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

Patrizia AG
Buy, Hold or Sell?

Let's analyze Patrizia together

I guess you are interested in Patrizia AG. 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 Patrizia AG. 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 Patrizia AG

I send you an email if I find something interesting about Patrizia AG.

1. Quick Overview

1.1. Quick analysis of Patrizia (30 sec.)










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

How much money do you get?

How much money do you get?
€0.77
When do you have the money?
1 year
How often do you get paid?
62.5%

What is your share worth?

Current worth
€13.94
Expected worth in 1 year
€13.15
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
€-0.10
Return On Investment
-1.1%

For what price can you sell your share?

Current Price per Share
€8.83
Expected price per share
€8.0060253658537 - €9.490438697318
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Patrizia (5 min.)




Live pricePrice per Share (EOD)
€8.83
Intrinsic Value Per Share
€-11.19 - €10.39
Total Value Per Share
€2.75 - €24.33

2.2. Growth of Patrizia (5 min.)




Is Patrizia growing?

Current yearPrevious yearGrowGrow %
How rich?$1.3b$1.4b-$101.9m-7.5%

How much money is Patrizia making?

Current yearPrevious yearGrowGrow %
Making money-$1.1m-$489.3k-$636.6k-56.5%
Net Profit Margin-0.6%1.2%--

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

2.3. Financial Health of Patrizia (5 min.)




2.4. Comparing to competitors in the Real Estate Services industry (5 min.)




  Industry Rankings (Real Estate Services)  


Richest
#70 / 445

Most Revenue
#161 / 445

Most Profit
#287 / 445

Most Efficient
#247 / 445
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Patrizia is €8.83. 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 Patrizia.
  • 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 Patrizia, 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 €13.94. Based on the TTM, the Book Value Change Per Share is €-0.20 per quarter. Based on the YOY, the Book Value Change Per Share is €-0.02 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 €0.17 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Patrizia.

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 Eps-0.11-1.2%-0.01-0.1%0.000.0%0.070.7%0.192.2%
Usd Book Value Change Per Share-0.15-1.7%-0.22-2.5%-0.03-0.3%0.040.4%0.273.1%
Usd Dividend Per Share0.384.3%0.192.2%0.283.2%0.283.1%0.182.0%
Usd Total Gains Per Share0.232.6%-0.03-0.3%0.262.9%0.313.5%0.455.1%
Usd Price Per Share7.92-8.75-11.51-17.63-19.02-
Price to Earnings Ratio-18.32-5.22--3.14-30.20-2.10-
Price-to-Total Gains Ratio35.10-22.63-81.21-36.83--102.99-
Price to Book Ratio0.51-0.56-0.68-1.10-1.75-
Price-to-Total Gains Ratio35.10-22.63-81.21-36.83--102.99-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share9.819843
Number of shares101
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.190.28
Usd Book Value Change Per Share-0.220.04
Usd Total Gains Per Share-0.030.31
Gains per Quarter (101 shares)-2.8131.60
Gains per Year (101 shares)-11.25126.39
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
178-89-2111215116
2155-178-3222429242
3233-267-4333544368
4311-356-5444758494
5389-445-6555973620
6466-534-7667188746
7544-623-87783102872
8622-712-98894117998
9699-801-10910061311124
10777-890-12011181461250

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 Share2.02.00.050.0%8.04.00.066.7%15.05.00.075.0%32.08.00.080.0%48.014.00.077.4%
Book Value Change Per Share1.03.00.025.0%4.08.00.033.3%9.011.00.045.0%23.017.00.057.5%36.023.03.058.1%
Dividend per Share3.00.01.075.0%11.00.01.091.7%18.00.02.090.0%25.00.015.062.5%25.00.037.040.3%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%16.04.00.080.0%31.09.00.077.5%44.015.03.071.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Patrizia AG 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---0.137-0.198+44%-0.023-83%0.032-522%0.243-156%
Book Value Per Share--13.93814.150-1%15.213-8%14.443-3%11.553+21%
Current Ratio--1.3581.949-30%3.175-57%3.359-60%3.424-60%
Debt To Asset Ratio--0.3840.389-1%0.347+11%0.355+8%0.382+0%
Debt To Equity Ratio--0.6640.6670%0.555+20%0.573+16%0.717-7%
Dividend Per Share--0.3400.173+97%0.253+34%0.249+37%0.162+110%
Eps---0.097-0.012-88%0.000-100%0.059-266%0.172-157%
Free Cash Flow Per Share---0.1670.123-236%0.242-169%0.168-199%0.252-166%
Free Cash Flow To Equity Per Share---0.7050.058-1314%-0.012-98%-0.051-93%0.103-784%
Gross Profit Margin--1.0000.971+3%1.030-3%0.907+10%0.920+9%
Intrinsic Value_10Y_max--10.395--------
Intrinsic Value_10Y_min---11.186--------
Intrinsic Value_1Y_max--1.014--------
Intrinsic Value_1Y_min--0.421--------
Intrinsic Value_3Y_max--3.068--------
Intrinsic Value_3Y_min---0.064--------
Intrinsic Value_5Y_max--5.148--------
Intrinsic Value_5Y_min---2.000--------
Market Cap761401151.680+19%613949739.520678190267.040-9%892469073.600-31%1408286171.804-56%1540156953.602-60%
Net Profit Margin---0.119-0.006-95%0.012-1068%0.071-268%0.125-195%
Operating Margin---0.063-0.012-82%0.057-211%0.119-153%0.178-135%
Operating Ratio--1.0911.039+5%1.038+5%0.982+11%0.964+13%
Pb Ratio0.634+19%0.5110.556-8%0.681-25%1.105-54%1.755-71%
Pe Ratio-22.720-24%-18.3205.221-451%-3.140-83%30.198-161%2.098-973%
Price Per Share8.830+19%7.1207.865-9%10.350-31%15.856-55%17.106-58%
Price To Free Cash Flow Ratio-13.238-24%-10.674150.080-107%34.334-131%-94.680+787%-49.108+360%
Price To Total Gains Ratio43.531+19%35.10122.628+55%81.209-57%36.830-5%-102.991+393%
Quick Ratio--0.5621.454-61%2.860-80%2.796-80%2.459-77%
Return On Assets---0.004-0.001-87%0.000-96%0.003-262%0.011-138%
Return On Equity---0.007-0.001-86%0.000-94%0.004-280%0.021-135%
Total Gains Per Share--0.203-0.025+112%0.230-12%0.281-28%0.405-50%
Usd Book Value--1336555143.0001356879048.525-1%1458865013.100-8%1416873229.200-6%1144357377.983+17%
Usd Book Value Change Per Share---0.153-0.220+44%-0.026-83%0.036-522%0.270-156%
Usd Book Value Per Share--15.50015.736-1%16.919-8%16.062-3%12.848+21%
Usd Dividend Per Share--0.3780.192+97%0.281+34%0.277+37%0.180+110%
Usd Eps---0.108-0.013-88%0.000-100%0.065-266%0.191-157%
Usd Free Cash Flow---15990885.90011781309.375-236%23169491.400-169%16562838.930-197%25736996.670-162%
Usd Free Cash Flow Per Share---0.1850.137-236%0.269-169%0.187-199%0.280-166%
Usd Free Cash Flow To Equity Per Share---0.7840.065-1314%-0.014-98%-0.057-93%0.115-784%
Usd Market Cap846754220.783+19%682773505.320754215395.975-9%992514856.751-31%1566155051.663-56%1712808548.101-60%
Usd Price Per Share9.820+19%7.9188.747-9%11.510-31%17.633-55%19.023-58%
Usd Profit---9317173.800-1126001.250-88%-489324.000-95%5810166.450-260%17294739.743-154%
Usd Revenue--78224001.90084996412.875-8%88581545.250-12%90165398.070-13%105968200.058-26%
Usd Total Gains Per Share--0.226-0.028+112%0.256-12%0.313-28%0.450-50%
 EOD+6 -2MRQTTM+14 -22YOY+6 -305Y+6 -3010Y+11 -25

3.3 Fundamental Score

Let's check the fundamental score of Patrizia AG based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-22.720
Price to Book Ratio (EOD)Between0-10.634
Net Profit Margin (MRQ)Greater than0-0.119
Operating Margin (MRQ)Greater than0-0.063
Quick Ratio (MRQ)Greater than10.562
Current Ratio (MRQ)Greater than11.358
Debt to Asset Ratio (MRQ)Less than10.384
Debt to Equity Ratio (MRQ)Less than10.664
Return on Equity (MRQ)Greater than0.15-0.007
Return on Assets (MRQ)Greater than0.05-0.004
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Patrizia AG based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5078.027
Ma 20Greater thanMa 508.181
Ma 50Greater thanMa 1007.556
Ma 100Greater thanMa 2007.644
OpenGreater thanClose8.710
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Patrizia AG

With operations around the world, PATRIZIA has been offering investment opportunities in real estate and infrastructure assets for institutional, semi-professional and private investors for 40 years. PATRIZIA manages approx. EUR 57bn in assets and employs around 1,000 professionals at 28 locations worldwide. PATRIZIA has been making an impact since 1984 by helping children in need, since 1992 in close collaboration with Bunter Kreis ("colourful circle") in Germany for aftercare of children with severe diseases and since 1999 through its support for the PATRIZIA Foundation. The PATRIZIA Foundation has given more than 600,000 children and young people worldwide access to education, healthcare, and a safe home to get the chance to live a better self-determined life over the last 25 years.

Fundamental data was last updated by Penke on 2024-09-09 18:48:02.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
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 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.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is cheap.
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 Patrizia earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Patrizia to the Real Estate Services industry mean.
  • A Net Profit Margin of -11.9% means that €-0.12 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Patrizia AG:

  • The MRQ is -11.9%. The company is making a huge loss. -2
  • The TTM is -0.6%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ-11.9%TTM-0.6%-11.3%
TTM-0.6%YOY1.2%-1.9%
TTM-0.6%5Y7.1%-7.7%
5Y7.1%10Y12.5%-5.4%
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-11.9%3.1%-15.0%
TTM-0.6%1.2%-1.8%
YOY1.2%4.6%-3.4%
5Y7.1%8.6%-1.5%
10Y12.5%12.6%-0.1%
4.3.1.2. Return on Assets

Shows how efficient Patrizia is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Patrizia to the Real Estate Services industry mean.
  • -0.4% Return on Assets means that Patrizia generated €0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Patrizia AG:

  • The MRQ is -0.4%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.4%TTM-0.1%-0.4%
TTM-0.1%YOY0.0%0.0%
TTM-0.1%5Y0.3%-0.3%
5Y0.3%10Y1.1%-0.9%
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.4%0.3%-0.7%
TTM-0.1%0.2%-0.3%
YOY0.0%0.4%-0.4%
5Y0.3%0.7%-0.4%
10Y1.1%1.1%+0.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Patrizia to the Real Estate Services industry mean.
  • -0.7% Return on Equity means Patrizia generated €-0.01 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Patrizia AG:

  • The MRQ is -0.7%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -0.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.7%TTM-0.1%-0.6%
TTM-0.1%YOY0.0%-0.1%
TTM-0.1%5Y0.4%-0.5%
5Y0.4%10Y2.1%-1.7%
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.7%0.7%-1.4%
TTM-0.1%0.6%-0.7%
YOY0.0%0.9%-0.9%
5Y0.4%1.4%-1.0%
10Y2.1%2.4%-0.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Patrizia AG.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Patrizia is operating .

  • Measures how much profit Patrizia 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 Patrizia to the Real Estate Services industry mean.
  • An Operating Margin of -6.3% means the company generated €-0.06  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Patrizia AG:

  • The MRQ is -6.3%. The company is operating very inefficient. -2
  • The TTM is -1.2%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-6.3%TTM-1.2%-5.2%
TTM-1.2%YOY5.7%-6.8%
TTM-1.2%5Y11.9%-13.0%
5Y11.9%10Y17.8%-6.0%
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.3%18.9%-25.2%
TTM-1.2%9.5%-10.7%
YOY5.7%15.3%-9.6%
5Y11.9%14.2%-2.3%
10Y17.8%15.3%+2.5%
4.3.2.2. Operating Ratio

Measures how efficient Patrizia is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate Services industry mean).
  • An Operation Ratio of 1.09 means that the operating costs are €1.09 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Patrizia AG:

  • The MRQ is 1.091. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.039. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.091TTM1.039+0.052
TTM1.039YOY1.038+0.001
TTM1.0395Y0.982+0.057
5Y0.98210Y0.964+0.018
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0911.099-0.008
TTM1.0391.088-0.049
YOY1.0381.0380.000
5Y0.9821.057-0.075
10Y0.9641.021-0.057
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Patrizia AG.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Real Estate Services industry mean).
  • A Current Ratio of 1.36 means the company has €1.36 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Patrizia AG:

  • The MRQ is 1.358. The company is just able to pay all its short-term debts.
  • The TTM is 1.949. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.358TTM1.949-0.591
TTM1.949YOY3.175-1.226
TTM1.9495Y3.359-1.410
5Y3.35910Y3.424-0.065
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3581.419-0.061
TTM1.9491.475+0.474
YOY3.1751.576+1.599
5Y3.3591.764+1.595
10Y3.4241.826+1.598
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Patrizia to the Real Estate Services industry mean.
  • A Quick Ratio of 0.56 means the company can pay off €0.56 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Patrizia AG:

  • The MRQ is 0.562. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.454. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ0.562TTM1.454-0.892
TTM1.454YOY2.860-1.407
TTM1.4545Y2.796-1.342
5Y2.79610Y2.459+0.337
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5620.351+0.211
TTM1.4540.371+1.083
YOY2.8600.708+2.152
5Y2.7960.953+1.843
10Y2.4591.022+1.437
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Patrizia AG.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Patrizia assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Patrizia to Real Estate Services industry mean.
  • A Debt to Asset Ratio of 0.38 means that Patrizia assets are financed with 38.4% credit (debt) and the remaining percentage (100% - 38.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Patrizia AG:

  • The MRQ is 0.384. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.389. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.384TTM0.389-0.005
TTM0.389YOY0.347+0.042
TTM0.3895Y0.355+0.034
5Y0.35510Y0.382-0.027
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3840.520-0.136
TTM0.3890.517-0.128
YOY0.3470.518-0.171
5Y0.3550.517-0.162
10Y0.3820.525-0.143
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Patrizia to the Real Estate Services industry mean.
  • A Debt to Equity ratio of 66.4% means that company has €0.66 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Patrizia AG:

  • The MRQ is 0.664. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.667. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.664TTM0.667-0.002
TTM0.667YOY0.555+0.112
TTM0.6675Y0.573+0.094
5Y0.57310Y0.717-0.144
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6641.084-0.420
TTM0.6671.085-0.418
YOY0.5551.070-0.515
5Y0.5731.163-0.590
10Y0.7171.257-0.540
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 Patrizia generates.

  • Above 15 is considered overpriced but always compare Patrizia to the Real Estate Services industry mean.
  • A PE ratio of -18.32 means the investor is paying €-18.32 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Patrizia AG:

  • The EOD is -22.720. Based on the earnings, the company is expensive. -2
  • The MRQ is -18.320. Based on the earnings, the company is expensive. -2
  • The TTM is 5.221. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-22.720MRQ-18.320-4.400
MRQ-18.320TTM5.221-23.542
TTM5.221YOY-3.140+8.361
TTM5.2215Y30.198-24.977
5Y30.19810Y2.098+28.100
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
EOD-22.7205.381-28.101
MRQ-18.3205.312-23.632
TTM5.2215.219+0.002
YOY-3.1406.768-9.908
5Y30.1989.334+20.864
10Y2.09810.023-7.925
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 Patrizia AG:

  • The EOD is -13.238. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -10.674. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 150.080. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-13.238MRQ-10.674-2.564
MRQ-10.674TTM150.080-160.755
TTM150.080YOY34.334+115.747
TTM150.0805Y-94.680+244.761
5Y-94.68010Y-49.108-45.572
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
EOD-13.2384.590-17.828
MRQ-10.6745.020-15.694
TTM150.0804.552+145.528
YOY34.3343.297+31.037
5Y-94.6805.032-99.712
10Y-49.1085.270-54.378
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 Patrizia is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Real Estate Services industry mean).
  • A PB ratio of 0.51 means the investor is paying €0.51 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Patrizia AG:

  • The EOD is 0.634. Based on the equity, the company is cheap. +2
  • The MRQ is 0.511. Based on the equity, the company is cheap. +2
  • The TTM is 0.556. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.634MRQ0.511+0.123
MRQ0.511TTM0.556-0.046
TTM0.556YOY0.681-0.125
TTM0.5565Y1.105-0.548
5Y1.10510Y1.755-0.650
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
EOD0.6340.741-0.107
MRQ0.5110.757-0.246
TTM0.5560.763-0.207
YOY0.6810.851-0.170
5Y1.1051.063+0.042
10Y1.7551.187+0.568
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-06-302023-09-302023-12-312024-03-312024-06-30
Short-term Investments  71,333-52,22519,108-8,61110,49725,18035,677-113,191-77,514



6.2. Latest Balance Sheet

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

Summary
Total Assets1,950,618
Total Liabilities748,788
Total Stockholder Equity1,126,968
 As reported
Total Liabilities 748,788
Total Stockholder Equity+ 1,126,968
Total Assets = 1,950,618

Assets

Total Assets1,950,618
Total Current Assets380,675
Long-term Assets1,569,943
Total Current Assets
Cash And Cash Equivalents 181,041
Short-term Investments -77,514
Net Receivables 53,984
Inventory 281
Total Current Assets  (as reported)380,675
Total Current Assets  (calculated)157,792
+/- 222,883
Long-term Assets
Property Plant Equipment 75,297
Goodwill 379,797
Intangible Assets 90,755
Long-term Assets Other 177,516
Long-term Assets  (as reported)1,569,943
Long-term Assets  (calculated)723,365
+/- 846,578

Liabilities & Shareholders' Equity

Total Current Liabilities280,366
Long-term Liabilities468,421
Total Stockholder Equity1,126,968
Total Current Liabilities
Short-term Debt 55,593
Short Long Term Debt 46,828
Other Current Liabilities 224,773
Total Current Liabilities  (as reported)280,366
Total Current Liabilities  (calculated)327,194
+/- 46,828
Long-term Liabilities
Long term Debt 249,935
Capital Lease Obligations 50,333
Long-term Liabilities Other 1
Long-term Liabilities  (as reported)468,421
Long-term Liabilities  (calculated)300,269
+/- 168,152
Total Stockholder Equity
Common Stock86,229
Retained Earnings 841,198
Accumulated Other Comprehensive Income 7,134
Other Stockholders Equity 192,407
Total Stockholder Equity (as reported)1,126,968
Total Stockholder Equity (calculated)1,126,968
+/-0
Other
Capital Stock86,229
Cash and Short Term Investments 181,041
Common Stock Shares Outstanding 85,954
Liabilities and Stockholders Equity 1,950,619
Net Debt 166,055
Net Invested Capital 1,423,731
Net Working Capital 100,309
Property Plant and Equipment Gross 75,297
Short Long Term Debt Total 347,096



6.3. 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
1,426,423
1,384,223
1,337,181
1,299,093
1,214,548
1,228,823
1,239,987
1,181,579
1,102,284
1,075,305
1,041,010
1,016,088
951,553
946,783
970,288
898,484
892,715
922,495
826,850
807,355
741,176
715,122
1,639,809
1,650,098
1,631,831
1,197,697
995,184
1,053,573
993,259
1,037,250
1,337,133
1,212,161
1,252,394
1,747,882
1,797,980
1,731,208
1,778,446
1,796,573
1,807,980
1,813,642
1,987,080
1,963,879
1,917,452
1,913,745
1,962,083
1,979,413
1,910,878
1,928,823
2,061,457
2,183,463
1,924,309
1,951,356
2,045,874
2,049,269
1,989,144
2,018,426
1,999,105
2,019,259
1,950,618
1,950,6182,019,2591,999,1052,018,4261,989,1442,049,2692,045,8741,951,3561,924,3092,183,4632,061,4571,928,8231,910,8781,979,4131,962,0831,913,7451,917,4521,963,8791,987,0801,813,6421,807,9801,796,5731,778,4461,731,2081,797,9801,747,8821,252,3941,212,1611,337,1331,037,250993,2591,053,573995,1841,197,6971,631,8311,650,0981,639,809715,122741,176807,355826,850922,495892,715898,484970,288946,783951,5531,016,0881,041,0101,075,3051,102,2841,181,5791,239,9871,228,8231,214,5481,299,0931,337,1811,384,2231,426,423000
   > Total Current Assets 
0
0
0
763,498
721,518
679,280
653,271
591,520
558,598
571,305
556,060
505,277
477,304
457,093
480,425
488,130
512,907
497,690
450,723
502,679
560,027
482,012
480,009
436,929
423,787
1,352,158
1,370,943
1,376,588
931,005
740,405
801,022
734,446
780,299
1,081,438
952,715
976,494
790,174
824,168
755,604
776,184
786,506
759,655
771,261
961,356
965,605
919,149
893,838
929,065
926,208
848,051
862,499
994,312
916,486
662,127
671,922
799,888
813,038
742,472
784,380
517,626
550,196
380,675
380,675550,196517,626784,380742,472813,038799,888671,922662,127916,486994,312862,499848,051926,208929,065893,838919,149965,605961,356771,261759,655786,506776,184755,604824,168790,174976,494952,7151,081,438780,299734,446801,022740,405931,0051,376,5881,370,9431,352,158423,787436,929480,009482,012560,027502,679450,723497,690512,907488,130480,425457,093477,304505,277556,060571,305558,598591,520653,271679,280721,518763,498000
       Cash And Cash Equivalents 
0
0
0
56,183
53,530
58,801
64,124
70,537
42,210
21,393
63,629
31,828
37,160
29,388
68,861
38,135
119,054
111,568
79,539
104,136
91,358
119,589
123,339
143,961
160,806
126,477
174,127
179,141
443,352
371,451
434,620
440,219
454,317
689,554
531,949
382,675
385,173
414,280
434,329
330,598
328,947
352,020
407,260
449,084
457,770
502,891
437,497
495,454
466,339
368,572
384,246
341,260
366,440
288,487
295,907
349,518
357,592
306,332
334,495
340,181
352,158
181,041
181,041352,158340,181334,495306,332357,592349,518295,907288,487366,440341,260384,246368,572466,339495,454437,497502,891457,770449,084407,260352,020328,947330,598434,329414,280385,173382,675531,949689,554454,317440,219434,620371,451443,352179,141174,127126,477160,806143,961123,339119,58991,358104,13679,539111,568119,05438,13568,86129,38837,16031,82863,62921,39342,21070,53764,12458,80153,53056,183000
       Short-term Investments 
0
0
0
3,416
0
0
0
0
1,649
1,684
1,697
1,634
1,093
10
10
60
60
89
96
96
84,996
86
86
86
64
69
54
54
69
44
44
44
210
11,010
11,010
5,010
5,010
4,010
4,012
3,011
3,011
2,011
2,011
1,011
1,011
11
11
11
20,557
20,637
15,758
15,752
11
150,879
27,264
101,982
30,701
71,333
19,108
10,497
35,677
-77,514
-77,51435,67710,49719,10871,33330,701101,98227,264150,8791115,75215,75820,63720,5571111111,0111,0112,0112,0113,0113,0114,0124,0105,0105,01011,01011,010210444444695454696486868684,996969689606010101,0931,6341,6971,6841,64900003,416000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,426
25,829
5,476
9,298
5,432
25,321
6,336
7,608
7,454
37,793
7,449
7,464
9,343
129,055
8,662
11,046
13,401
105,150
10,280
7,451
6,796
480,031
8,145
8,638
110,899
355,087
179,564
168,421
314,444
376,444
395,790
238,441
197,626
357,003
61,409
61,313
415,637
405,742
63,188
180,960
320,835
170,361
249,333
147,097
77,146
199,354
46,992
53,984
53,98446,992199,35477,146147,097249,333170,361320,835180,96063,188405,742415,63761,31361,409357,003197,626238,441395,790376,444314,444168,421179,564355,087110,8998,6388,145480,0316,7967,45110,280105,15013,40111,0468,662129,0559,3437,4647,44937,7937,4547,6086,33625,3215,4329,2985,47625,82937,42600000000000000
       Other Current Assets 
0
0
0
31,307
12,735
22,309
14,100
10,545
16,406
20,297
30,703
64,286
49,447
44,571
43,585
78,186
51,799
42,649
55,879
63,923
64,450
40,348
44,776
56,395
64,453
68,654
76,930
10,396
106,987
84,044
99,507
6,102
77,950
140,388
282,666
8,987
285,908
269,181
243,197
15,954
385,547
353,941
-1
21,609
-1
397,468
434,753
61,950
419,372
413,421
1
61,762
392,533
14,060
-1
18,246
-1
25,764
-670,390
-550,313
-399,431
-235,025
-235,025-399,431-550,313-670,39025,764-118,246-114,060392,53361,7621413,421419,37261,950434,753397,468-121,609-1353,941385,54715,954243,197269,181285,9088,987282,666140,38877,9506,10299,50784,044106,98710,39676,93068,65464,45356,39544,77640,34864,45063,92355,87942,64951,79978,18643,58544,57149,44764,28630,70320,29716,40610,54514,10022,30912,73531,307000
   > Long-term Assets 
0
0
0
662,925
662,705
657,901
645,822
623,028
670,225
668,682
625,519
597,007
598,001
583,917
535,663
463,423
433,876
472,598
447,761
390,036
362,468
344,838
327,346
304,247
291,335
287,651
279,155
255,243
266,692
254,779
252,551
258,813
256,951
255,695
259,446
275,900
957,708
973,812
975,604
1,002,262
1,010,067
1,048,325
1,042,382
1,025,724
998,274
998,303
1,019,908
1,033,018
1,053,205
1,062,828
1,066,325
1,067,145
1,266,977
1,262,182
1,279,434
1,245,986
1,236,230
1,246,672
1,234,046
1,481,479
1,469,063
1,569,943
1,569,9431,469,0631,481,4791,234,0461,246,6721,236,2301,245,9861,279,4341,262,1821,266,9771,067,1451,066,3251,062,8281,053,2051,033,0181,019,908998,303998,2741,025,7241,042,3821,048,3251,010,0671,002,262975,604973,812957,708275,900259,446255,695256,951258,813252,551254,779266,692255,243279,155287,651291,335304,247327,346344,838362,468390,036447,761472,598433,876463,423535,663583,917598,001597,007625,519668,682670,225623,028645,822657,901662,705662,925000
       Property Plant Equipment 
0
0
0
1,650
1,560
1,473
1,681
1,893
2,337
2,514
2,613
2,762
2,998
3,347
3,459
3,479
4,025
4,092
4,787
4,765
4,722
4,632
4,550
4,476
4,486
5,246
4,764
5,015
5,082
5,095
4,154
4,460
4,477
4,357
4,768
4,483
6,680
6,329
5,953
5,890
19,674
22,680
29,105
31,044
29,917
27,721
32,102
33,211
45,667
45,223
43,109
43,505
41,742
38,975
37,444
36,436
35,549
33,896
33,170
65,876
69,317
75,297
75,29769,31765,87633,17033,89635,54936,43637,44438,97541,74243,50543,10945,22345,66733,21132,10227,72129,91731,04429,10522,68019,6745,8905,9536,3296,6804,4834,7684,3574,4774,4604,1545,0955,0825,0154,7645,2464,4864,4764,5504,6324,7224,7654,7874,0924,0253,4793,4593,3472,9982,7622,6132,5142,3371,8931,6811,4731,5601,650000
       Goodwill 
0
0
0
0
0
0
0
0
610
610
610
610
610
610
610
610
610
610
610
610
610
610
610
610
610
610
610
610
610
610
610
610
610
610
610
7,366
317,044
263,172
262,692
201,109
203,675
204,301
201,714
210,292
207,853
211,231
211,323
212,353
215,563
214,957
214,947
216,444
357,425
371,188
369,427
381,253
375,939
376,213
376,264
376,719
374,334
379,797
379,797374,334376,719376,264376,213375,939381,253369,427371,188357,425216,444214,947214,957215,563212,353211,323211,231207,853210,292201,714204,301203,675201,109262,692263,172317,0447,36661061061061061061061061061061061061061061061061061061061061061061061061061061061000000000
       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
185,026
178,019
541,325
523,997
525,599
575,382
571,822
615,744
605,891
594,751
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000594,751605,891615,744571,822575,382525,599523,997541,325178,019185,0260000000000000000000000000000000000
       Intangible Assets 
0
0
0
539
409
452
1,751
2,811
50,409
50,891
50,866
50,507
49,892
49,843
49,860
50,812
50,378
50,921
51,339
50,602
50,031
49,683
50,366
50,202
49,360
48,646
47,891
46,642
8,444
44,237
46,117
46,188
45,630
45,360
44,691
46,431
46,214
143,277
142,193
177,958
171,626
161,207
157,465
142,220
136,884
137,107
131,755
122,740
118,975
113,500
109,214
105,946
159,573
119,718
115,728
115,214
111,092
107,344
103,595
96,045
93,194
90,755
90,75593,19496,045103,595107,344111,092115,214115,728119,718159,573105,946109,214113,500118,975122,740131,755137,107136,884142,220157,465161,207171,626177,958142,193143,27746,21446,43144,69145,36045,63046,18846,11744,2378,44446,64247,89148,64649,36050,20250,36649,68350,03150,60251,33950,92150,37850,81249,86049,84349,89250,50750,86650,89150,4092,8111,751452409539000
       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
24,351
39,601
46,445
37,037
39,167
41,923
43,270
44,393
-1
47,416
50,368
49,572
-1
57,796
63,833
-1
-1
43,526
44,702
45,304
47,418
11,840
1
11,184
10,853
0
2,019,259
1,950,618
1,950,6182,019,259010,85311,184111,84047,41845,30444,70243,526-1-163,83357,796-149,57250,36847,416-144,39343,27041,92339,16737,03746,44539,60124,3510000000000000000000000000000000000
> Total Liabilities 
0
0
0
1,141,599
1,104,364
1,057,803
1,013,763
919,816
920,691
933,935
880,798
792,209
761,996
725,394
694,018
615,166
605,109
615,942
542,076
518,234
535,908
436,724
417,427
331,128
301,719
1,180,901
1,138,179
1,092,040
434,138
232,013
284,381
242,226
279,660
562,192
469,716
496,002
655,507
669,498
615,722
624,658
622,502
595,309
601,397
750,330
730,944
666,002
662,616
692,577
686,745
601,086
600,276
742,955
848,665
609,256
625,159
720,536
723,680
719,024
749,277
803,320
805,602
748,788
748,788805,602803,320749,277719,024723,680720,536625,159609,256848,665742,955600,276601,086686,745692,577662,616666,002730,944750,330601,397595,309622,502624,658615,722669,498655,507496,002469,716562,192279,660242,226284,381232,013434,1381,092,0401,138,1791,180,901301,719331,128417,427436,724535,908518,234542,076615,942605,109615,166694,018725,394761,996792,209880,798933,935920,691919,8161,013,7631,057,8031,104,3641,141,599000
   > Total Current Liabilities 
0
0
0
1,101,277
1,058,122
1,009,356
966,763
868,830
381,515
396,601
352,202
311,959
297,855
272,284
255,035
269,752
313,135
512,508
436,668
413,918
433,188
334,507
315,694
228,250
200,963
1,033,512
990,874
986,838
365,241
164,812
216,719
194,720
233,573
239,433
146,110
170,331
257,257
242,748
189,224
175,711
160,037
132,278
129,799
269,653
254,065
193,282
182,393
273,363
256,404
250,203
248,279
390,477
364,218
138,412
151,194
260,315
261,973
356,998
387,577
251,075
233,891
280,366
280,366233,891251,075387,577356,998261,973260,315151,194138,412364,218390,477248,279250,203256,404273,363182,393193,282254,065269,653129,799132,278160,037175,711189,224242,748257,257170,331146,110239,433233,573194,720216,719164,812365,241986,838990,8741,033,512200,963228,250315,694334,507433,188413,918436,668512,508313,135269,752255,035272,284297,855311,959352,202396,601381,515868,830966,7631,009,3561,058,1221,101,277000
       Short-term Debt 
0
0
0
1,070,207
1,029,949
972,830
931,912
841,380
353,572
371,934
320,655
275,667
256,314
236,965
218,724
219,050
261,745
435,518
363,742
321,634
325,594
238,534
214,896
121,950
88,211
880,188
868,263
856,828
218,428
22,375
21,175
58,200
110,500
129,000
22,000
22,000
39,762
51,781
4,012
3,011
3,011
8,031
7,569
102,522
101,985
63,432
54,079
117,587
114,788
131,184
130,941
256,600
232,691
25,675
25,450
100,638
111,870
216,981
244,086
99,324
98,536
55,593
55,59398,53699,324244,086216,981111,870100,63825,45025,675232,691256,600130,941131,184114,788117,58754,07963,432101,985102,5227,5698,0313,0113,0114,01251,78139,76222,00022,000129,000110,50058,20021,17522,375218,428856,828868,263880,18888,211121,950214,896238,534325,594321,634363,742435,518261,745219,050218,724236,965256,314275,667320,655371,934353,572841,380931,912972,8301,029,9491,070,207000
       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
22,000
22,000
17,000
0
0
0
0
0
0
93,194
93,264
55,900
46,900
109,200
105,950
121,915
122,145
247,095
223,531
17,337
17,393
91,688
103,722
209,554
237,855
89,000
89,000
46,828
46,82889,00089,000237,855209,554103,72291,68817,39317,337223,531247,095122,145121,915105,950109,20046,90055,90093,26493,19400000017,00022,00022,0000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
1,606
0
0
0
1,914
0
0
0
2,237
0
0
0
4,431
0
0
0
8,467
0
0
0
4,601
0
0
0
3,421
0
0
0
4,161
0
0
0
3,575
0
0
0
1,995
0
0
0
2,706
0
0
0
4,123
0
0
0
151,751
0
0
00151,7510004,1230002,7060001,9950003,5750004,1610003,4210004,6010008,4670004,4310002,2370001,9140001,60600000000000
       Other Current Liabilities 
0
0
0
31,070
28,173
36,526
34,851
27,450
27,943
24,667
31,547
36,292
41,541
35,319
36,311
25,245
51,390
76,990
72,926
35,592
107,594
95,973
100,798
43,936
112,752
153,324
122,611
77,968
146,813
142,437
195,544
67,319
123,073
110,433
124,110
86,489
217,495
190,967
189,224
171,550
160,037
124,247
122,230
23,176
152,080
129,850
128,314
20,259
141,616
119,019
117,338
11,663
131,527
112,737
125,744
154,768
150,103
140,017
143,491
-356
135,355
224,773
224,773135,355-356143,491140,017150,103154,768125,744112,737131,52711,663117,338119,019141,61620,259128,314129,850152,08023,176122,230124,247160,037171,550189,224190,967217,49586,489124,110110,433123,07367,319195,544142,437146,81377,968122,611153,324112,75243,936100,79895,973107,59435,59272,92676,99051,39025,24536,31135,31941,54136,29231,54724,66727,94327,45034,85136,52628,17331,070000
   > Long-term Liabilities 
0
0
0
40,322
46,242
48,447
47,000
50,986
539,176
537,334
528,596
480,250
464,141
453,110
438,983
345,414
291,974
103,434
105,408
104,316
102,720
102,217
101,733
102,878
100,756
147,389
147,305
105,202
68,897
67,201
67,662
47,506
46,087
322,759
323,606
325,671
398,250
426,750
426,498
448,947
462,465
463,031
471,598
480,677
476,879
472,720
480,223
419,214
430,341
350,883
351,997
352,478
484,447
470,844
473,965
460,221
461,707
362,026
361,700
552,245
571,712
468,421
468,421571,712552,245361,700362,026461,707460,221473,965470,844484,447352,478351,997350,883430,341419,214480,223472,720476,879480,677471,598463,031462,465448,947426,498426,750398,250325,671323,606322,75946,08747,50667,66267,20168,897105,202147,305147,389100,756102,878101,733102,217102,720104,316105,408103,434291,974345,414438,983453,110464,141480,250528,596537,334539,17650,98647,00048,44746,24240,322000
       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
318,880
251,811
263,089
185,338
183,785
182,862
181,497
179,861
178,904
176,339
175,315
85,550
85,542
0
0
0
00085,54285,550175,315176,339178,904179,861181,497182,862183,785185,338263,089251,811318,8800000000000000000000000000000000000000000000000
       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
23,606
25,671
98,250
126,750
126,498
148,947
148,828
154,044
159,086
164,836
161,296
158,409
161,343
167,403
167,252
165,545
168,212
169,616
302,948
290,983
295,061
283,882
0
276,476
276,158
0
0
0
000276,158276,4760283,882295,061290,983302,948169,616168,212165,545167,252167,403161,343158,409161,296164,836159,086154,044148,828148,947126,498126,75098,25025,67123,6060000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
284,824
278,991
279,378
285,330
294,732
308,132
303,356
297,990
310,075
311,770
314,107
320,593
334,831
340,159
352,858
354,975
373,083
385,259
388,871
388,759
409,239
412,594
421,593
483,983
521,601
726,583
725,696
731,983
749,342
755,899
773,250
740,754
754,701
1,086,088
1,119,757
1,105,440
1,143,106
1,163,605
1,200,968
1,199,745
1,206,391
1,202,204
1,219,556
1,218,329
1,237,241
1,260,025
1,276,328
1,293,103
1,282,808
1,298,477
1,278,104
1,289,253
1,258,992
1,260,580
1,221,693
1,220,177
1,156,232
1,161,125
1,126,968
1,126,9681,161,1251,156,2321,220,1771,221,6931,260,5801,258,9921,289,2531,278,1041,298,4771,282,8081,293,1031,276,3281,260,0251,237,2411,218,3291,219,5561,202,2041,206,3911,199,7451,200,9681,163,6051,143,1061,105,4401,119,7571,086,088754,701740,754773,250755,899749,342731,983725,696726,583521,601483,983421,593412,594409,239388,759388,871385,259373,083354,975352,858340,159334,831320,593314,107311,770310,075297,990303,356308,132294,732285,330279,378278,991284,824000
   Common Stock
0
0
0
52,130
52,130
52,130
52,130
52,130
52,130
52,130
52,130
52,130
52,130
52,130
57,343
57,343
57,343
57,343
63,077
63,077
63,077
63,077
69,385
69,385
69,385
69,385
76,324
76,324
76,324
76,324
83,956
83,956
83,956
83,956
90,142
89,555
89,555
90,918
90,995
91,060
91,060
91,060
91,060
91,060
90,635
89,683
89,683
89,683
89,683
89,348
88,977
88,620
88,795
88,240
87,464
86,175
85,520
85,803
85,792
85,844
85,844
86,229
86,22985,84485,84485,79285,80385,52086,17587,46488,24088,79588,62088,97789,34889,68389,68389,68389,68390,63591,06091,06091,06091,06091,06090,99590,91889,55589,55590,14283,95683,95683,95683,95676,32476,32476,32476,32469,38569,38569,38569,38563,07763,07763,07763,07757,34357,34357,34357,34352,13052,13052,13052,13052,13052,13052,13052,13052,13052,13052,130000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-2,564
0
0
0
-3,036
0
0
0
-3,966
0
0
0
-4,138
-378
-257
-121
-5,385
535
806
1,034
-6,745
1,535
2,008
177
-6,655
-9,020
-8,047
-9,526
-7,267
-10,114
-11,241
-11,267
-7,026
119,142
141,386
141,939
-10,249
197,418
230,297
227,194
-21,152
211,428
208,598
223,094
-29,249
-4,570
-5,754
-5,918
2,921
2,243
400
-3,537
2,810
-1,967
446
338
-405
-937
7,134
7,134-937-405338446-1,9672,810-3,5374002,2432,921-5,918-5,754-4,570-29,249223,094208,598211,428-21,152227,194230,297197,418-10,249141,939141,386119,142-7,026-11,267-11,241-10,114-7,267-9,526-8,047-9,020-6,6551772,0081,535-6,7451,034806535-5,385-121-257-378-4,138000-3,966000-3,036000-2,564000
   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
155,222
147,561
128,652
128,652
129,751
129,751
122,444
114,641
89,831
93,837
86,597
78,020
67,181
60,392
62,655
62,664
0
0
0
00062,66462,65560,39267,18178,02086,59793,83789,831114,641122,444129,751129,751128,652128,652147,561155,2220000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
213,224
209,434
210,900
212,205
217,358
217,914
215,120
215,142
220,060
214,558
214,762
210,082
214,818
210,771
210,892
205,281
211,256
205,402
205,399
199,086
206,856
199,081
199,081
192,142
197,928
183,122
184,095
174,984
180,974
174,396
173,269
128,640
125,490
505
505
505
199,874
505
505
505
247,323
505
505
505
276,300
255,516
261,216
265,201
269,547
274,033
282,651
283,876
256,872
247,984
261,767
252,273
151,548
151,548
192,407
192,407151,548151,548252,273261,767247,984256,872283,876282,651274,033269,547265,201261,216255,516276,300505505505247,323505505505199,874505505505125,490128,640173,269174,396180,974174,984184,095183,122197,928192,142199,081199,081206,856199,086205,399205,402211,256205,281210,892210,771214,818210,082214,762214,558220,060215,142215,120217,914217,358212,205210,900209,434213,224000



6.4. Balance Sheets

Currency in EUR. All numbers in thousands.