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

New Work SE
Buy, Hold or Sell?

Let's analyze New Work SE together

I guess you are interested in New Work SE. 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 New Work SE. 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 New Work SE

I send you an email if I find something interesting about New Work SE.

1. Quick Overview

1.1. Quick analysis of New Work SE (30 sec.)










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

How much money do you get?

How much money do you get?
€8.59
When do you have the money?
1 year
How often do you get paid?
57.5%

What is your share worth?

Current worth
€23.43
Expected worth in 1 year
€24.56
How sure are you?
95.0%

+ What do you gain per year?

Total Gains per Share
€8.85
Return On Investment
13.3%

For what price can you sell your share?

Current Price per Share
€66.50
Expected price per share
€66.40 - €66.00
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of New Work SE (5 min.)




Live pricePrice per Share (EOD)
€66.50
Intrinsic Value Per Share
€-54.00 - €28.03
Total Value Per Share
€-30.57 - €51.47

2.2. Growth of New Work SE (5 min.)




Is New Work SE growing?

Current yearPrevious yearGrowGrow %
How rich?$146.6m$156.5m-$5.1m-3.4%

How much money is New Work SE making?

Current yearPrevious yearGrowGrow %
Making money$3.3m$10.5m-$7.2m-218.0%
Net Profit Margin3.7%12.2%--

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

2.3. Financial Health of New Work SE (5 min.)




2.4. Comparing to competitors in the Internet Content & Information industry (5 min.)




  Industry Rankings (Internet Content & Information)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of New Work SE?

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

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

Speculation

The Price per Share of New Work SE is €66.50. 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 New Work SE.
  • 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 New Work SE, 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 €23.43. Based on the TTM, the Book Value Change Per Share is €0.28 per quarter. Based on the YOY, the Book Value Change Per Share is €0.03 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 €1.93 per quarter.
Based on historical numbers we can estimate the returns while holding a share of New Work SE.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps1.792.7%0.590.9%3.625.4%1.872.8%1.522.3%
Usd Book Value Change Per Share0.681.0%0.310.5%0.030.0%0.460.7%0.450.7%
Usd Dividend Per Share1.111.7%2.153.2%5.418.1%3.495.2%2.133.2%
Usd Total Gains Per Share1.792.7%2.463.7%5.448.2%3.955.9%2.583.9%
Usd Price Per Share73.14-86.53-157.81-204.02-219.78-
Price to Earnings Ratio10.19-8.12-17.27-21.61-32.40-
Price-to-Total Gains Ratio40.75-24.93-58.97-74.35-123.34-
Price to Book Ratio2.80-3.20-5.65-8.55-12.62-
Price-to-Total Gains Ratio40.75-24.93-58.97-74.35-123.34-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share74.03445
Number of shares13
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share2.153.49
Usd Book Value Change Per Share0.310.46
Usd Total Gains Per Share2.463.95
Gains per Quarter (13 shares)32.0151.33
Gains per Year (13 shares)128.04205.31
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
11121611818224195
22233324636348400
33354937454571605
44476550272695810
5559826309081191015
66709875810891431220
778211488612711671425
8894130101414521901630
91006147114216342141835
101117163127018152382040

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 Share3.01.00.075.0%11.01.00.091.7%18.02.00.090.0%37.03.00.092.5%57.05.00.091.9%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%14.06.00.070.0%29.011.00.072.5%45.014.03.072.6%
Dividend per Share3.00.01.075.0%10.00.02.083.3%17.00.03.085.0%23.00.017.057.5%27.00.035.043.5%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%38.02.00.095.0%55.04.03.088.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of New Work SE 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--0.6120.282+117%0.026+2253%0.411+49%0.404+51%
Book Value Per Share--23.43524.200-3%25.018-6%22.568+4%17.547+34%
Current Ratio--0.8280.874-5%0.8310%0.766+8%0.909-9%
Debt To Asset Ratio--0.5590.589-5%0.632-11%0.642-13%0.636-12%
Debt To Equity Ratio--1.2681.442-12%1.720-26%1.820-30%1.775-29%
Dividend Per Share--1.0001.930-48%4.860-79%3.135-68%1.913-48%
Eps--1.6120.531+203%3.252-50%1.678-4%1.369+18%
Free Cash Flow Per Share---0.799-0.270-66%1.989-140%1.623-149%1.501-153%
Free Cash Flow To Equity Per Share---1.935-0.897-54%-0.109-94%0.395-590%0.527-467%
Gross Profit Margin---0.1800.460-139%-0.260+45%0.165-209%0.223-180%
Intrinsic Value_10Y_max--28.031--------
Intrinsic Value_10Y_min---54.005--------
Intrinsic Value_1Y_max--5.550--------
Intrinsic Value_1Y_min--3.203--------
Intrinsic Value_3Y_max--14.586--------
Intrinsic Value_3Y_min--2.219--------
Intrinsic Value_5Y_max--21.104--------
Intrinsic Value_5Y_min---6.872--------
Market Cap373759260.000+1%369262908.000436848699.000-15%796697370.000-54%1030916445.050-64%1110308497.262-67%
Net Profit Margin--0.1380.037+270%0.122+14%0.104+33%0.120+15%
Operating Margin--0.1240.021+498%0.216-43%0.170-27%0.191-35%
Operating Ratio--0.8760.980-11%0.830+6%0.860+2%0.934-6%
Pb Ratio2.838+1%2.8043.203-12%5.647-50%8.553-67%12.615-78%
Pe Ratio10.312+1%10.1888.121+25%17.269-41%21.613-53%32.404-69%
Price Per Share66.500+1%65.70077.725-15%141.750-54%183.260-64%197.415-67%
Price To Free Cash Flow Ratio-20.815-1%-20.565-38.710+88%-17.039-17%25.886-179%32.243-164%
Price To Total Gains Ratio41.249+1%40.75324.934+63%58.970-31%74.346-45%123.339-67%
Quick Ratio--0.6950.776-11%0.753-8%0.694+0%0.879-21%
Return On Assets--0.0300.008+272%0.025+21%0.021+43%0.026+18%
Return On Equity--0.0690.019+255%0.069+0%0.061+13%0.072-4%
Total Gains Per Share--1.6122.212-27%4.886-67%3.546-55%2.317-30%
Usd Book Value--146637196.200151426056.150-3%156543896.250-6%141287177.385+4%109851036.615+33%
Usd Book Value Change Per Share--0.6820.314+117%0.029+2253%0.458+49%0.450+51%
Usd Book Value Per Share--26.09026.942-3%27.853-6%25.124+4%19.535+34%
Usd Dividend Per Share--1.1132.149-48%5.411-79%3.491-68%2.129-48%
Usd Eps--1.7950.592+203%3.621-50%1.868-4%1.524+18%
Usd Free Cash Flow---4997603.700-1691381.025-66%12445859.025-140%10162981.710-149%9398228.108-153%
Usd Free Cash Flow Per Share---0.889-0.301-66%2.214-140%1.807-149%1.671-153%
Usd Free Cash Flow To Equity Per Share---2.155-0.999-54%-0.122-94%0.439-590%0.587-467%
Usd Market Cap416106184.158+1%411100395.476486343656.597-15%886963182.021-54%1147719278.274-64%1236106450.001-67%
Usd Price Per Share74.034+1%73.14486.531-15%157.810-54%204.023-64%219.782-67%
Usd Profit--10087611.3003324870.450+203%10572175.125-5%8554764.195+18%7594709.940+33%
Usd Revenue--72920035.58780053227.847-9%86967377.775-16%81423756.034-10%64742096.695+13%
Usd Total Gains Per Share--1.7952.462-27%5.440-67%3.948-55%2.580-30%
 EOD+5 -3MRQTTM+15 -21YOY+12 -245Y+17 -1910Y+18 -18

3.3 Fundamental Score

Let's check the fundamental score of New Work SE based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1510.312
Price to Book Ratio (EOD)Between0-12.838
Net Profit Margin (MRQ)Greater than00.138
Operating Margin (MRQ)Greater than00.124
Quick Ratio (MRQ)Greater than10.695
Current Ratio (MRQ)Greater than10.828
Debt to Asset Ratio (MRQ)Less than10.559
Debt to Equity Ratio (MRQ)Less than11.268
Return on Equity (MRQ)Greater than0.150.069
Return on Assets (MRQ)Greater than0.050.030
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of New Work SE based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5061.991
Ma 20Greater thanMa 5066.085
Ma 50Greater thanMa 10065.930
Ma 100Greater thanMa 20062.832
OpenGreater thanClose65.500
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About New Work SE

New Work SE operates professional networking platforms in Germany, Austria/Switzerland, and internationally. It operates through HR Solutions and Talent Access, B2C, and B2B Marketing Solutions segments. The HR Solutions and Talent Access segment products portfolio includes job ads, talent manager, onlyfy one, onlyfy 360, employer branding profile, and TalentService, as well as kununu Top Company seal. This segment serves employers/businesses and employees/professionals. The B2C segment provides B2C premium memberships and internations products, which consists paid and Projobs memberships for professionals, freelancers, self-employed individuals, and expatriates. The B2B Marketing Solutions segment offers native, video, and content advertising formats, sponsored mailings, and audience network. This segment serves advertising customers. The company was formerly known as Xing SE and changed its name to New Work SE in August 2019. New Work SE was founded in 2003 and is based in Hamburg, Germany. New Work SE is a subsidiary of Burda Digital SE.

Fundamental data was last updated by Penke on 2024-09-03 06:13:04.

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 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 less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not 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 able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit New Work SE earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare New Work SE to the Internet Content & Information industry mean.
  • A Net Profit Margin of 13.8% means that €0.14 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of New Work SE:

  • The MRQ is 13.8%. The company is making a huge profit. +2
  • The TTM is 3.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ13.8%TTM3.7%+10.1%
TTM3.7%YOY12.2%-8.4%
TTM3.7%5Y10.4%-6.7%
5Y10.4%10Y12.0%-1.6%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ13.8%2.4%+11.4%
TTM3.7%1.0%+2.7%
YOY12.2%1.4%+10.8%
5Y10.4%-0.4%+10.8%
10Y12.0%-2.3%+14.3%
4.3.1.2. Return on Assets

Shows how efficient New Work SE is using its assets to generate profit.

  • Above 5% is considered healthy but always compare New Work SE to the Internet Content & Information industry mean.
  • 3.0% Return on Assets means that New Work SE generated €0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of New Work SE:

  • The MRQ is 3.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.0%TTM0.8%+2.2%
TTM0.8%YOY2.5%-1.7%
TTM0.8%5Y2.1%-1.3%
5Y2.1%10Y2.6%-0.4%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0%0.3%+2.7%
TTM0.8%0.3%+0.5%
YOY2.5%0.2%+2.3%
5Y2.1%0.1%+2.0%
10Y2.6%-0.3%+2.9%
4.3.1.3. Return on Equity

Shows how efficient New Work SE is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare New Work SE to the Internet Content & Information industry mean.
  • 6.9% Return on Equity means New Work SE generated €0.07 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of New Work SE:

  • The MRQ is 6.9%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 1.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ6.9%TTM1.9%+4.9%
TTM1.9%YOY6.9%-4.9%
TTM1.9%5Y6.1%-4.2%
5Y6.1%10Y7.2%-1.1%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ6.9%0.9%+6.0%
TTM1.9%1.2%+0.7%
YOY6.9%1.0%+5.9%
5Y6.1%0.3%+5.8%
10Y7.2%0.7%+6.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of New Work SE.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient New Work SE is operating .

  • Measures how much profit New Work SE 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 New Work SE to the Internet Content & Information industry mean.
  • An Operating Margin of 12.4% means the company generated €0.12  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of New Work SE:

  • The MRQ is 12.4%. The company is operating less efficient.
  • The TTM is 2.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ12.4%TTM2.1%+10.3%
TTM2.1%YOY21.6%-19.6%
TTM2.1%5Y17.0%-15.0%
5Y17.0%10Y19.1%-2.0%
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ12.4%-1.1%+13.5%
TTM2.1%1.5%+0.6%
YOY21.6%2.2%+19.4%
5Y17.0%-0.4%+17.4%
10Y19.1%-0.9%+20.0%
4.3.2.2. Operating Ratio

Measures how efficient New Work SE is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Internet Content & Information industry mean).
  • An Operation Ratio of 0.88 means that the operating costs are €0.88 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of New Work SE:

  • The MRQ is 0.876. The company is less efficient in keeping operating costs low.
  • The TTM is 0.980. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.876TTM0.980-0.104
TTM0.980YOY0.830+0.151
TTM0.9805Y0.860+0.121
5Y0.86010Y0.934-0.074
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8761.095-0.219
TTM0.9801.110-0.130
YOY0.8301.170-0.340
5Y0.8601.179-0.319
10Y0.9341.121-0.187
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of New Work SE.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if New Work SE is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Internet Content & Information industry mean).
  • A Current Ratio of 0.83 means the company has €0.83 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of New Work SE:

  • The MRQ is 0.828. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.874. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.828TTM0.874-0.046
TTM0.874YOY0.831+0.043
TTM0.8745Y0.766+0.108
5Y0.76610Y0.909-0.143
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8281.979-1.151
TTM0.8741.971-1.097
YOY0.8312.010-1.179
5Y0.7662.354-1.588
10Y0.9092.368-1.459
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare New Work SE to the Internet Content & Information industry mean.
  • A Quick Ratio of 0.69 means the company can pay off €0.69 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of New Work SE:

  • The MRQ is 0.695. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.776. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.695TTM0.776-0.082
TTM0.776YOY0.753+0.023
TTM0.7765Y0.694+0.083
5Y0.69410Y0.879-0.185
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6951.403-0.708
TTM0.7761.416-0.640
YOY0.7531.657-0.904
5Y0.6942.000-1.306
10Y0.8792.144-1.265
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of New Work SE.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of New Work SE assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare New Work SE to Internet Content & Information industry mean.
  • A Debt to Asset Ratio of 0.56 means that New Work SE assets are financed with 55.9% credit (debt) and the remaining percentage (100% - 55.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of New Work SE:

  • The MRQ is 0.559. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.589. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.559TTM0.589-0.030
TTM0.589YOY0.632-0.042
TTM0.5895Y0.642-0.053
5Y0.64210Y0.636+0.007
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5590.379+0.180
TTM0.5890.377+0.212
YOY0.6320.358+0.274
5Y0.6420.395+0.247
10Y0.6360.428+0.208
4.5.4.2. Debt to Equity Ratio

Measures if New Work SE is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare New Work SE to the Internet Content & Information industry mean.
  • A Debt to Equity ratio of 126.8% means that company has €1.27 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of New Work SE:

  • The MRQ is 1.268. The company is able to pay all its debts with equity. +1
  • The TTM is 1.442. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.268TTM1.442-0.174
TTM1.442YOY1.720-0.278
TTM1.4425Y1.820-0.378
5Y1.82010Y1.775+0.045
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2680.579+0.689
TTM1.4420.591+0.851
YOY1.7200.518+1.202
5Y1.8200.631+1.189
10Y1.7750.655+1.120
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 New Work SE generates.

  • Above 15 is considered overpriced but always compare New Work SE to the Internet Content & Information industry mean.
  • A PE ratio of 10.19 means the investor is paying €10.19 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of New Work SE:

  • The EOD is 10.312. Based on the earnings, the company is underpriced. +1
  • The MRQ is 10.188. Based on the earnings, the company is underpriced. +1
  • The TTM is 8.121. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD10.312MRQ10.188+0.124
MRQ10.188TTM8.121+2.067
TTM8.121YOY17.269-9.148
TTM8.1215Y21.613-13.492
5Y21.61310Y32.404-10.792
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
EOD10.3124.926+5.386
MRQ10.1885.229+4.959
TTM8.1215.473+2.648
YOY17.2693.513+13.756
5Y21.6138.069+13.544
10Y32.4045.882+26.522
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 New Work SE:

  • The EOD is -20.815. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -20.565. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -38.710. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-20.815MRQ-20.565-0.250
MRQ-20.565TTM-38.710+18.145
TTM-38.710YOY-17.039-21.671
TTM-38.7105Y25.886-64.595
5Y25.88610Y32.243-6.357
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
EOD-20.8156.125-26.940
MRQ-20.5656.326-26.891
TTM-38.7108.092-46.802
YOY-17.0397.594-24.633
5Y25.8868.147+17.739
10Y32.2437.465+24.778
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 New Work SE is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Internet Content & Information industry mean).
  • A PB ratio of 2.80 means the investor is paying €2.80 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of New Work SE:

  • The EOD is 2.838. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.804. Based on the equity, the company is underpriced. +1
  • The TTM is 3.203. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD2.838MRQ2.804+0.034
MRQ2.804TTM3.203-0.400
TTM3.203YOY5.647-2.444
TTM3.2035Y8.553-5.350
5Y8.55310Y12.615-4.062
Compared to industry (Internet Content & Information)
PeriodCompanyIndustry (mean)+/- 
EOD2.8381.636+1.202
MRQ2.8041.735+1.069
TTM3.2031.910+1.293
YOY5.6472.011+3.636
5Y8.5533.023+5.530
10Y12.6153.867+8.748
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets298,766
Total Liabilities167,052
Total Stockholder Equity131,714
 As reported
Total Liabilities 167,052
Total Stockholder Equity+ 131,714
Total Assets = 298,766

Assets

Total Assets298,766
Total Current Assets123,176
Long-term Assets175,590
Total Current Assets
Cash And Cash Equivalents 81,407
Net Receivables 21,944
Other Current Assets 19,825
Total Current Assets  (as reported)123,176
Total Current Assets  (calculated)123,176
+/-0
Long-term Assets
Property Plant Equipment 27,740
Goodwill 56,145
Intangible Assets 69,257
Long-term Assets  (as reported)175,590
Long-term Assets  (calculated)153,142
+/- 22,448

Liabilities & Shareholders' Equity

Total Current Liabilities148,802
Long-term Liabilities18,250
Total Stockholder Equity131,714
Total Current Liabilities
Short-term Debt 7,761
Accounts payable 10,353
Other Current Liabilities 33,031
Total Current Liabilities  (as reported)148,802
Total Current Liabilities  (calculated)51,145
+/- 97,657
Long-term Liabilities
Capital Lease Obligations 20,704
Long-term Liabilities  (as reported)18,250
Long-term Liabilities  (calculated)20,704
+/- 2,454
Total Stockholder Equity
Common Stock5,620
Retained Earnings 102,803
Accumulated Other Comprehensive Income 647
Other Stockholders Equity 22,644
Total Stockholder Equity (as reported)131,714
Total Stockholder Equity (calculated)131,714
+/-0
Other
Capital Stock5,620
Cash and Short Term Investments 81,407
Common Stock Shares Outstanding 5,620
Current Deferred Revenue97,657
Liabilities and Stockholders Equity 298,766
Net Debt -60,703
Net Invested Capital 131,714
Net Working Capital -25,626
Property Plant and Equipment Gross 27,740
Short Long Term Debt Total 20,704



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-31
> Total Assets 
0
0
0
80,748
84,936
88,615
90,843
95,581
108,102
110,011
116,020
99,846
86,086
85,265
90,855
92,211
106,184
109,594
113,135
112,301
123,299
102,535
110,458
108,135
126,434
129,522
134,160
139,925
154,115
153,232
163,670
170,446
193,498
180,981
228,732
227,574
267,644
264,357
279,082
278,514
313,542
294,987
298,424
309,655
327,577
310,173
353,124
340,954
377,974
378,734
378,772
378,169
411,070
376,596
380,334
377,022
401,585
366,036
362,818
348,547
319,005
298,766
298,766319,005348,547362,818366,036401,585377,022380,334376,596411,070378,169378,772378,734377,974340,954353,124310,173327,577309,655298,424294,987313,542278,514279,082264,357267,644227,574228,732180,981193,498170,446163,670153,232154,115139,925134,160129,522126,434108,135110,458102,535123,299112,301113,135109,594106,18492,21190,85585,26586,08699,846116,020110,011108,10295,58190,84388,61584,93680,748000
   > Total Current Assets 
0
0
0
50,673
54,693
58,482
60,774
64,573
69,484
72,196
78,166
75,775
62,544
61,526
67,672
69,143
73,246
75,540
78,378
81,433
92,393
70,919
77,582
81,834
91,517
93,276
96,370
100,684
109,571
98,597
108,091
108,951
95,579
79,146
67,269
70,183
92,487
81,599
94,411
101,710
127,386
75,190
84,640
95,605
116,098
94,086
103,138
95,288
128,265
122,941
122,942
128,057
162,463
132,973
138,140
138,865
158,962
122,795
135,628
132,403
138,434
123,176
123,176138,434132,403135,628122,795158,962138,865138,140132,973162,463128,057122,942122,941128,26595,288103,13894,086116,09895,60584,64075,190127,386101,71094,41181,59992,48770,18367,26979,14695,579108,951108,09198,597109,571100,68496,37093,27691,51781,83477,58270,91992,39381,43378,37875,54073,24669,14367,67261,52662,54475,77578,16672,19669,48464,57360,77458,48254,69350,673000
       Cash And Cash Equivalents 
0
0
0
42,862
49,964
53,931
56,372
59,036
62,913
64,221
70,040
68,217
54,625
54,609
59,776
58,773
61,491
64,315
67,848
68,980
77,936
56,363
63,728
67,199
75,640
72,506
80,307
81,027
87,966
79,486
88,667
86,642
70,538
55,909
39,621
36,546
52,678
44,355
54,702
57,881
77,763
28,096
38,170
40,044
61,087
44,878
59,923
65,129
97,146
90,026
90,835
90,143
123,505
87,900
101,706
98,304
119,799
84,836
96,585
93,077
92,524
81,407
81,40792,52493,07796,58584,836119,79998,304101,70687,900123,50590,14390,83590,02697,14665,12959,92344,87861,08740,04438,17028,09677,76357,88154,70244,35552,67836,54639,62155,90970,53886,64288,66779,48687,96681,02780,30772,50675,64067,19963,72856,36377,93668,98067,84864,31561,49158,77359,77654,60954,62568,21770,04064,22162,91359,03656,37253,93149,96442,862000
       Short-term Investments 
0
0
0
0
27,330
0
0
0
0
0
0
0
0
0
17,091
2,614
3,612
3,646
5,251
2,820
6,451
5,452
5,908
3,248
5,383
4,444
6,150
2,993
4,769
4,306
6,321
3,214
8,454
4,887
6,423
4,219
5,788
5,287
6,495
4,050
6,834
5,819
8,297
4,813
4,115
2,591
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000002,5914,1154,8138,2975,8196,8344,0506,4955,2875,7884,2196,4234,8878,4543,2146,3214,3064,7692,9936,1504,4445,3833,2485,9085,4526,4512,8205,2513,6463,6122,61417,09100000000027,3300000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,702
7,322
6,896
6,923
7,189
8,621
9,398
10,953
11,335
12,013
12,064
15,000
12,811
15,873
17,404
15,532
16,646
19,637
21,379
20,172
24,221
30,552
34,937
32,291
34,666
37,918
40,156
36,979
36,370
29,822
41,427
35,775
37,008
21,739
25,395
23,364
22,354
26,679
29,321
27,244
26,940
31,550
22,950
20,283
19,572
39,097
24,292
21,944
21,94424,29239,09719,57220,28322,95031,55026,94027,24429,32126,67922,35423,36425,39521,73937,00835,77541,42729,82236,37036,97940,15637,91834,66632,29134,93730,55224,22120,17221,37919,63716,64615,53217,40415,87312,81115,00012,06412,01311,33510,9539,3988,6217,1896,9236,8967,3225,70200000000000000
       Other Current Assets 
0
0
0
1,241
1,100
991
784
825
6,445
7,975
8,126
1,888
2,462
1,623
2,123
216
4,326
3,814
3,086
173
4,445
3,154
2,519
514
3,813
5,770
3,252
974
4,035
3,579
2,778
596
3,662
3,065
3,427
1,085
4,872
4,953
5,043
790
9,467
10,115
10,100
5,252
13,584
13,433
6,207
843
5,724
9,551
9,753
37,914
9,637
8,375
9,494
6,356
16,213
17,676
19,471
229
21,618
19,825
19,82521,61822919,47117,67616,2136,3569,4948,3759,63737,9149,7539,5515,7248436,20713,43313,5845,25210,10010,1159,4677905,0434,9534,8721,0853,4273,0653,6625962,7783,5794,0359743,2525,7703,8135142,5193,1544,4451733,0863,8144,3262162,1231,6232,4621,8888,1267,9756,4458257849911,1001,241000
   > Long-term Assets 
0
0
0
30,075
30,243
30,133
30,069
31,008
38,618
37,815
37,854
24,071
23,542
23,739
23,183
23,068
32,938
34,054
34,757
30,868
30,906
31,616
32,876
26,301
34,917
36,246
37,790
39,241
44,544
54,635
55,579
61,495
97,919
101,835
161,463
157,391
175,157
182,759
184,670
176,805
186,156
219,797
213,784
214,050
211,479
216,087
249,986
245,666
249,709
255,793
255,830
250,112
248,607
243,623
242,194
238,157
242,623
243,241
227,190
216,144
180,571
175,590
175,590180,571216,144227,190243,241242,623238,157242,194243,623248,607250,112255,830255,793249,709245,666249,986216,087211,479214,050213,784219,797186,156176,805184,670182,759175,157157,391161,463101,83597,91961,49555,57954,63544,54439,24137,79036,24634,91726,30132,87631,61630,90630,86834,75734,05432,93823,06823,18323,73923,54224,07137,85437,81538,61831,00830,06930,13330,24330,075000
       Property Plant Equipment 
0
0
0
2,317
2,567
2,473
2,485
3,245
3,162
3,301
4,107
5,382
5,339
5,439
5,370
5,121
5,106
5,609
5,643
6,295
5,326
4,875
4,358
5,129
4,719
4,990
4,764
4,981
5,330
5,863
5,255
8,807
8,925
8,727
8,486
8,892
20,949
22,659
22,366
20,895
22,212
22,214
20,573
24,497
25,460
25,875
56,621
73,130
73,846
77,731
80,501
78,013
76,214
76,974
75,100
73,992
74,373
73,323
69,998
62,044
30,893
27,740
27,74030,89362,04469,99873,32374,37373,99275,10076,97476,21478,01380,50177,73173,84673,13056,62125,87525,46024,49720,57322,21422,21220,89522,36622,65920,9498,8928,4868,7278,9258,8075,2555,8635,3304,9814,7644,9904,7195,1294,3584,8755,3266,2955,6435,6095,1065,1215,3705,4395,3395,3824,1073,3013,1623,2452,4852,4732,5672,317000
       Goodwill 
0
0
0
13,440
0
13,440
13,440
13,440
21,363
21,363
21,363
5,574
5,574
5,574
5,574
5,574
12,408
12,498
12,498
7,743
7,743
7,743
7,743
2,169
8,478
8,478
8,478
8,228
8,228
13,143
13,143
13,143
13,143
13,143
64,194
49,778
49,778
49,778
49,778
49,778
54,531
78,472
73,593
73,583
67,786
67,786
67,786
56,145
56,145
56,145
56,145
56,145
56,145
56,145
56,145
56,145
56,145
56,145
56,145
56,145
56,145
56,145
56,14556,14556,14556,14556,14556,14556,14556,14556,14556,14556,14556,14556,14556,14556,14567,78667,78667,78673,58373,59378,47254,53149,77849,77849,77849,77849,77864,19413,14313,14313,14313,14313,1438,2288,2288,4788,4788,4782,1697,7437,7437,7437,74312,49812,49812,4085,5745,5745,5745,5745,57421,36321,36321,36313,44013,44013,440013,440000
       Intangible Assets 
0
0
0
16,215
0
13,775
13,699
13,753
13,523
12,588
11,820
12,283
11,811
11,935
11,443
11,502
14,350
14,671
15,466
15,796
16,828
17,996
19,800
18,444
21,196
22,094
23,913
25,569
27,962
32,642
35,043
37,616
41,534
46,712
55,854
64,956
69,405
75,819
78,092
72,997
75,697
84,427
87,283
83,913
87,012
90,236
91,466
83,924
87,266
89,016
85,417
79,587
80,319
75,376
76,879
74,103
77,698
78,255
79,528
72,200
71,432
69,257
69,25771,43272,20079,52878,25577,69874,10376,87975,37680,31979,58785,41789,01687,26683,92491,46690,23687,01283,91387,28384,42775,69772,99778,09275,81969,40564,95655,85446,71241,53437,61635,04332,64227,96225,56923,91322,09421,19618,44419,80017,99616,82815,79615,46614,67114,35011,50211,44311,93511,81112,28311,82012,58813,52313,75313,69913,775016,215000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1
1
-1
0
4,892
2,446
1,793
2,481
2,386
2,592
690
603
747
747
3,197
3,197
3,043
2,931
2,484
2,615
3,419
1,867
0
0
0
0001,8673,4192,6152,4842,9313,0433,1973,1977477476036902,5922,3862,4811,7932,4464,8920-11-10000000000000000000000000000000000000
> Total Liabilities 
0
0
0
28,060
30,622
32,668
32,539
34,402
43,994
39,075
61,707
57,250
41,242
39,365
42,354
40,449
52,404
54,458
54,862
51,719
61,657
61,518
64,775
64,728
78,893
77,848
77,862
79,417
88,263
95,203
99,216
100,584
118,483
114,690
154,443
148,590
183,986
181,130
186,638
180,203
205,895
209,468
208,528
208,121
218,800
203,935
234,719
227,943
252,850
254,197
247,777
239,900
260,997
251,798
242,541
230,932
248,401
240,653
223,919
203,371
190,732
167,052
167,052190,732203,371223,919240,653248,401230,932242,541251,798260,997239,900247,777254,197252,850227,943234,719203,935218,800208,121208,528209,468205,895180,203186,638181,130183,986148,590154,443114,690118,483100,58499,21695,20388,26379,41777,86277,84878,89364,72864,77561,51861,65751,71954,86254,45852,40440,44942,35439,36541,24257,25061,70739,07543,99434,40232,53932,66830,62228,060000
   > Total Current Liabilities 
0
0
0
24,139
26,476
28,396
28,259
30,234
39,474
34,811
57,619
53,492
37,397
35,715
38,711
36,672
47,564
49,565
49,827
43,788
53,101
55,160
57,344
57,411
70,928
67,148
67,016
65,049
75,350
77,079
80,968
81,349
96,935
91,890
109,831
108,220
131,781
130,463
134,461
134,128
156,010
154,667
153,462
158,966
178,443
163,604
158,401
144,928
167,121
164,329
160,644
155,043
177,023
168,729
170,011
159,090
172,878
170,846
152,714
138,896
167,386
148,802
148,802167,386138,896152,714170,846172,878159,090170,011168,729177,023155,043160,644164,329167,121144,928158,401163,604178,443158,966153,462154,667156,010134,128134,461130,463131,781108,220109,83191,89096,93581,34980,96877,07975,35065,04967,01667,14870,92857,41157,34455,16053,10143,78849,82749,56547,56436,67238,71135,71537,39753,49257,61934,81139,47430,23428,25928,39626,47624,139000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,614
3,612
3,646
5,251
2,820
6,451
5,452
5,908
3,248
5,383
4,444
6,150
2,993
4,769
4,306
6,321
3,214
8,454
4,887
6,423
4,219
3,180
4,023
4,711
4,776
5,148
5,435
5,386
5,968
5,925
5,917
5,621
6,485
7,124
8,053
8,026
7,559
6,956
6,696
6,652
6,254
6,189
5,685
5,284
4,833
5,544
7,761
7,7615,5444,8335,2845,6856,1896,2546,6526,6966,9567,5598,0268,0537,1246,4855,6215,9175,9255,9685,3865,4355,1484,7764,7114,0233,1804,2196,4234,8878,4543,2146,3214,3064,7692,9936,1504,4445,3833,2485,9085,4526,4512,8205,2513,6463,6122,614000000000000000
       Accounts payable 
0
0
0
802
1,022
657
1,290
514
591
329
756
1,060
1,112
724
912
1,429
767
885
861
2,015
875
1,248
1,900
2,489
1,852
1,090
1,153
3,797
1,705
1,847
1,640
3,316
1,563
1,372
1,986
6,851
2,377
3,096
2,884
3,873
2,672
4,726
4,133
8,536
2,982
2,052
1,693
10,830
8,212
8,796
13,942
14,446
9,704
11,631
11,136
9,971
8,935
14,285
9,177
11,339
13,739
10,353
10,35313,73911,3399,17714,2858,9359,97111,13611,6319,70414,44613,9428,7968,21210,8301,6932,0522,9828,5364,1334,7262,6723,8732,8843,0962,3776,8511,9861,3721,5633,3161,6401,8471,7053,7971,1531,0901,8522,4891,9001,2488752,0158618857671,4299127241,1121,0607563295915141,2906571,022802000
       Other Current Liabilities 
0
0
0
23,337
25,454
27,739
26,969
29,720
38,883
34,482
56,863
52,432
36,285
34,991
37,799
35,243
46,797
48,680
48,966
41,773
52,226
53,912
55,444
54,922
69,076
66,058
65,863
61,252
73,645
75,232
79,328
78,033
95,372
90,518
107,845
101,369
30,622
28,278
30,608
14,228
34,836
31,480
32,811
17,291
35,865
32,310
32,541
11,376
26,835
30,239
25,188
133,038
160,363
36,240
39,750
35,463
35,822
22,524
18,965
25,473
41,951
33,031
33,03141,95125,47318,96522,52435,82235,46339,75036,240160,363133,03825,18830,23926,83511,37632,54132,31035,86517,29132,81131,48034,83614,22830,60828,27830,622101,369107,84590,51895,37278,03379,32875,23273,64561,25265,86366,05869,07654,92255,44453,91252,22641,77348,96648,68046,79735,24337,79934,99136,28552,43256,86334,48238,88329,72026,96927,73925,45423,337000
   > Long-term Liabilities 
0
0
0
3,921
4,146
4,272
4,280
4,168
4,520
4,264
4,088
3,758
3,845
3,650
3,643
3,777
4,840
4,893
5,035
7,931
8,556
6,358
7,431
7,317
7,965
10,700
10,846
14,368
12,913
18,124
18,248
19,235
21,548
22,800
44,612
40,370
52,205
50,667
52,177
46,075
49,885
54,801
55,066
49,155
40,357
40,331
76,318
83,015
85,729
89,868
87,133
84,857
83,974
83,069
72,530
71,842
75,523
69,807
71,205
64,475
23,346
18,250
18,25023,34664,47571,20569,80775,52371,84272,53083,06983,97484,85787,13389,86885,72983,01576,31840,33140,35749,15555,06654,80149,88546,07552,17750,66752,20540,37044,61222,80021,54819,23518,24818,12412,91314,36810,84610,7007,9657,3177,4316,3588,5567,9315,0354,8934,8403,7773,6433,6503,8453,7584,0884,2644,5204,1684,2804,2724,1463,921000
       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
40,185
54,583
56,055
58,969
56,969
58,014
56,433
57,398
55,372
53,658
54,679
52,947
51,025
0
0
0
00051,02552,94754,67953,65855,37257,39856,43358,01456,96958,96956,05554,58340,1850000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
47,096
48,633
41,570
32,668
32,127
36,132
28,433
29,674
30,899
30,164
26,842
27,541
25,671
17,158
18,183
0
0
0
0
0
0
00000018,18317,15825,67127,54126,84230,16430,89929,67428,43336,13232,12732,66841,57048,63347,09600000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
52,688
54,314
55,947
58,304
61,179
64,108
70,936
54,313
42,596
44,844
45,900
48,501
51,762
53,780
55,136
58,273
60,582
61,642
41,017
45,683
43,407
47,541
51,674
56,298
60,508
65,852
58,029
64,454
69,862
75,015
66,291
74,289
78,984
83,658
83,227
92,444
98,311
107,647
85,519
89,896
101,534
108,777
106,238
118,405
113,011
125,124
124,537
130,995
138,269
150,073
124,798
137,793
146,090
153,184
125,383
138,899
145,176
128,272
131,714
131,714128,272145,176138,899125,383153,184146,090137,793124,798150,073138,269130,995124,537125,124113,011118,405106,238108,777101,53489,89685,519107,64798,31192,44483,22783,65878,98474,28966,29175,01569,86264,45458,02965,85260,50856,29851,67447,54143,40745,68341,01761,64260,58258,27355,13653,78051,76248,50145,90044,84442,59654,31370,93664,10861,17958,30455,94754,31452,688000
   Common Stock
0
0
0
5,272
5,272
5,272
5,272
5,292
5,292
5,394
5,411
5,426
5,426
5,474
5,479
5,554
5,554
5,580
5,592
5,592
5,592
5,592
5,592
5,592
5,592
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,620
5,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,6205,5925,5925,5925,5925,5925,5925,5925,5805,5545,5545,4795,4745,4265,4265,4115,3945,2925,2925,2725,2725,2725,272000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-2,441
0
0
0
-3,614
0
0
0
0
0
0
0
-7,028
16,325
16,337
16,354
-9,817
34,861
34,876
34,890
-12,767
20,915
25,074
25,058
-14,886
25,054
25,054
25,054
-17,794
25,096
25,099
25,097
-21,904
24,960
25,051
25,049
-26,280
24,857
24,930
25,346
-54,211
22,029
22,850
22,816
-66,023
143
546
455
338
248
273
473
643
645
643
662
646
646
647
647646646662643645643473273248338455546143-66,02322,81622,85022,029-54,21125,34624,93024,857-26,28025,04925,05124,960-21,90425,09725,09925,096-17,79425,05425,05425,054-14,88625,05825,07420,915-12,76734,89034,87634,861-9,81716,35416,33716,325-7,0280000000-3,614000-2,441000
   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
22,644
22,644
22,644
22,644
22,644
22,644
22,644
22,644
22,644
22,644
22,644
22,644
22,644
0
0
0
00022,64422,64422,64422,64422,64422,64422,64422,64422,64422,64422,64422,64422,6440000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
42,593
40,521
40,808
41,057
45,026
41,646
46,003
26,766
27,341
27,615
29,575
29,966
38,684
15,354
17,065
17,451
44,207
-455
-432
-432
33,241
-424
25,074
25,058
39,940
25,054
25,054
0
42,854
0
0
0
46,864
0
-89
25,049
50,697
24,857
24,930
0
76,795
0
0
22,816
88,797
22,644
22,644
22,644
22,982
22,893
22,644
22,644
22,644
22,645
22,644
22,645
22,644
22,644
22,644
22,64422,64422,64422,64522,64422,64522,64422,64422,64422,89322,98222,64422,64422,64488,79722,8160076,795024,93024,85750,69725,049-89046,86400042,854025,05425,05439,94025,05825,074-42433,241-432-432-45544,20717,45117,06515,35438,68429,96629,57527,61527,34126,76646,00341,64645,02641,05740,80840,52142,593000



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.