
2,730,209
2,637,200
2,628,781
2,602,500
2,527,695
2,518,500
2,674,489
2,713,400
2,756,653
2,674,500
2,711,429
2,671,800
2,954,062
2,950,100
3,132,946
3,153,500
3,217,663
3,203,000
3,457,743
3,376,700
3,363,573
3,449,400
3,469,300
3,450,700
3,515,717
3,464,200
3,539,680
3,603,800
3,779,022
3,749,700
3,586,058
3,613,000
3,693,994
3,508,400
3,261,738
3,427,200
3,530,836
3,528,500
467,423
3,440,300
3,669,136
3,591,000
3,578,000
3,472,000
3,472,0003,578,0003,591,0003,669,1363,440,300467,4233,528,5003,530,8363,427,2003,261,7383,508,4003,693,9943,613,0003,586,0583,749,7003,779,0223,603,8003,539,6803,464,2003,515,7173,450,7003,469,3003,449,4003,363,5733,376,7003,457,7433,203,0003,217,6633,153,5003,132,9462,950,1002,954,0622,671,8002,711,4292,674,5002,756,6532,713,4002,674,4892,518,5002,527,6952,602,5002,628,7812,637,2002,730,2092,554,0002,727,6332,535,0002,646,3272,568,8002,618,2572,357,2002,457,6552,151,5002,030,4001,846,4001,961,8541,601,7001,659,0001,452,8001,243,194310,799310,799310,799409,516409,516409,516409,516405,533405,533405,533405,533299,831299,831299,831299,831248,472248,472248,472248,472199,937199,937199,937199,937200,691200,691200,691200,691198,200198,200198,200198,200725,242581,80098,971,00081,976,000
   > Total Current Liabilities 
75,623,000
91,006,000
527,000
661,365
171,663
171,663
171,663
171,663
169,933
169,933
169,933
169,933
177,524
177,524
177,524
177,524
218,315
218,315
218,315
218,315
267,632
267,632
267,632
267,632
369,482
369,482
369,482
369,482
381,320
381,320
381,320
381,320
272,661
272,661
272,661
1,090,642
1,242,700
1,438,900
1,376,400
1,584,106
1,448,000
1,609,400
1,556,200
1,830,049
1,621,600
1,860,808
1,800,800
1,945,912
1,851,100
1,880,760
1,716,600
1,692,883
1,578,300
1,564,576
1,536,500
1,615,808
1,593,300
1,610,055
1,586,500
1,649,660
1,533,200
1,584,278
1,592,200
1,607,686
1,562,600
1,767,621
1,764,800
1,973,739
1,956,500
1,911,752
1,822,700
1,800,848
1,737,900
1,764,500
1,734,200
1,863,004
1,847,600
1,845,548
1,745,000
2,085,240
2,072,600
2,064,419
1,849,400
1,773,636
1,879,300
1,880,327
1,985,400
2,187,506
2,182,400
2,562,675
2,258,000
2,290,391
2,380,700
2,556,900
2,425,500
2,425,5002,556,9002,380,7002,290,3912,258,0002,562,6752,182,4002,187,5061,985,4001,880,3271,879,3001,773,6361,849,4002,064,4192,072,6002,085,2401,745,0001,845,5481,847,6001,863,0041,734,2001,764,5001,737,9001,800,8481,822,7001,911,7521,956,5001,973,7391,764,8001,767,6211,562,6001,607,6861,592,2001,584,2781,533,2001,649,6601,586,5001,610,0551,593,3001,615,8081,536,5001,564,5761,578,3001,692,8831,716,6001,880,7601,851,1001,945,9121,800,8001,860,8081,621,6001,830,0491,556,2001,609,4001,448,0001,584,1061,376,4001,438,9001,242,7001,090,642272,661272,661272,661381,320381,320381,320381,320369,482369,482369,482369,482267,632267,632267,632267,632218,315218,315218,315218,315177,524177,524177,524177,524169,933169,933169,933169,933171,663171,663171,663171,663661,365527,00091,006,00075,623,000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
99,199
131,200
117,500
201,700
157,345
150,100
137,400
165,800
281,202
209,600
319,644
234,600
304,988
315,100
309,179
285,000
195,674
152,200
150,758
184,300
130,862
168,800
171,014
143,900
79,377
74,800
72,454
127,400
60,715
58,700
113,546
126,700
270,952
317,500
259,622
205,400
42,349
30,600
26,400
48,900
56,371
103,300
108,047
33,300
354,739
306,800
319,692
36,000
65,635
32,000
23,705
26,400
303,484
291,700
483,839
242,100
318,390
305,900
258,100
190,700
190,700258,100305,900318,390242,100483,839291,700303,48426,40023,70532,00065,63536,000319,692306,800354,73933,300108,047103,30056,37148,90026,40030,60042,349205,400259,622317,500270,952126,700113,54658,70060,715127,40072,45474,80079,377143,900171,014168,800130,862184,300150,758152,200195,674285,000309,179315,100304,988234,600319,644209,600281,202165,800137,400150,100157,345201,700117,500131,20099,19900000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,196,707
1,241,600
1,283,899
126,700
172,928
317,500
176,383
205,400
24,445
30,600
22,650
48,900
27,105
103,300
79,189
33,300
293,412
306,800
307,886
0
50,678
32,000
23,705
26,400
333,359
291,700
560,874
242,100
293,561
305,900
233,138
190,700
190,700233,138305,900293,561242,100560,874291,700333,35926,40023,70532,00050,6780307,886306,800293,41233,30079,189103,30027,10548,90022,65030,60024,445205,400176,383317,500172,928126,7001,283,8991,241,6001,196,707000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
64,133,000
25,594,000
450,400
146,220
153,293
153,293
153,293
153,293
150,558
150,558
150,558
150,558
57,283
57,283
57,283
57,283
80,836
80,836
80,836
80,836
89,230
89,230
89,230
89,230
284,393
284,393
284,393
284,393
281,543
281,543
281,543
281,543
108,510
108,510
108,510
1,013,335
0
531,315
0
1,166,133
0
0
0
681,152
0
596,140
0
634,695
0
570,893
0
565,156
0
433,774
0
581,310
0
1,088,852
1,064,200
559,826
0
510,236
1,187,600
541,655
0
534,549
1,372,400
653,123
0
552,998
0
655,893
0
578,034
0
622,779
0
455,802
0
525,801
0
1,326,593
0
499,370
0
499,498
0
569,822
153,293
627,874
0
616,468
0
571,715
0
0571,7150616,4680627,874153,293569,8220499,4980499,37001,326,5930525,8010455,8020622,7790578,0340655,8930552,9980653,1231,372,400534,5490541,6551,187,600510,2360559,8261,064,2001,088,8520581,3100433,7740565,1560570,8930634,6950596,1400681,1520001,166,1330531,31501,013,335108,510108,510108,510281,543281,543281,543281,543284,393284,393284,393284,39389,23089,23089,23089,23080,83680,83680,83680,83657,28357,28357,28357,283150,558150,558150,558150,558153,293153,293153,293153,293146,220450,40025,594,00064,133,000
       Other Current Liabilities 
11,393,000
64,768,000
73,900
512,663
18,371
18,371
18,371
18,371
19,375
19,375
19,375
19,375
120,241
120,241
120,241
120,241
137,479
137,479
137,479
137,479
178,402
178,402
178,402
178,402
85,090
85,090
85,090
85,090
99,777
99,777
99,777
99,777
164,150
164,150
164,150
-39,871
1,111,500
1,321,400
1,174,700
242,547
1,297,900
1,472,000
1,390,400
847,362
1,412,000
898,174
1,566,200
885,637
1,536,000
959,913
1,431,600
-45,885
247,300
187,759
1,352,200
-46,879
1,424,500
336,581
1,442,600
-71,889
1,458,400
990,339
1,464,800
-84,414
1,503,900
1,105,705
1,638,100
-41,330
1,639,000
1,084,270
1,617,300
-16,241
1,707,300
1,738,100
1,685,300
174,606
1,744,300
1,258,794
1,711,700
111,305
1,765,800
394,163
1,813,400
150,263
1,847,300
532,830
1,959,000
497,969
1,890,700
248,286
2,015,900
1,317,181
2,074,800
1,702,542
2,234,800
2,234,8001,702,5422,074,8001,317,1812,015,900248,2861,890,700497,9691,959,000532,8301,847,300150,2631,813,400394,1631,765,800111,3051,711,7001,258,7941,744,300174,6061,685,3001,738,1001,707,300-16,2411,617,3001,084,2701,639,000-41,3301,638,1001,105,7051,503,900-84,4141,464,800990,3391,458,400-71,8891,442,600336,5811,424,500-46,8791,352,200187,759247,300-45,8851,431,600959,9131,536,000885,6371,566,200898,1741,412,000847,3621,390,4001,472,0001,297,900242,5471,174,7001,321,4001,111,500-39,871164,150164,150164,15099,77799,77799,77799,77785,09085,09085,09085,090178,402178,402178,402178,402137,479137,479137,479137,479120,241120,241120,241120,24119,37519,37519,37519,37518,37118,37118,37118,371512,66373,90064,768,00011,393,000
   > Long-term Liabilities 
0
0
0
0
26,537
26,537
26,537
26,537
30,759
30,759
30,759
30,759
22,413
22,413
22,413
22,413
30,157
30,157
30,157
30,157
32,199
32,199
32,199
32,199
36,050
36,050
36,050
36,050
28,196
28,196
28,196
28,196
38,138
38,138
38,138
152,552
210,100
220,100
225,300
377,748
398,400
421,000
595,300
627,606
735,600
757,449
768,000
700,415
683,900
846,873
837,400
1,037,326
1,058,900
1,064,205
1,066,000
911,887
925,200
1,064,434
1,126,900
1,106,993
1,141,300
1,127,151
1,079,600
1,346,376
1,387,500
1,365,325
1,388,700
1,243,924
1,246,500
1,545,991
1,554,000
1,562,725
1,711,500
1,704,800
1,716,500
1,652,713
1,616,600
1,694,132
1,858,800
1,693,782
1,677,100
1,521,639
1,763,600
1,920,358
1,629,100
1,381,411
1,441,800
1,343,330
1,346,100
1,221,977
1,182,300
1,378,745
1,210,300
1,021,100
1,046,500
1,046,5001,021,1001,210,3001,378,7451,182,3001,221,9771,346,1001,343,3301,441,8001,381,4111,629,1001,920,3581,763,6001,521,6391,677,1001,693,7821,858,8001,694,1321,616,6001,652,7131,716,5001,704,8001,711,5001,562,7251,554,0001,545,9911,246,5001,243,9241,388,7001,365,3251,387,5001,346,3761,079,6001,127,1511,141,3001,106,9931,126,9001,064,434925,200911,8871,066,0001,064,2051,058,9001,037,326837,400846,873683,900700,415768,000757,449735,600627,606595,300421,000398,400377,748225,300220,100210,100152,55238,13838,13838,13828,19628,19628,19628,19636,05036,05036,05036,05032,19932,19932,19932,19930,15730,15730,15730,15722,41322,41322,41322,41330,75930,75930,75930,75926,53726,53726,53726,5370000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,016,625
0
762,895
0
627,789
0
0
0
0
0
00000627,7890762,89501,016,6250000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
51,124
0
0
0
61,818
0
0
0
79,687
22,400
18,500
17,600
82,922
24,100
22,198
61,900
54,106
53,100
53,800
18,500
59,604
59,600
59,500
65,900
67,812
28,200
26,000
29,100
34,853
38,200
37,237
38,700
55,203
63,300
67,140
68,300
77,618
86,500
97,700
177,400
225,170
221,200
214,445
212,500
204,570
201,700
182,332
177,500
143,375
137,600
139,911
118,500
84,336
94,000
130,552
153,500
141,748
167,000
166,950
157,100
197,983
192,100
192,472
192,500
206,738
205,100
203,647
216,100
204,076
310,200
162,064
279,400
170,341
266,400
160,814
272,100
225,862
322,100
230,623
316,400
403,991
479,100
365,139
495,500
642,899
0
0
702,800
0
0
0
0
0000702,80000642,899495,500365,139479,100403,991316,400230,623322,100225,862272,100160,814266,400170,341279,400162,064310,200204,076216,100203,647205,100206,738192,500192,472192,100197,983157,100166,950167,000141,748153,500130,55294,00084,336118,500139,911137,600143,375177,500182,332201,700204,570212,500214,445221,200225,170177,40097,70086,50077,61868,30067,14063,30055,20338,70037,23738,20034,85329,10026,00028,20067,81265,90059,50059,60059,60418,50053,80053,10054,10661,90022,19824,10082,92217,60018,50022,40079,68700061,81800051,124000
> Total Stockholder Equity
20,266,000
23,414,000
196,600
219,333
63,814
63,814
63,814
63,814
84,244
84,244
84,244
84,244
109,340
109,340
109,340
109,340
75,674
75,674
75,674
75,674
93,020
93,020
93,020
93,020
184,665
184,665
184,665
184,665
195,348
195,348
195,348
195,348
229,757
229,757
229,757
919,027
968,000
901,600
950,800
990,993
1,049,400
984,600
990,200
1,045,763
1,090,100
979,383
1,028,000
1,088,881
1,107,100
1,051,436
1,069,100
1,123,982
1,145,400
1,120,799
1,130,900
940,899
899,000
495,400
377,400
294,039
310,300
319,750
344,100
364,918
390,900
538,489
581,600
631,417
572,200
584,899
598,000
656,826
680,900
695,100
715,600
777,285
749,100
662,691
694,200
664,782
691,900
726,902
781,400
820,169
885,900
895,852
955,200
987,015
1,029,900
1,041,176
1,093,300
1,117,507
1,162,100
1,147,500
1,195,200
1,195,2001,147,5001,162,1001,117,5071,093,3001,041,1761,029,900987,015955,200895,852885,900820,169781,400726,902691,900664,782694,200662,691749,100777,285715,600695,100680,900656,826598,000584,899572,200631,417581,600538,489390,900364,918344,100319,750310,300294,039377,400495,400899,000940,8991,130,9001,120,7991,145,4001,123,9821,069,1001,051,4361,107,1001,088,8811,028,000979,3831,090,1001,045,763990,200984,6001,049,400990,993950,800901,600968,000919,027229,757229,757229,757195,348195,348195,348195,348184,665184,665184,665184,66593,02093,02093,02093,02075,67475,67475,67475,674109,340109,340109,340109,34084,24484,24484,24484,24463,81463,81463,81463,814219,333196,60023,414,00020,266,000
   Common Stock
9,540,000
4,922,000
0
30,307
7,577
7,577
7,577
7,577
7,720
7,720
7,720
7,720
7,720
7,720
7,720
7,720
7,310
7,310
7,310
7,310
7,310
7,310
7,310
7,310
8,207
8,207
8,207
8,207
8,207
8,207
8,207
8,207
8,207
8,207
8,207
32,826
991,400
935,800
979,700
32,826
1,055,800
999,900
1,023,900
32,826
1,099,600
32,826
1,042,900
32,826
1,108,900
32,826
1,070,400
32,826
1,145,400
32,826
1,136,000
32,826
900,500
32,826
380,900
32,826
314,000
32,826
347,200
32,826
394,200
35,330
591,600
35,330
576,300
35,330
601,700
35,330
683,800
698,300
718,200
35,330
751,500
35,330
697,500
35,330
695,600
35,330
786,000
35,330
890,400
35,330
957,200
35,330
1,035,200
35,330
1,098,000
35,330
1,216,400
35,330
1,199,900
1,199,90035,3301,216,40035,3301,098,00035,3301,035,20035,330957,20035,330890,40035,330786,00035,330695,60035,330697,50035,330751,50035,330718,200698,300683,80035,330601,70035,330576,30035,330591,60035,330394,20032,826347,20032,826314,00032,826380,90032,826900,50032,8261,136,00032,8261,145,40032,8261,070,40032,8261,108,90032,8261,042,90032,8261,099,60032,8261,023,900999,9001,055,80032,826979,700935,800991,40032,8268,2078,2078,2078,2078,2078,2078,2078,2078,2078,2078,2077,3107,3107,3107,3107,3107,3107,3107,3107,7207,7207,7207,7207,7207,7207,7207,7207,5777,5777,5777,57730,30704,922,0009,540,000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-133,229
0
265,947
0
-94,240
0
433,273
0
-100,402
0
591,383
0
-134,815
0
0-134,8150591,3830-100,4020433,2730-94,2400265,9470-133,229000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
523,754
0
523,754
0
523,754
0
0
0
0
0
00000523,7540523,7540523,7540000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000-3,700-4,147-4,100-9,432-10,000-10,024-3,200-3,422-3,100-3,667-3,700-3,081-3,400-2,572-1,500-1,642-5,100-4,8930-1,258-1,300-3,017-1,800-111-15,000-27,692-9,500-15,187-33,600-15,300-6,400-18,593-29,000-34,182-23,400-14,165-23,800-79,764-86,100-64,566-64,900-76,100-41,100-42,887-43,400-51,400-45,000-39,800000-38,941-38,400-102,948-60,0000000000000000000
   Other Stockholders Equity 
0
0
0
0
41,878
41,878
41,878
41,878
58,606
58,606
58,606
58,606
26,874
26,874
26,874
26,874
10,582
10,582
10,582
10,582
12,942
12,942
12,942
12,942
98,619
98,619
98,619
98,619
129,236
129,236
129,236
129,236
221,550
221,550
221,550
365,319
-23,400
-34,200
-28,900
373,337
-6,400
-15,300
-33,700
364,037
-9,500
885,173
-14,900
379,733
-1,800
971,000
-1,300
359,914
0
371,062
-5,100
921,404
-1,500
373,383
-3,500
331,248
-3,700
372,288
-3,100
357,321
-3,300
505,346
-10,000
625,154
-4,100
519,607
-3,700
633,240
-3,000
-3,200
-2,600
585,015
-2,400
520,053
-3,300
515,385
-3,700
519,568
-4,600
551,274
-4,500
794,194
-2,000
438,754
-5,300
520,661
-4,700
485,585
-54,300
249,045
-4,700
-4,700249,045-54,300485,585-4,700520,661-5,300438,754-2,000794,194-4,500551,274-4,600519,568-3,700515,385-3,300520,053-2,400585,015-2,600-3,200-3,000633,240-3,700519,607-4,100625,154-10,000505,346-3,300357,321-3,100372,288-3,700331,248-3,500373,383-1,500921,404-5,100371,0620359,914-1,300971,000-1,800379,733-14,900885,173-9,500364,037-33,700-15,300-6,400373,337-28,900-34,200-23,400365,319221,550221,550221,550129,236129,236129,236129,23698,61998,61998,61998,61912,94212,94212,94212,94210,58210,58210,58210,58226,87426,87426,87426,87458,60658,60658,60658,60641,87841,87841,87841,8780000



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.