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

Metsa Board Oyj A
Buy, Hold or Sell?

Let's analyze Metsa Board Oyj A together

I guess you are interested in Metsa Board Oyj 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 Metsa Board Oyj 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 Metsa Board Oyj A

I send you an email if I find something interesting about Metsa Board Oyj A.

Quick analysis of Metsa Board Oyj A (30 sec.)










What can you expect buying and holding a share of Metsa Board Oyj A? (30 sec.)

How much money do you get?

How much money do you get?
‚ā¨1.46
When do you have the money?
1 year
How often do you get paid?
70.0%

What is your share worth?

Current worth
‚ā¨5.35
Expected worth in 1 year
‚ā¨4.76
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
‚ā¨0.76
Return On Investment
9.3%

For what price can you sell your share?

Current Price per Share
‚ā¨8.18
Expected price per share
‚ā¨7.76 - ‚ā¨9.12
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

1. Valuation of Metsa Board Oyj A (5 min.)




Live pricePrice per Share (EOD)

‚ā¨8.18

Intrinsic Value Per Share

‚ā¨-0.37 - ‚ā¨1.82

Total Value Per Share

‚ā¨4.98 - ‚ā¨7.17

2. Growth of Metsa Board Oyj A (5 min.)




Is Metsa Board Oyj A growing?

Current yearPrevious yearGrowGrow %
How rich?$2b$2.2b-$143.6m-6.7%

How much money is Metsa Board Oyj A making?

Current yearPrevious yearGrowGrow %
Making money$10.8m$99.5m-$88.6m-815.5%
Net Profit Margin2.1%14.9%--

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

3. Financial Health of Metsa Board Oyj A (5 min.)




4. Comparing to competitors in the Packaging & Containers industry (5 min.)




  Industry Rankings (Packaging & Containers)  


Richest
#19 / 220

Most Revenue
#38 / 220

Most Profit
#56 / 220

Most Efficient
#127 / 220
3rd party ad coffee SUPPORTERis ad-free.

What can you expect buying and holding a share of Metsa Board Oyj A? (5 min.)

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

What can you expect buying and holding a share of Metsa Board Oyj A?

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

Speculation

The Price per Share of Metsa Board Oyj A is ‚ā¨8.18. 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 Metsa Board Oyj 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 Metsa Board Oyj 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 ‚ā¨5.35. Based on the TTM, the Book Value Change Per Share is ‚ā¨-0.15 per quarter. Based on the YOY, the Book Value Change Per Share is ‚ā¨0.19 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 ‚ā¨0.34 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Metsa Board Oyj A.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ‚ā¨% of Price per Share‚ā¨% of Price per Share‚ā¨% of Price per Share‚ā¨% of Price per Share‚ā¨% of Price per Share
Usd Eps0.040.5%0.030.4%0.283.4%0.162.0%0.131.6%
Usd Book Value Change Per Share-0.47-5.8%-0.16-1.9%0.212.5%0.091.1%0.081.0%
Usd Dividend Per Share0.000.0%0.364.5%0.364.4%0.313.8%0.222.7%
Usd Total Gains Per Share-0.47-5.8%0.212.5%0.566.9%0.404.9%0.313.7%
Usd Price Per Share8.85-9.55-10.93-9.19-7.93-
Price to Earnings Ratio55.29-138.90-10.62-39.04-29.21-
Price-to-Total Gains Ratio-18.73--5.16-0.37-10.59-65.55-
Price to Book Ratio1.53-1.56-1.71-1.77-1.91-
Price-to-Total Gains Ratio-18.73--5.16-0.37-10.59-65.55-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share8.870392
Number of shares112
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.360.31
Usd Book Value Change Per Share-0.160.09
Usd Total Gains Per Share0.210.40
Gains per Quarter (112 shares)23.0445.01
Gains per Year (112 shares)92.16180.06
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1163-718213842170
2326-14217427684350
3489-213266414126530
4653-284358552168710
5816-355450690210890
6979-4265428292521070
71142-4976349672941250
81305-56872611053361430
91468-63981812433781610
101632-71091013814201790

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%20.00.00.0100.0%40.00.00.0100.0%51.010.00.083.6%
Book Value Change Per Share2.02.00.050.0%9.03.00.075.0%14.06.00.070.0%27.013.00.067.5%36.022.03.059.0%
Dividend per Share2.00.02.050.0%9.00.03.075.0%15.00.05.075.0%28.00.012.070.0%31.00.030.050.8%
Total Gains per Share2.02.00.050.0%9.03.00.075.0%16.04.00.080.0%32.08.00.080.0%41.017.03.067.2%
3rd party ad coffee SUPPORTERis ad-free.

Fundamentals of Metsa Board Oyj A

About Metsa Board Oyj A

Metsä Board Oyj engages in the folding boxboard, fresh fibre linerboard, and market pulp businesses worldwide. It also provides white kraft liners and lightweight fresh fibre paperboards. The company offers its products to brand owners, packaging converters, manufacturers of corrugated products and merchants, and consumer and retail packaging industries. The company was formerly known as M-real Corporation and changed its name to Metsä Board Oyj in March 2012. The company was incorporated in 1986 and is headquartered in Espoo, Finland. Metsä Board Oyj is a subsidiary of Metsäliitto Cooperative.

Fundamental data was last updated by Penke on 2024-07-21 03:23:03.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

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.

1.1. Profitability of Metsa Board Oyj A.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit¬†Metsa Board Oyj A earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare¬†Metsa Board Oyj A to the¬†Packaging & Containers industry mean.
  • A Net Profit Margin of 2.7%¬†means that¬†€0.03 for each €1¬†in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Metsa Board Oyj A:

  • The MRQ is 2.7%. The company is making a profit. +1
  • The TTM is 2.1%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.7%TTM2.1%+0.6%
TTM2.1%YOY14.9%-12.8%
TTM2.1%5Y9.8%-7.8%
5Y9.8%10Y8.5%+1.3%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%3.8%-1.1%
TTM2.1%4.2%-2.1%
YOY14.9%4.2%+10.7%
5Y9.8%4.2%+5.6%
10Y8.5%4.1%+4.4%
1.1.2. Return on Assets

Shows how efficient Metsa Board Oyj A is using its assets to generate profit.

  • Above 5% is considered healthy¬†but always compare¬†Metsa Board Oyj A to the¬†Packaging & Containers industry mean.
  • 0.4% Return on Assets means that¬†Metsa Board Oyj A generated¬†€0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Metsa Board Oyj A:

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.3%+0.1%
TTM0.3%YOY2.8%-2.5%
TTM0.3%5Y1.9%-1.6%
5Y1.9%10Y1.7%+0.2%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%1.0%-0.6%
TTM0.3%1.0%-0.7%
YOY2.8%1.2%+1.6%
5Y1.9%1.2%+0.7%
10Y1.7%1.2%+0.5%
1.1.3. Return on Equity

Shows how efficient Metsa Board Oyj A is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare¬†Metsa Board Oyj A to the¬†Packaging & Containers industry mean.
  • 0.7% Return on Equity means Metsa Board Oyj A generated €0.01¬†for each¬†€1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Metsa Board Oyj A:

  • The MRQ is 0.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.7%TTM0.5%+0.2%
TTM0.5%YOY4.8%-4.3%
TTM0.5%5Y3.3%-2.7%
5Y3.3%10Y3.2%+0.1%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%2.0%-1.3%
TTM0.5%1.9%-1.4%
YOY4.8%2.8%+2.0%
5Y3.3%2.5%+0.8%
10Y3.2%2.7%+0.5%
3rd party ad coffee SUPPORTERis ad-free.

1.2. Operating Efficiency of Metsa Board Oyj A.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Metsa Board Oyj A is operating .

  • Measures how much profit Metsa Board Oyj 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¬†Metsa Board Oyj A to the¬†Packaging & Containers industry mean.
  • An Operating Margin of 0.0%¬†means the company generated €0.00 ¬†for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Metsa Board Oyj A:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.2%-1.2%
TTM1.2%YOY12.9%-11.7%
TTM1.2%5Y9.9%-8.7%
5Y9.9%10Y9.5%+0.4%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.2%-6.2%
TTM1.2%3.2%-2.0%
YOY12.9%5.8%+7.1%
5Y9.9%6.1%+3.8%
10Y9.5%5.9%+3.6%
1.2.2. Operating Ratio

Measures how efficient Metsa Board Oyj A is keeping operating costs low.

  • Below 1 is considered healthy (always compare to¬†Packaging & Containers industry mean).
  • An Operation Ratio of 1.65 means that the operating costs are €1.65 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Metsa Board Oyj A:

  • The MRQ is 1.646. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.534. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.646TTM1.534+0.112
TTM1.534YOY0.871+0.663
TTM1.5345Y1.013+0.521
5Y1.01310Y0.979+0.034
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6461.622+0.024
TTM1.5341.519+0.015
YOY0.8711.412-0.541
5Y1.0131.206-0.193
10Y0.9791.145-0.166
3rd party ad coffee SUPPORTERis ad-free.

1.3. Liquidity of Metsa Board Oyj A.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Metsa Board Oyj A is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to¬†Packaging & Containers industry mean).
  • A Current Ratio of 1.92¬†means the company has €1.92 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Metsa Board Oyj A:

  • The MRQ is 1.921. The company is able to pay all its short-term debts. +1
  • The TTM is 2.230. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.921TTM2.230-0.310
TTM2.230YOY2.163+0.068
TTM2.2305Y2.228+0.002
5Y2.22810Y1.973+0.255
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9211.517+0.404
TTM2.2301.530+0.700
YOY2.1631.540+0.623
5Y2.2281.563+0.665
10Y1.9731.502+0.471
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but¬†always compare¬†Metsa Board Oyj A to the¬†Packaging & Containers industry mean.
  • A Quick Ratio of 0.58¬†means the company can pay off €0.58 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Metsa Board Oyj A:

  • The MRQ is 0.580. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.900. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.580TTM0.900-0.320
TTM0.900YOY1.165-0.264
TTM0.9005Y1.204-0.304
5Y1.20410Y0.950+0.254
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5800.681-0.101
TTM0.9000.705+0.195
YOY1.1650.795+0.370
5Y1.2040.849+0.355
10Y0.9500.878+0.072
3rd party ad coffee SUPPORTERis ad-free.

1.4. Solvency of Metsa Board Oyj A.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Metsa Board Oyj A assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare¬†Metsa Board Oyj A to Packaging & Containers industry mean.
  • A Debt to Asset Ratio of 0.36¬†means that Metsa Board Oyj A assets are¬†financed with 36.4% credit (debt) and the remaining percentage (100% - 36.4%)¬†is financed by its owners/shareholders.¬†

Let's take a look of the Debt to Asset Ratio trends of Metsa Board Oyj A:

  • The MRQ is 0.364. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.350. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.364TTM0.350+0.015
TTM0.350YOY0.363-0.013
TTM0.3505Y0.382-0.033
5Y0.38210Y0.451-0.069
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3640.494-0.130
TTM0.3500.488-0.138
YOY0.3630.508-0.145
5Y0.3820.501-0.119
10Y0.4510.493-0.042
1.4.2. Debt to Equity Ratio

Measures if Metsa Board Oyj A is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but¬†always compare¬†Metsa Board Oyj A to the¬†Packaging & Containers industry mean.
  • A Debt to Equity ratio of 62.3% means that company has €0.62 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Metsa Board Oyj A:

  • The MRQ is 0.623. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.571. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.623TTM0.571+0.052
TTM0.571YOY0.619-0.048
TTM0.5715Y0.652-0.081
5Y0.65210Y0.884-0.231
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6230.945-0.322
TTM0.5710.953-0.382
YOY0.6191.042-0.423
5Y0.6521.060-0.408
10Y0.8841.100-0.216
3rd party ad coffee SUPPORTERis ad-free.

2. Market Valuation of Metsa Board Oyj A

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures¬†how much money you pay¬†for each share for¬†every €1 in earnings Metsa Board Oyj A generates.

  • Above 15 is considered overpriced but¬†always compare¬†Metsa Board Oyj A to the¬†Packaging & Containers industry mean.
  • A PE ratio of 55.29 means the investor is paying €55.29¬†for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Metsa Board Oyj A:

  • The EOD is 55.423. Based on the earnings, the company is expensive. -2
  • The MRQ is 55.288. Based on the earnings, the company is expensive. -2
  • The TTM is 138.898. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD55.423MRQ55.288+0.136
MRQ55.288TTM138.898-83.610
TTM138.898YOY10.615+128.282
TTM138.8985Y39.038+99.859
5Y39.03810Y29.209+9.829
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
EOD55.42313.890+41.533
MRQ55.28813.613+41.675
TTM138.89813.226+125.672
YOY10.61511.933-1.318
5Y39.03815.110+23.928
10Y29.20916.705+12.504
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Metsa Board Oyj A:

  • The EOD is -24.529. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -24.469. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -3.056. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-24.529MRQ-24.469-0.060
MRQ-24.469TTM-3.056-21.413
TTM-3.056YOY-10.582+7.526
TTM-3.0565Y7.669-10.725
5Y7.66910Y7.483+0.186
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
EOD-24.529-0.806-23.723
MRQ-24.469-1.291-23.178
TTM-3.0563.733-6.789
YOY-10.5822.096-12.678
5Y7.6691.539+6.130
10Y7.4832.728+4.755
3rd party ad coffee SUPPORTERis ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Metsa Board Oyj A is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy¬†(always compare to Packaging & Containers industry mean).
  • A PB ratio of 1.53 means the investor is paying €1.53¬†for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Metsa Board Oyj A:

  • The EOD is 1.529. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.525. Based on the equity, the company is underpriced. +1
  • The TTM is 1.558. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.529MRQ1.525+0.004
MRQ1.525TTM1.558-0.033
TTM1.558YOY1.711-0.153
TTM1.5585Y1.767-0.208
5Y1.76710Y1.908-0.142
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
EOD1.5291.271+0.258
MRQ1.5251.384+0.141
TTM1.5581.464+0.094
YOY1.7111.626+0.085
5Y1.7671.7670.000
10Y1.9081.962-0.054
2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Metsa Board Oyj 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---0.436-0.146-66%0.190-329%0.086-604%0.075-683%
Book Value Per Share--5.3495.655-5%5.888-9%4.836+11%3.908+37%
Current Ratio--1.9212.230-14%2.163-11%2.228-14%1.973-3%
Debt To Asset Ratio--0.3640.350+4%0.363+0%0.382-5%0.451-19%
Debt To Equity Ratio--0.6230.571+9%0.619+1%0.652-5%0.884-30%
Dividend Per Share---0.336-100%0.331-100%0.284-100%0.207-100%
Eps--0.0370.029+26%0.257-86%0.150-75%0.123-70%
Free Cash Flow Per Share---0.0830.017-599%0.002-3464%0.056-249%0.062-235%
Free Cash Flow To Equity Per Share---0.083-0.326+292%-0.126+51%-0.036-56%-0.021-74%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--1.823--------
Intrinsic Value_10Y_min---0.373--------
Intrinsic Value_1Y_max--0.239--------
Intrinsic Value_1Y_min--0.136--------
Intrinsic Value_3Y_max--0.675--------
Intrinsic Value_3Y_min--0.261--------
Intrinsic Value_5Y_max--1.059--------
Intrinsic Value_5Y_min--0.223--------
Market Cap268321996.000-980%2897084424.9603060681418.890-5%3597390775.023-19%3000977516.201-3%2593604915.640+12%
Net Profit Margin--0.0270.021+31%0.149-82%0.098-72%0.085-68%
Operating Margin---0.012-100%0.129-100%0.099-100%0.095-100%
Operating Ratio--1.6461.534+7%0.871+89%1.013+62%0.979+68%
Pb Ratio1.529+0%1.5251.558-2%1.711-11%1.767-14%1.908-20%
Pe Ratio55.423+0%55.288138.898-60%10.615+421%39.038+42%29.209+89%
Price Per Share8.180+0%8.1608.805-7%10.083-19%8.477-4%7.314+12%
Price To Free Cash Flow Ratio-24.5290%-24.469-3.056-88%-10.582-57%7.669-419%7.483-427%
Price To Total Gains Ratio-18.7740%-18.728-5.160-72%0.368-5191%10.591-277%65.547-129%
Quick Ratio--0.5800.900-36%1.165-50%1.204-52%0.950-39%
Return On Assets--0.0040.003+33%0.028-84%0.019-77%0.017-75%
Return On Equity--0.0070.005+38%0.048-84%0.033-77%0.032-77%
Total Gains Per Share---0.4360.190-330%0.521-184%0.371-218%0.282-254%
Usd Book Value--2059492480.0002134153420.000-3%2277755090.000-10%1854822824.000+11%1500684894.000+37%
Usd Book Value Change Per Share---0.472-0.158-66%0.206-329%0.094-604%0.081-683%
Usd Book Value Per Share--5.8016.132-5%6.385-9%5.244+11%4.237+37%
Usd Dividend Per Share---0.364-100%0.359-100%0.308-100%0.225-100%
Usd Eps--0.0400.032+26%0.279-86%0.162-75%0.133-70%
Usd Free Cash Flow---32098240.0007157040.000-548%1084400.000-3060%21617514.000-248%23740227.000-235%
Usd Free Cash Flow Per Share---0.0900.018-599%0.003-3464%0.061-249%0.067-235%
Usd Free Cash Flow To Equity Per Share---0.090-0.354+292%-0.137+51%-0.039-56%-0.023-74%
Usd Market Cap290968372.462-980%3141598350.4273319002930.644-5%3901010556.434-19%3254260018.568-3%2812505170.520+12%
Usd Price Per Share8.870+0%8.8499.548-7%10.933-19%9.192-4%7.931+12%
Usd Profit--14205640.00010871110.000+31%99520810.000-86%57749722.000-75%47445211.000-70%
Usd Revenue--524524280.000510616850.000+3%661402670.000-21%559740170.000-6%537816313.000-2%
Usd Total Gains Per Share---0.4720.206-330%0.565-184%0.402-218%0.306-254%
 EOD+2 -6MRQTTM+13 -22YOY+5 -305Y+8 -2710Y+10 -25

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1555.423
Price to Book Ratio (EOD)Between0-11.529
Net Profit Margin (MRQ)Greater than00.027
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.580
Current Ratio (MRQ)Greater than11.921
Debt to Asset Ratio (MRQ)Less than10.364
Debt to Equity Ratio (MRQ)Less than10.623
Return on Equity (MRQ)Greater than0.150.007
Return on Assets (MRQ)Greater than0.050.004
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5045.005
Ma 20Greater thanMa 508.307
Ma 50Greater thanMa 1008.427
Ma 100Greater thanMa 2008.235
OpenGreater thanClose8.520
Total3/5 (60.0%)



Latest Balance Sheet

Balance Sheet of 2024-03-31. Currency in EUR. All numbers in thousands.

Summary
Total Assets2,987,600
Total Liabilities1,088,400
Total Stockholder Equity1,747,800
 As reported
Total Liabilities 1,088,400
Total Stockholder Equity+ 1,747,800
Total Assets = 2,987,600

Assets

Total Assets2,987,600
Total Current Assets1,008,300
Long-term Assets1,979,400
Total Current Assets
Cash And Cash Equivalents 265,300
Net Receivables 304,600
Inventory 438,400
Total Current Assets  (as reported)1,008,300
Total Current Assets  (calculated)1,008,300
+/-0
Long-term Assets
Property Plant Equipment 1,197,400
Goodwill 12,200
Intangible Assets 10,400
Long-term Assets  (as reported)1,979,400
Long-term Assets  (calculated)1,220,000
+/- 759,400

Liabilities & Shareholders' Equity

Total Current Liabilities525,000
Long-term Liabilities563,400
Total Stockholder Equity1,747,800
Total Current Liabilities
Short Long Term Debt 19,800
Accounts payable 504,900
Total Current Liabilities  (as reported)525,000
Total Current Liabilities  (calculated)524,700
+/- 300
Long-term Liabilities
Long-term Liabilities Other 8,200
Long-term Liabilities  (as reported)563,400
Long-term Liabilities  (calculated)8,200
+/- 555,200
Total Stockholder Equity
Retained Earnings 914,300
Total Stockholder Equity (as reported)1,747,800
Total Stockholder Equity (calculated)914,300
+/- 833,500
Other
Capital Stock557,900
Common Stock Shares Outstanding 355,035
Net Invested Capital 1,767,600
Net Working Capital 483,300



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-31
> Total Assets 
0
0
0
3,132,000
2,935,000
3,082,000
3,187,000
3,117,000
3,058,000
2,837,000
2,843,000
2,688,000
2,632,000
2,615,000
2,658,000
2,579,500
2,529,900
2,531,500
2,134,800
2,097,000
2,105,900
2,099,300
2,155,800
2,148,800
2,296,200
2,200,000
2,234,200
2,220,100
2,231,400
2,123,300
2,114,600
2,194,200
2,200,500
2,159,500
2,205,800
2,226,100
2,306,400
2,159,100
2,228,000
2,284,200
2,275,100
2,230,400
2,228,700
2,270,400
2,229,700
2,199,700
2,232,000
2,302,500
2,616,500
2,679,400
2,769,900
2,921,500
3,109,600
3,010,800
3,329,700
3,403,200
3,432,800
3,086,100
2,969,700
3,055,100
2,987,600
2,987,6003,055,1002,969,7003,086,1003,432,8003,403,2003,329,7003,010,8003,109,6002,921,5002,769,9002,679,4002,616,5002,302,5002,232,0002,199,7002,229,7002,270,4002,228,7002,230,4002,275,1002,284,2002,228,0002,159,1002,306,4002,226,1002,205,8002,159,5002,200,5002,194,2002,114,6002,123,3002,231,4002,220,1002,234,2002,200,0002,296,2002,148,8002,155,8002,099,3002,105,9002,097,0002,134,8002,531,5002,529,9002,579,5002,658,0002,615,0002,632,0002,688,0002,843,0002,837,0003,058,0003,117,0003,187,0003,082,0002,935,0003,132,000000
   > Total Current Assets 
0
0
0
1,369,000
1,144,000
1,300,000
1,384,000
1,366,000
1,391,000
1,175,000
1,242,000
1,090,000
1,175,000
1,187,000
1,229,000
1,150,600
1,146,500
1,177,400
790,600
759,600
812,400
820,400
881,900
898,300
1,044,500
922,100
941,300
892,200
908,500
784,800
803,800
834,500
843,700
793,400
845,400
818,500
927,600
756,600
774,200
793,200
838,300
822,100
819,700
836,600
834,500
836,500
849,300
884,800
1,198,900
1,184,600
1,212,000
1,284,200
1,413,700
1,261,100
1,362,600
1,299,200
1,349,700
1,013,800
935,300
974,700
1,008,300
1,008,300974,700935,3001,013,8001,349,7001,299,2001,362,6001,261,1001,413,7001,284,2001,212,0001,184,6001,198,900884,800849,300836,500834,500836,600819,700822,100838,300793,200774,200756,600927,600818,500845,400793,400843,700834,500803,800784,800908,500892,200941,300922,1001,044,500898,300881,900820,400812,400759,600790,6001,177,4001,146,5001,150,6001,229,0001,187,0001,175,0001,090,0001,242,0001,175,0001,391,0001,366,0001,384,0001,300,0001,144,0001,369,000000
       Cash And Cash Equivalents 
0
0
0
497,000
162,000
366,000
437,000
408,000
418,000
262,000
345,000
305,000
268,000
419,000
416,000
428,500
340,300
361,100
12,900
12,900
16,300
15,600
202,500
250,400
360,000
278,300
321,700
321,800
278,300
157,300
201,800
220,600
198,900
141,100
210,300
215,100
278,600
91,500
122,200
109,700
95,400
83,100
106,300
134,200
180,000
153,200
180,600
214,000
467,800
445,800
473,600
524,200
565,000
350,200
370,500
356,200
440,400
193,900
221,100
291,600
265,300
265,300291,600221,100193,900440,400356,200370,500350,200565,000524,200473,600445,800467,800214,000180,600153,200180,000134,200106,30083,10095,400109,700122,20091,500278,600215,100210,300141,100198,900220,600201,800157,300278,300321,800321,700278,300360,000250,400202,50015,60016,30012,90012,900361,100340,300428,500416,000419,000268,000305,000345,000262,000418,000408,000437,000366,000162,000497,000000
       Short-term Investments 
0
0
0
0
0
0
0
13,000
0
0
0
-10,000
0
0
0
-53,600
-200
0
0
0
0
0
0
0
0
0
0
-14,600
0
0
0
-18,900
0
0
0
-23,400
0
0
0
-28,500
0
0
0
0
0
0
0
-10,700
0
0
0
-15,200
0
0
0
0
0
0
0
0
0
000000000-15,200000-10,7000000000-28,500000-23,400000-18,900000-14,6000000000000-200-53,600000-10,00000013,0000000000
       Net Receivables 
0
0
0
535,000
0
606,000
567,000
0
0
606,000
0
451,000
0
0
0
20,600
200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
270,500
296,200
324,200
317,900
254,800
325,000
352,000
328,400
282,900
348,800
338,100
325,600
280,800
312,000
319,600
310,000
249,700
347,000
377,400
374,800
8,500
435,200
463,300
497,600
18,900
386,800
332,300
294,000
209,200
304,600
304,600209,200294,000332,300386,80018,900497,600463,300435,2008,500374,800377,400347,000249,700310,000319,600312,000280,800325,600338,100348,800282,900328,400352,000325,000254,800317,900324,200296,200270,5000000000000000020020,600000451,0000606,00000567,000606,0000535,000000
       Other Current Assets 
0
0
0
27,000
651,000
-8,000
-3,000
554,000
582,000
-70,000
511,000
-1,000
606,000
474,000
529,000
407,000
503,300
498,900
468,700
424,000
452,900
461,400
342,900
319,300
340,400
328,600
317,100
283,100
314,900
292,300
277,800
292,900
296,200
324,200
317,900
291,700
325,000
352,000
328,400
327,600
348,800
338,100
325,600
334,200
312,000
319,600
310,000
322,200
347,000
377,400
374,800
377,500
435,200
463,300
497,600
436,400
-100
0
0
0
0
0000-100436,400497,600463,300435,200377,500374,800377,400347,000322,200310,000319,600312,000334,200325,600338,100348,800327,600328,400352,000325,000291,700317,900324,200296,200292,900277,800292,300314,900283,100317,100328,600340,400319,300342,900461,400452,900424,000468,700498,900503,300407,000529,000474,000606,000-1,000511,000-70,000582,000554,000-3,000-8,000651,00027,000000
   > Long-term Assets 
0
0
0
1,763,000
1,791,000
1,782,000
1,803,000
1,751,000
1,667,000
1,662,000
1,601,000
1,598,000
1,457,000
1,428,000
1,429,000
1,428,900
1,383,400
1,354,100
1,344,200
1,337,400
1,293,500
1,278,900
1,273,900
1,250,400
1,251,700
1,277,900
1,292,900
1,327,900
1,322,900
1,338,500
1,310,900
1,367,700
1,356,700
1,366,100
1,360,300
1,407,500
1,378,900
1,402,500
1,453,700
1,491,000
1,436,700
1,408,200
1,408,900
1,434,000
1,395,100
1,363,200
1,382,800
1,417,900
1,417,700
1,494,700
1,558,000
1,637,200
1,695,900
1,749,800
1,967,100
2,103,900
2,083,200
2,072,300
2,034,400
2,080,400
1,979,400
1,979,4002,080,4002,034,4002,072,3002,083,2002,103,9001,967,1001,749,8001,695,9001,637,2001,558,0001,494,7001,417,7001,417,9001,382,8001,363,2001,395,1001,434,0001,408,9001,408,2001,436,7001,491,0001,453,7001,402,5001,378,9001,407,5001,360,3001,366,1001,356,7001,367,7001,310,9001,338,5001,322,9001,327,9001,292,9001,277,9001,251,7001,250,4001,273,9001,278,9001,293,5001,337,4001,344,2001,354,1001,383,4001,428,9001,429,0001,428,0001,457,0001,598,0001,601,0001,662,0001,667,0001,751,0001,803,0001,782,0001,791,0001,763,000000
       Property Plant Equipment 
0
0
0
1,130,000
1,123,000
1,108,000
1,119,000
1,063,000
1,047,000
961,000
938,000
941,000
924,000
916,000
913,000
894,400
885,300
858,400
852,300
833,800
809,300
791,900
774,300
737,700
737,500
756,700
771,600
812,300
843,100
834,800
811,100
829,800
824,600
809,300
792,600
788,600
758,200
743,500
738,800
753,200
738,000
723,200
718,200
742,000
728,000
759,700
780,500
824,700
827,700
871,900
879,300
935,000
1,014,800
1,045,500
1,059,700
1,107,900
1,130,100
1,119,100
1,161,500
1,230,400
1,197,400
1,197,4001,230,4001,161,5001,119,1001,130,1001,107,9001,059,7001,045,5001,014,800935,000879,300871,900827,700824,700780,500759,700728,000742,000718,200723,200738,000753,200738,800743,500758,200788,600792,600809,300824,600829,800811,100834,800843,100812,300771,600756,700737,500737,700774,300791,900809,300833,800852,300858,400885,300894,400913,000916,000924,000941,000938,000961,0001,047,0001,063,0001,119,0001,108,0001,123,0001,130,000000
       Goodwill 
0
0
0
13,000
13,000
13,000
13,000
13,000
13,000
13,000
13,000
0
13,000
13,000
0
12,700
12,700
12,700
12,700
12,700
12,700
12,700
12,700
12,700
12,700
12,700
12,700
12,300
12,400
12,400
12,400
12,400
12,400
12,400
12,400
12,400
12,400
12,400
12,400
12,400
12,400
12,400
12,400
12,400
12,400
12,400
12,400
12,400
12,400
12,400
12,400
12,400
12,200
12,200
12,200
12,200
12,200
12,200
12,200
12,200
12,200
12,20012,20012,20012,20012,20012,20012,20012,20012,20012,40012,40012,40012,40012,40012,40012,40012,40012,40012,40012,40012,40012,40012,40012,40012,40012,40012,40012,40012,40012,40012,40012,40012,40012,30012,70012,70012,70012,70012,70012,70012,70012,70012,70012,70012,70012,700013,00013,000013,00013,00013,00013,00013,00013,00013,00013,000000
       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
487,500
499,700
524,900
536,800
564,700
590,300
629,300
685,800
681,400
672,700
659,400
664,500
647,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000647,500664,500659,400672,700681,400685,800629,300590,300564,700536,800524,900499,700487,5000000000000000000000000000000000
       Intangible Assets 
0
0
0
32,000
40,000
34,000
29,000
26,000
35,000
24,000
23,000
0
17,000
13,000
0
13,900
14,400
17,000
19,000
22,600
23,600
22,700
17,200
15,100
15,400
14,700
13,500
13,700
13,000
12,300
11,700
14,700
16,000
15,200
14,500
14,200
13,400
12,800
12,200
10,100
9,600
9,100
8,500
8,800
8,200
7,800
7,300
6,600
6,100
5,700
5,100
6,100
7,300
5,800
5,500
5,900
6,700
12,300
14,200
16,200
10,400
10,40016,20014,20012,3006,7005,9005,5005,8007,3006,1005,1005,7006,1006,6007,3007,8008,2008,8008,5009,1009,60010,10012,20012,80013,40014,20014,50015,20016,00014,70011,70012,30013,00013,70013,50014,70015,40015,10017,20022,70023,60022,60019,00017,00014,40013,900013,00017,000023,00024,00035,00026,00029,00034,00040,00032,000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100
0
0
0
0
0
0
-100
-8,000
100
4,300
100
100
-100
4,500
100
33,900
100
100
100
-200
100
7,600
-100
-200
-100
100
-100
100
29,000
-100
31,200
100
-100
10,100
9,800
0
0
009,80010,100-10010031,200-10029,000100-100100-100-200-1007,600100-20010010010033,9001004,500-1001001004,300100-8,000-10000000010000000000000000000000000
> Total Liabilities 
0
0
0
2,208,000
1,979,000
2,128,000
2,176,000
2,118,000
2,032,000
1,875,000
1,915,000
1,951,000
1,900,000
1,804,000
1,830,000
1,712,700
1,690,800
1,713,500
1,310,300
1,247,400
1,244,900
1,266,900
1,301,400
1,307,400
1,362,200
1,192,300
1,218,300
1,191,200
1,245,500
1,124,200
1,111,300
1,141,700
1,168,200
1,069,900
1,091,200
1,058,700
1,166,600
977,700
955,100
961,300
1,005,300
951,100
930,500
932,400
912,500
929,300
920,000
918,700
1,038,200
997,700
986,800
1,075,900
1,262,100
1,113,400
1,201,000
1,148,000
1,312,200
1,029,300
1,106,100
1,002,500
1,088,400
1,088,4001,002,5001,106,1001,029,3001,312,2001,148,0001,201,0001,113,4001,262,1001,075,900986,800997,7001,038,200918,700920,000929,300912,500932,400930,500951,1001,005,300961,300955,100977,7001,166,6001,058,7001,091,2001,069,9001,168,2001,141,7001,111,3001,124,2001,245,5001,191,2001,218,3001,192,3001,362,2001,307,4001,301,4001,266,9001,244,9001,247,4001,310,3001,713,5001,690,8001,712,7001,830,0001,804,0001,900,0001,951,0001,915,0001,875,0002,032,0002,118,0002,176,0002,128,0001,979,0002,208,000000
   > Total Current Liabilities 
0
0
0
942,000
692,000
709,000
825,000
777,000
721,000
664,000
734,000
799,000
771,000
1,216,000
1,239,000
1,168,200
1,235,800
937,200
552,200
402,800
368,800
398,300
431,700
503,700
563,600
492,600
517,100
465,300
570,300
476,200
469,700
574,100
599,000
513,300
444,500
416,900
582,200
500,000
473,200
492,100
586,200
548,700
527,300
392,500
379,000
368,400
359,900
355,300
482,200
442,900
430,900
525,000
685,500
564,800
632,100
549,000
712,100
443,200
382,300
430,100
525,000
525,000430,100382,300443,200712,100549,000632,100564,800685,500525,000430,900442,900482,200355,300359,900368,400379,000392,500527,300548,700586,200492,100473,200500,000582,200416,900444,500513,300599,000574,100469,700476,200570,300465,300517,100492,600563,600503,700431,700398,300368,800402,800552,200937,2001,235,8001,168,2001,239,0001,216,000771,000799,000734,000664,000721,000777,000825,000709,000692,000942,000000
       Short-term Debt 
0
0
0
467,000
209,000
265,000
351,000
334,000
273,000
268,000
307,000
279,000
275,000
792,000
822,000
807,700
813,300
523,600
210,500
53,400
48,700
39,400
40,400
99,700
104,500
91,600
90,200
44,600
132,500
157,700
148,400
154,700
191,100
187,100
106,900
41,100
142,700
122,700
109,200
101,500
103,100
192,300
187,700
30,400
31,700
16,300
16,100
6,200
19,600
10,700
10,800
10,000
12,100
19,000
23,100
18,200
17,900
26,800
0
0
0
00026,80017,90018,20023,10019,00012,10010,00010,80010,70019,6006,20016,10016,30031,70030,400187,700192,300103,100101,500109,200122,700142,70041,100106,900187,100191,100154,700148,400157,700132,50044,60090,20091,600104,50099,70040,40039,40048,70053,400210,500523,600813,300807,700822,000792,000275,000279,000307,000268,000273,000334,000351,000265,000209,000467,000000
       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
688,100
661,700
639,900
106,900
39,000
142,700
122,700
109,200
99,000
103,100
192,300
187,700
32,000
31,700
16,300
16,100
7,600
19,600
10,700
10,800
10,000
12,100
19,000
23,100
18,200
17,900
26,800
17,000
17,100
19,800
19,80017,10017,00026,80017,90018,20023,10019,00012,10010,00010,80010,70019,6007,60016,10016,30031,70032,000187,700192,300103,10099,000109,200122,700142,70039,000106,900639,900661,700688,1000000000000000000000000000000000
       Accounts payable 
0
0
0
381,000
455,000
431,000
461,000
415,000
427,000
380,000
396,000
351,000
0
0
359,000
155,600
389,600
390,300
316,100
168,700
304,200
345,300
378,900
237,300
443,300
388,300
415,600
292,700
427,300
312,100
318,000
251,800
405,800
324,500
336,100
298,700
438,200
371,800
357,800
310,200
477,700
354,000
337,300
284,900
345,600
351,500
343,300
55,300
461,600
431,200
419,100
76,300
672,400
544,800
608,500
314,000
689,600
413,200
363,100
261,800
504,900
504,900261,800363,100413,200689,600314,000608,500544,800672,40076,300419,100431,200461,60055,300343,300351,500345,600284,900337,300354,000477,700310,200357,800371,800438,200298,700336,100324,500405,800251,800318,000312,100427,300292,700415,600388,300443,300237,300378,900345,300304,200168,700316,100390,300389,600155,600359,00000351,000396,000380,000427,000415,000461,000431,000455,000381,000000
       Other Current Liabilities 
0
0
0
88,000
28,000
13,000
13,000
25,000
21,000
16,000
31,000
168,000
496,000
424,000
58,000
23,700
32,900
23,300
25,600
37,600
15,900
13,600
12,400
6,800
15,800
12,700
11,300
25,700
10,500
6,400
3,300
17,500
2,100
1,700
1,500
14,600
1,300
5,500
6,200
13,300
5,400
2,400
2,300
15,800
1,700
600
500
18,800
1,000
1,000
1,000
18,000
1,000
1,000
500
216,800
4,600
3,200
0
21,300
0
021,30003,2004,600216,8005001,0001,00018,0001,0001,0001,00018,8005006001,70015,8002,3002,4005,40013,3006,2005,5001,30014,6001,5001,7002,10017,5003,3006,40010,50025,70011,30012,70015,8006,80012,40013,60015,90037,60025,60023,30032,90023,70058,000424,000496,000168,00031,00016,00021,00025,00013,00013,00028,00088,000000
   > Long-term Liabilities 
0
0
0
1,266,000
1,287,000
1,419,000
1,351,000
1,341,000
1,311,000
1,211,000
1,181,000
1,152,000
1,129,000
588,000
591,000
544,500
455,000
776,300
758,100
844,600
876,100
868,600
869,700
803,700
798,600
699,700
701,200
725,900
675,200
648,000
641,600
567,600
569,200
556,600
646,700
641,800
584,400
477,700
481,900
469,200
419,100
402,400
403,200
539,900
533,500
560,900
560,100
563,400
556,000
554,800
555,900
550,900
576,600
548,600
568,900
599,000
600,100
586,100
572,500
572,400
563,400
563,400572,400572,500586,100600,100599,000568,900548,600576,600550,900555,900554,800556,000563,400560,100560,900533,500539,900403,200402,400419,100469,200481,900477,700584,400641,800646,700556,600569,200567,600641,600648,000675,200725,900701,200699,700798,600803,700869,700868,600876,100844,600758,100776,300455,000544,500591,000588,0001,129,0001,152,0001,181,0001,211,0001,311,0001,341,0001,351,0001,419,0001,287,0001,266,000000
       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
441,200
434,400
433,400
426,400
427,000
0
0
00427,000426,400433,400434,400441,200000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
98,500
99,900
103,800
102,800
106,900
110,300
117,300
122,100
128,700
127,200
128,400
129,900
128,500
122,200
115,700
115,400
119,900
111,700
113,100
115,300
115,100
120,800
106,100
127,700
165,500
0
0
0
0
0
00000165,500127,700106,100120,800115,100115,300113,100111,700119,900115,400115,700122,200128,500129,900128,400127,200128,700122,100117,300110,300106,900102,800103,80099,90098,5000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
916,000
950,000
948,000
1,006,000
994,000
1,021,000
957,000
923,000
732,000
727,000
806,000
823,000
861,300
834,200
813,000
824,500
849,600
861,000
832,400
854,400
841,400
934,000
1,007,700
1,015,900
1,028,900
985,900
999,100
1,003,300
1,052,500
1,032,300
1,089,600
1,114,600
1,167,400
1,139,800
1,181,400
1,272,900
1,322,900
1,269,800
1,279,300
1,298,200
1,338,000
1,317,200
1,270,400
1,312,000
1,383,800
1,452,300
1,549,500
1,645,200
1,699,400
1,692,300
1,747,800
1,966,300
2,082,000
1,942,300
1,906,300
1,863,600
1,897,000
1,747,800
1,747,8001,897,0001,863,6001,906,3001,942,3002,082,0001,966,3001,747,8001,692,3001,699,4001,645,2001,549,5001,452,3001,383,8001,312,0001,270,4001,317,2001,338,0001,298,2001,279,3001,269,8001,322,9001,272,9001,181,4001,139,8001,167,4001,114,6001,089,6001,032,3001,052,5001,003,300999,100985,9001,028,9001,015,9001,007,700934,000841,400854,400832,400861,000849,600824,500813,000834,200861,300823,000806,000727,000732,000923,000957,0001,021,000994,0001,006,000948,000950,000916,000000
   Common Stock
0
0
0
558,000
0
0
0
558,000
558,000
558,000
558,000
558,000
558,000
558,000
0
557,900
834,200
813,000
824,500
557,900
861,000
832,400
854,400
557,900
934,000
1,007,700
1,015,900
557,900
985,900
999,100
1,003,300
557,900
1,032,300
1,089,600
1,114,600
557,900
557,900
557,900
1,272,900
557,900
557,900
557,900
557,900
557,900
557,900
557,900
557,900
557,900
557,900
557,900
557,900
557,900
557,900
557,900
557,900
557,900
557,900
557,900
557,900
0
0
00557,900557,900557,900557,900557,900557,900557,900557,900557,900557,900557,900557,900557,900557,900557,900557,900557,900557,900557,900557,9001,272,900557,900557,900557,9001,114,6001,089,6001,032,300557,9001,003,300999,100985,900557,9001,015,9001,007,700934,000557,900854,400832,400861,000557,900824,500813,000834,200557,9000558,000558,000558,000558,000558,000558,000558,000000558,000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000
   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
208,900
208,900
208,900
208,900
208,900
0
0
00208,900208,900208,900208,900208,900000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
863,000
950,000
948,000
1,006,000
913,000
911,000
906,000
902,000
538,000
547,000
486,000
823,000
494,700
0
0
0
452,700
0
0
0
423,800
0
0
0
509,000
0
0
0
501,000
514,300
536,300
521,600
529,600
519,500
517,900
550,000
550,600
475,100
450,700
441,300
461,900
418,800
358,200
350,700
377,500
281,900
298,200
315,300
300,000
327,100
282,800
382,200
420,900
423,100
366,300
-87,200
0
0
00-87,200366,300423,100420,900382,200282,800327,100300,000315,300298,200281,900377,500350,700358,200418,800461,900441,300450,700475,100550,600550,000517,900519,500529,600521,600536,300514,300501,000000509,000000423,800000452,700000494,700823,000486,000547,000538,000902,000906,000911,000913,0001,006,000948,000950,000863,000000



Balance Sheet

Currency in EUR. All numbers in thousands.