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

RATIONAL Aktiengesellschaft
Buy, Hold or Sell?

Let's analyze RATIONAL Aktiengesellschaft together

I guess you are interested in RATIONAL Aktiengesellschaft. 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 RATIONAL Aktiengesellschaft. 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 RATIONAL Aktiengesellschaft

I send you an email if I find something interesting about RATIONAL Aktiengesellschaft.

1. Quick Overview

1.1. Quick analysis of RATIONAL Aktiengesellschaft (30 sec.)










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

How much money do you get?

How much money do you get?
€29.91
When do you have the money?
1 year
How often do you get paid?
72.5%

What is your share worth?

Current worth
€61.76
Expected worth in 1 year
€68.17
How sure are you?
95.0%

+ What do you gain per year?

Total Gains per Share
€33.41
Return On Investment
3.8%

For what price can you sell your share?

Current Price per Share
€874.50
Expected price per share
€737.50 - €923.00
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of RATIONAL Aktiengesellschaft (5 min.)




Live pricePrice per Share (EOD)
€874.50
Intrinsic Value Per Share
€164.86 - €308.04
Total Value Per Share
€226.62 - €369.79

2.2. Growth of RATIONAL Aktiengesellschaft (5 min.)




Is RATIONAL Aktiengesellschaft growing?

Current yearPrevious yearGrowGrow %
How rich?$777.7m$733m$74.5m9.2%

How much money is RATIONAL Aktiengesellschaft making?

Current yearPrevious yearGrowGrow %
Making money$62.7m$61.1m$1.5m2.5%
Net Profit Margin19.8%19.6%--

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

2.3. Financial Health of RATIONAL Aktiengesellschaft (5 min.)




2.4. Comparing to competitors in the Specialty Industrial Machinery industry (5 min.)




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#160 / 736

Most Revenue
#186 / 736

Most Profit
#90 / 736
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of RATIONAL Aktiengesellschaft is €874.50. 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 RATIONAL Aktiengesellschaft.
  • 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 RATIONAL Aktiengesellschaft, 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 €61.76. Based on the TTM, the Book Value Change Per Share is €1.60 per quarter. Based on the YOY, the Book Value Change Per Share is €1.52 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 €6.75 per quarter.
Based on historical numbers we can estimate the returns while holding a share of RATIONAL Aktiengesellschaft.

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 Eps5.940.7%5.520.6%5.380.6%3.980.5%3.680.4%
Usd Book Value Change Per Share-8.98-1.0%1.780.2%1.690.2%1.350.2%1.120.1%
Usd Dividend Per Share14.951.7%7.480.9%10.251.2%8.050.9%6.960.8%
Usd Total Gains Per Share5.980.7%9.251.1%11.931.4%9.411.1%8.080.9%
Usd Price Per Share861.24-796.44-646.76-737.85-619.18-
Price to Earnings Ratio36.23-36.00-30.21-109.48-73.38-
Price-to-Total Gains Ratio144.11-119.67-76.58-242.76-161.79-
Price to Book Ratio12.59-11.20-10.06-12.76-13.14-
Price-to-Total Gains Ratio144.11-119.67-76.58-242.76-161.79-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share968.68365
Number of shares1
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share7.488.05
Usd Book Value Change Per Share1.781.35
Usd Total Gains Per Share9.259.41
Gains per Quarter (1 shares)9.259.41
Gains per Year (1 shares)37.0137.63
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
13072732528
2601464641166
390211019716104
41202813812922142
51503617516127180
61794321219333218
72095024922538256
82395728625843294
92696432329049332
102997136032254370

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%62.00.00.0100.0%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%15.05.00.075.0%30.010.00.075.0%44.015.03.071.0%
Dividend per Share2.00.02.050.0%10.00.02.083.3%18.00.02.090.0%29.00.011.072.5%29.00.033.046.8%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%38.02.00.095.0%52.07.03.083.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of RATIONAL Aktiengesellschaft 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---8.1051.602-606%1.523-632%1.223-763%1.010-903%
Book Value Per Share--61.75764.120-4%58.201+6%53.118+16%43.149+43%
Current Ratio--3.4353.717-8%3.453-1%3.760-9%3.913-12%
Debt To Asset Ratio--0.2530.239+6%0.249+2%0.236+7%0.246+3%
Debt To Equity Ratio--0.3380.315+7%0.333+2%0.310+9%0.328+3%
Dividend Per Share--13.5006.750+100%9.250+46%7.270+86%6.288+115%
Eps--5.3654.985+8%4.859+10%3.594+49%3.322+61%
Free Cash Flow Per Share--7.9914.900+63%4.849+65%3.366+137%2.942+172%
Free Cash Flow To Equity Per Share---5.7591.263-556%1.208-577%0.730-889%0.438-1415%
Gross Profit Margin---0.082-0.151+85%-0.143+75%-2.016+2372%-1.101+1250%
Intrinsic Value_10Y_max--308.037--------
Intrinsic Value_10Y_min--164.863--------
Intrinsic Value_1Y_max--18.003--------
Intrinsic Value_1Y_min--12.657--------
Intrinsic Value_3Y_max--63.895--------
Intrinsic Value_3Y_min--41.601--------
Intrinsic Value_5Y_max--121.608--------
Intrinsic Value_5Y_min--74.237--------
Market Cap9943065000.000+11%8840175000.0008175030000.000+8%6638658750.000+33%7573670700.000+17%6355631025.000+39%
Net Profit Margin--0.2070.198+5%0.196+5%0.170+22%0.190+9%
Operating Margin--0.2690.254+6%0.247+9%0.221+22%0.248+9%
Operating Ratio--0.7310.746-2%0.750-3%0.778-6%0.752-3%
Pb Ratio14.160+11%12.59011.203+12%10.056+25%12.758-1%13.144-4%
Pe Ratio40.751+11%36.23136.001+1%30.206+20%109.476-67%73.382-51%
Price Per Share874.500+11%777.500719.000+8%583.875+33%666.110+17%558.983+39%
Price To Free Cash Flow Ratio27.361+11%24.32650.668-52%34.203-29%47.316-49%46.319-47%
Price To Total Gains Ratio162.092+11%144.113119.669+20%76.585+88%242.760-41%161.789-11%
Quick Ratio--2.7564.149-34%3.394-19%3.557-23%4.053-32%
Return On Assets--0.0650.059+10%0.063+3%0.050+29%0.060+9%
Return On Equity--0.0870.078+11%0.084+4%0.067+31%0.080+9%
Total Gains Per Share--5.3958.352-35%10.773-50%8.493-36%7.297-26%
Usd Book Value--777797032.100807568408.075-4%733019921.150+6%668997131.935+16%543437453.845+43%
Usd Book Value Change Per Share---8.9781.775-606%1.687-632%1.355-763%1.118-903%
Usd Book Value Per Share--68.40871.026-4%64.470+6%58.839+16%47.796+43%
Usd Dividend Per Share--14.9547.477+100%10.246+46%8.053+86%6.965+115%
Usd Eps--5.9435.522+8%5.382+10%3.981+49%3.680+61%
Usd Free Cash Flow--100636760.40061719105.525+63%61072208.725+65%42396940.575+137%37057494.293+172%
Usd Free Cash Flow Per Share--8.8515.428+63%5.371+65%3.729+137%3.259+172%
Usd Free Cash Flow To Equity Per Share---6.3801.399-556%1.338-577%0.809-889%0.485-1415%
Usd Market Cap11013933100.500+11%9792261847.5009055480731.000+8%7353642297.375+33%8389355034.390+17%7040132486.393+39%
Usd Price Per Share968.684+11%861.237796.436+8%646.758+33%737.850+17%619.185+39%
Usd Profit--67568592.30062788036.025+8%61195994.200+10%45267932.820+49%41841789.028+61%
Usd Revenue--326573221.700317448542.950+3%311667456.650+5%254938761.165+28%219687676.368+49%
Usd Total Gains Per Share--5.9769.252-35%11.933-50%9.408-36%8.083-26%
 EOD+4 -4MRQTTM+20 -16YOY+23 -135Y+24 -1210Y+24 -12

3.3 Fundamental Score

Let's check the fundamental score of RATIONAL Aktiengesellschaft based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1540.751
Price to Book Ratio (EOD)Between0-114.160
Net Profit Margin (MRQ)Greater than00.207
Operating Margin (MRQ)Greater than00.269
Quick Ratio (MRQ)Greater than12.756
Current Ratio (MRQ)Greater than13.435
Debt to Asset Ratio (MRQ)Less than10.253
Debt to Equity Ratio (MRQ)Less than10.338
Return on Equity (MRQ)Greater than0.150.087
Return on Assets (MRQ)Greater than0.050.065
Total7/10 (70.0%)

3.4 Technical Score

Let's check the technical score of RATIONAL Aktiengesellschaft based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5051.122
Ma 20Greater thanMa 50889.825
Ma 50Greater thanMa 100836.720
Ma 100Greater thanMa 200818.717
OpenGreater thanClose889.000
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About RATIONAL Aktiengesellschaft

RATIONAL Aktiengesellschaft engages in the development, production, and sale of professional cooking systems for industrial kitchens worldwide. The company offers iCombi Pro, a combi-steamer with intelligent cooking processes; iVario Pro, a multi-functional cooking system; iCombi Classic, a multitalented combi-steamer; and ConnectedCooking, a digital kitchen management solution. It also provides accessories, care products, service parts, and services. The company serves restaurants and hotels; catering, such as company canteens, hospitals, schools, universities, military facilities, prisons, and retirement homes; and quick service restaurants, caterers, supermarkets, bakeries, snack outlets, butchers' shops, service stations, and delivery services. It sells its products through independent distribution partners. The company was founded in 1973 and is headquartered in Landsberg am Lech, Germany.

Fundamental data was last updated by Penke on 2024-09-09 19:28:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very 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 expensive.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is overpriced.
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 RATIONAL Aktiengesellschaft earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare RATIONAL Aktiengesellschaft to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 20.7% means that €0.21 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of RATIONAL Aktiengesellschaft:

  • The MRQ is 20.7%. The company is making a huge profit. +2
  • The TTM is 19.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ20.7%TTM19.8%+0.9%
TTM19.8%YOY19.6%+0.1%
TTM19.8%5Y17.0%+2.8%
5Y17.0%10Y19.0%-2.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ20.7%5.9%+14.8%
TTM19.8%5.4%+14.4%
YOY19.6%5.3%+14.3%
5Y17.0%4.6%+12.4%
10Y19.0%4.9%+14.1%
4.3.1.2. Return on Assets

Shows how efficient RATIONAL Aktiengesellschaft is using its assets to generate profit.

  • Above 5% is considered healthy but always compare RATIONAL Aktiengesellschaft to the Specialty Industrial Machinery industry mean.
  • 6.5% Return on Assets means that RATIONAL Aktiengesellschaft generated €0.06 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of RATIONAL Aktiengesellschaft:

  • The MRQ is 6.5%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 5.9%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ6.5%TTM5.9%+0.6%
TTM5.9%YOY6.3%-0.4%
TTM5.9%5Y5.0%+0.9%
5Y5.0%10Y6.0%-0.9%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ6.5%1.1%+5.4%
TTM5.9%1.1%+4.8%
YOY6.3%1.1%+5.2%
5Y5.0%1.0%+4.0%
10Y6.0%1.1%+4.9%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare RATIONAL Aktiengesellschaft to the Specialty Industrial Machinery industry mean.
  • 8.7% Return on Equity means RATIONAL Aktiengesellschaft generated €0.09 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of RATIONAL Aktiengesellschaft:

  • The MRQ is 8.7%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 7.8%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ8.7%TTM7.8%+0.9%
TTM7.8%YOY8.4%-0.6%
TTM7.8%5Y6.7%+1.1%
5Y6.7%10Y8.0%-1.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ8.7%2.3%+6.4%
TTM7.8%2.1%+5.7%
YOY8.4%2.2%+6.2%
5Y6.7%1.9%+4.8%
10Y8.0%2.2%+5.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of RATIONAL Aktiengesellschaft.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient RATIONAL Aktiengesellschaft is operating .

  • Measures how much profit RATIONAL Aktiengesellschaft 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 RATIONAL Aktiengesellschaft to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 26.9% means the company generated €0.27  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of RATIONAL Aktiengesellschaft:

  • The MRQ is 26.9%. The company is operating very efficient. +2
  • The TTM is 25.4%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ26.9%TTM25.4%+1.5%
TTM25.4%YOY24.7%+0.7%
TTM25.4%5Y22.1%+3.3%
5Y22.1%10Y24.8%-2.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ26.9%8.8%+18.1%
TTM25.4%4.3%+21.1%
YOY24.7%6.2%+18.5%
5Y22.1%5.7%+16.4%
10Y24.8%5.2%+19.6%
4.3.2.2. Operating Ratio

Measures how efficient RATIONAL Aktiengesellschaft is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 0.73 means that the operating costs are €0.73 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of RATIONAL Aktiengesellschaft:

  • The MRQ is 0.731. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.746. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.731TTM0.746-0.015
TTM0.746YOY0.750-0.004
TTM0.7465Y0.778-0.032
5Y0.77810Y0.752+0.026
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7311.518-0.787
TTM0.7461.497-0.751
YOY0.7501.505-0.755
5Y0.7781.472-0.694
10Y0.7521.244-0.492
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of RATIONAL Aktiengesellschaft.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 3.43 means the company has €3.43 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of RATIONAL Aktiengesellschaft:

  • The MRQ is 3.435. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.717. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.435TTM3.717-0.283
TTM3.717YOY3.453+0.264
TTM3.7175Y3.760-0.042
5Y3.76010Y3.913-0.153
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.4351.698+1.737
TTM3.7171.699+2.018
YOY3.4531.681+1.772
5Y3.7601.729+2.031
10Y3.9131.649+2.264
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare RATIONAL Aktiengesellschaft to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 2.76 means the company can pay off €2.76 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of RATIONAL Aktiengesellschaft:

  • The MRQ is 2.756. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 4.149. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.756TTM4.149-1.393
TTM4.149YOY3.394+0.756
TTM4.1495Y3.557+0.593
5Y3.55710Y4.053-0.497
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7560.738+2.018
TTM4.1490.783+3.366
YOY3.3940.856+2.538
5Y3.5570.914+2.643
10Y4.0530.934+3.119
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of RATIONAL Aktiengesellschaft.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of RATIONAL Aktiengesellschaft assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare RATIONAL Aktiengesellschaft to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.25 means that RATIONAL Aktiengesellschaft assets are financed with 25.3% credit (debt) and the remaining percentage (100% - 25.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of RATIONAL Aktiengesellschaft:

  • The MRQ is 0.253. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.239. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.253TTM0.239+0.014
TTM0.239YOY0.249-0.010
TTM0.2395Y0.236+0.003
5Y0.23610Y0.246-0.010
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2530.493-0.240
TTM0.2390.491-0.252
YOY0.2490.506-0.257
5Y0.2360.502-0.266
10Y0.2460.491-0.245
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare RATIONAL Aktiengesellschaft to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 33.8% means that company has €0.34 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of RATIONAL Aktiengesellschaft:

  • The MRQ is 0.338. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.315. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.338TTM0.315+0.024
TTM0.315YOY0.333-0.018
TTM0.3155Y0.310+0.005
5Y0.31010Y0.328-0.018
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3380.974-0.636
TTM0.3150.974-0.659
YOY0.3331.052-0.719
5Y0.3101.065-0.755
10Y0.3281.033-0.705
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 RATIONAL Aktiengesellschaft generates.

  • Above 15 is considered overpriced but always compare RATIONAL Aktiengesellschaft to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 36.23 means the investor is paying €36.23 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of RATIONAL Aktiengesellschaft:

  • The EOD is 40.751. Based on the earnings, the company is overpriced. -1
  • The MRQ is 36.231. Based on the earnings, the company is overpriced. -1
  • The TTM is 36.001. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD40.751MRQ36.231+4.520
MRQ36.231TTM36.001+0.230
TTM36.001YOY30.206+5.794
TTM36.0015Y109.476-73.475
5Y109.47610Y73.382+36.094
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD40.75116.920+23.831
MRQ36.23118.090+18.141
TTM36.00119.241+16.760
YOY30.20617.349+12.857
5Y109.47622.046+87.430
10Y73.38227.807+45.575
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 RATIONAL Aktiengesellschaft:

  • The EOD is 27.361. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 24.326. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 50.668. Based on how much money comes from the company's main activities, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD27.361MRQ24.326+3.035
MRQ24.326TTM50.668-26.342
TTM50.668YOY34.203+16.465
TTM50.6685Y47.316+3.352
5Y47.31610Y46.319+0.998
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD27.3612.681+24.680
MRQ24.3263.088+21.238
TTM50.6682.519+48.149
YOY34.2030.751+33.452
5Y47.3161.571+45.745
10Y46.3191.804+44.515
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 RATIONAL Aktiengesellschaft is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 12.59 means the investor is paying €12.59 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of RATIONAL Aktiengesellschaft:

  • The EOD is 14.160. Based on the equity, the company is expensive. -2
  • The MRQ is 12.590. Based on the equity, the company is expensive. -2
  • The TTM is 11.203. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD14.160MRQ12.590+1.571
MRQ12.590TTM11.203+1.387
TTM11.203YOY10.056+1.147
TTM11.2035Y12.758-1.555
5Y12.75810Y13.144-0.386
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD14.1601.884+12.276
MRQ12.5902.090+10.500
TTM11.2032.222+8.981
YOY10.0562.178+7.878
5Y12.7582.491+10.267
10Y13.1442.927+10.217
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 Assets939,852
Total Liabilities237,679
Total Stockholder Equity702,173
 As reported
Total Liabilities 237,679
Total Stockholder Equity+ 702,173
Total Assets = 939,852

Assets

Total Assets939,852
Total Current Assets671,813
Long-term Assets268,039
Total Current Assets
Cash And Cash Equivalents 122,156
Short-term Investments 234,477
Net Receivables 182,521
Inventory 107,760
Total Current Assets  (as reported)671,813
Total Current Assets  (calculated)646,914
+/- 24,899
Long-term Assets
Property Plant Equipment 222,862
Intangible Assets 20,818
Long-term Assets Other 2,510
Long-term Assets  (as reported)268,039
Long-term Assets  (calculated)246,190
+/- 21,849

Liabilities & Shareholders' Equity

Total Current Liabilities195,607
Long-term Liabilities42,072
Total Stockholder Equity702,173
Total Current Liabilities
Short-term Debt 8,955
Accounts payable 35,975
Other Current Liabilities 116,689
Total Current Liabilities  (as reported)195,607
Total Current Liabilities  (calculated)161,619
+/- 33,988
Long-term Liabilities
Capital Lease Obligations 27,200
Long-term Liabilities Other 766
Long-term Liabilities  (as reported)42,072
Long-term Liabilities  (calculated)27,966
+/- 14,106
Total Stockholder Equity
Common Stock11,370
Retained Earnings 667,286
Accumulated Other Comprehensive Income -4,541
Other Stockholders Equity 28,058
Total Stockholder Equity (as reported)702,173
Total Stockholder Equity (calculated)702,173
+/-0
Other
Capital Stock11,370
Cash and Short Term Investments 122,156
Common Stock Shares Outstanding 11,370
Current Deferred Revenue33,988
Liabilities and Stockholders Equity 939,852
Net Debt -94,956
Net Invested Capital 702,173
Net Working Capital 476,206
Short Long Term Debt Total 27,200



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
265,661
268,230
250,635
274,538
305,714
310,208
229,879
253,175
283,189
289,935
262,069
298,466
326,192
336,603
297,234
331,970
377,295
371,636
338,311
382,824
423,398
438,474
397,566
437,338
482,701
487,259
449,928
496,613
539,801
550,717
473,309
529,480
570,699
571,664
506,189
556,095
604,440
644,387
588,980
651,998
698,690
679,970
615,079
645,841
670,746
689,652
710,027
760,915
783,838
817,507
747,625
835,561
899,222
934,116
852,720
917,720
966,847
1,004,761
939,852
939,8521,004,761966,847917,720852,720934,116899,222835,561747,625817,507783,838760,915710,027689,652670,746645,841615,079679,970698,690651,998588,980644,387604,440556,095506,189571,664570,699529,480473,309550,717539,801496,613449,928487,259482,701437,338397,566438,474423,398382,824338,311371,636377,295331,970297,234336,603326,192298,466262,069289,935283,189253,175229,879310,208305,714274,538250,635268,230265,661000
   > Total Current Assets 
0
0
0
204,991
208,062
190,190
215,493
246,299
251,787
172,185
195,254
224,952
232,235
202,431
238,613
264,873
273,731
233,511
267,440
310,402
302,429
264,748
307,351
347,455
361,219
321,688
359,413
395,385
392,801
344,223
386,814
427,525
444,071
359,938
408,421
433,346
428,901
358,243
401,983
442,176
459,643
394,229
453,697
495,084
471,391
405,250
433,956
453,743
474,594
492,775
545,114
565,269
595,208
521,942
602,006
661,929
689,831
605,759
666,324
702,004
739,607
671,813
671,813739,607702,004666,324605,759689,831661,929602,006521,942595,208565,269545,114492,775474,594453,743433,956405,250471,391495,084453,697394,229459,643442,176401,983358,243428,901433,346408,421359,938444,071427,525386,814344,223392,801395,385359,413321,688361,219347,455307,351264,748302,429310,402267,440233,511273,731264,873238,613202,431232,235224,952195,254172,185251,787246,299215,493190,190208,062204,991000
       Cash And Cash Equivalents 
0
0
0
35,629
58,689
36,978
40,080
47,237
69,459
61,415
79,209
70,368
68,458
85,677
85,525
86,420
91,849
77,337
77,785
104,121
101,175
117,097
110,826
106,402
98,092
126,280
136,611
151,992
132,245
116,240
144,942
99,695
110,944
127,823
164,735
196,214
178,723
105,771
136,810
156,766
169,489
120,620
168,400
177,473
154,019
185,996
200,518
225,858
251,284
242,398
307,222
245,714
250,642
180,668
252,216
201,222
136,870
130,886
128,184
125,597
93,933
122,156
122,15693,933125,597128,184130,886136,870201,222252,216180,668250,642245,714307,222242,398251,284225,858200,518185,996154,019177,473168,400120,620169,489156,766136,810105,771178,723196,214164,735127,823110,94499,695144,942116,240132,245151,992136,611126,28098,092106,402110,826117,097101,175104,12177,78577,33791,84986,42085,52585,67768,45870,36879,20961,41569,45947,23740,08036,97858,68935,629000
       Short-term Investments 
0
0
0
96,000
77,000
76,000
100,000
115,900
97,800
25,000
26,900
50,400
63,400
15,000
50,000
0
80,000
55,000
85,000
96,000
93,000
31,000
75,000
119,000
139,000
70,000
95,900
111,250
132,551
88,957
96,000
176,288
180,700
73,300
74,500
908
72,507
65,267
74,337
85,634
85,759
65,513
72,532
100,628
90,688
21,764
23,809
748
13,153
20,814
17,011
671
68,120
57,926
56,800
1,114
238,579
164,029
226,688
265,681
330,933
234,477
234,477330,933265,681226,688164,029238,5791,11456,80057,92668,12067117,01120,81413,15374823,80921,76490,688100,62872,53265,51385,75985,63474,33765,26772,50790874,50073,300180,700176,28896,00088,957132,551111,25095,90070,000139,000119,00075,00031,00093,00096,00085,00055,00080,000050,00015,00063,40050,40026,90025,00097,800115,900100,00076,00077,00096,000000
       Net Receivables 
0
0
0
51,434
48,782
53,144
52,136
58,726
58,454
59,538
57,224
71,685
66,937
69,279
69,980
152,005
147,594
122,751
156,387
178,906
162,091
108,803
156,448
210,475
221,339
154,244
181,027
212,290
213,625
177,115
188,342
286,917
281,778
173,339
183,228
189,318
114,748
119,980
120,221
141,204
125,838
123,056
126,034
150,809
120,669
96,851
112,786
147,281
110,974
148,060
125,114
220,644
152,611
153,908
171,260
342,465
175,219
171,959
166,792
202,456
178,995
182,521
182,521178,995202,456166,792171,959175,219342,465171,260153,908152,611220,644125,114148,060110,974147,281112,78696,851120,669150,809126,034123,056125,838141,204120,221119,980114,748189,318183,228173,339281,778286,917188,342177,115213,625212,290181,027154,244221,339210,475156,448108,803162,091178,906156,387122,751147,594152,00569,98069,27966,93771,68557,22459,53858,45458,72652,13653,14448,78251,434000
       Other Current Assets 
0
0
0
4,106
5,247
5,308
4,358
5,089
5,055
5,511
7,284
7,760
8,855
6,914
7,179
84
7,083
6,537
6,389
206
10,564
10,894
9,831
289
11,026
10,914
11,472
154
14,460
15,546
17,104
1,699
12,025
17,396
15,872
1,224
14,472
15,682
15,042
1,132
15,600
21,259
20,880
152
21,797
17,125
18,319
571
20,075
3,557
18,710
952
22,250
26,403
20,490
831
21,369
23,694
30,313
1,159
23,585
259,376
259,37623,5851,15930,31323,69421,36983120,49026,40322,25095218,7103,55720,07557118,31917,12521,79715220,88021,25915,6001,13215,04215,68214,4721,22415,87217,39612,0251,69917,10415,54614,46015411,47210,91411,0262899,83110,89410,5642066,3896,5377,083847,1796,9148,8557,7607,2845,5115,0555,0894,3585,3085,2474,106000
   > Long-term Assets 
0
0
0
60,670
60,168
60,445
59,045
59,415
58,421
57,694
57,921
58,237
57,700
59,638
59,853
61,319
62,872
63,723
64,530
66,893
69,207
73,563
75,473
75,943
77,255
75,878
77,925
87,316
94,458
105,705
109,799
112,276
106,646
113,371
121,059
137,353
142,763
147,946
154,112
162,264
184,744
194,751
198,301
203,606
208,579
209,829
211,885
217,003
215,058
217,252
215,801
218,569
222,299
225,683
233,555
237,293
244,285
246,961
251,396
264,843
265,154
268,039
268,039265,154264,843251,396246,961244,285237,293233,555225,683222,299218,569215,801217,252215,058217,003211,885209,829208,579203,606198,301194,751184,744162,264154,112147,946142,763137,353121,059113,371106,646112,276109,799105,70594,45887,31677,92575,87877,25575,94375,47373,56369,20766,89364,53063,72362,87261,31959,85359,63857,70058,23757,92157,69458,42159,41559,04560,44560,16860,670000
       Property Plant Equipment 
0
0
0
56,321
55,615
55,167
54,240
54,155
53,372
52,952
52,697
52,414
52,363
52,947
53,488
54,629
56,007
56,918
58,037
59,201
61,376
65,341
66,613
66,748
67,004
66,643
67,273
73,696
74,235
78,197
82,112
85,067
85,856
88,539
95,804
116,413
123,234
129,490
135,631
142,671
162,040
172,371
174,900
183,308
185,917
187,773
190,314
194,977
192,668
195,796
194,588
196,078
197,434
199,176
203,182
203,917
205,927
207,066
207,988
219,307
218,505
222,862
222,862218,505219,307207,988207,066205,927203,917203,182199,176197,434196,078194,588195,796192,668194,977190,314187,773185,917183,308174,900172,371162,040142,671135,631129,490123,234116,41395,80488,53985,85685,06782,11278,19774,23573,69667,27366,64367,00466,74866,61365,34161,37659,20158,03756,91856,00754,62953,48852,94752,36352,41452,69752,95253,37254,15554,24055,16755,61556,321000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
424
0
0
0
424
0
0
0
424
0
0
1,747
424
0
4,298
0
424
0
4,171
0
424
0
0
0
424
0
0
0
424
0
0
0
424
0
0
0
424
0
0
0
424
0
0
0
424
0
0
0042400042400042400042400042400042400042404,171042404,29804241,74700424000424000424000000000000000
       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
8,654
1,500
5,669
5,250
3,239
2,000
794
982
993
1,068
1,107
1,190
1,330
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000001,3301,1901,1071,0689939827942,0003,2395,2505,6691,5008,6540000000000000000000000000000000
       Intangible Assets 
0
0
0
1,259
1,134
1,195
1,192
1,155
1,085
1,065
1,006
1,257
1,218
1,485
0
1,108
1,548
1,679
1,608
1,247
1,576
1,713
1,971
1,808
2,096
2,008
2,134
5,020
6,611
2,681
8,684
8,379
8,410
4,068
8,447
8,101
8,276
8,041
8,103
7,657
7,768
7,623
7,191
6,860
6,963
6,925
6,486
6,084
6,204
5,748
6,653
7,879
10,226
12,027
14,000
15,554
17,723
19,344
20,394
20,805
21,592
20,818
20,81821,59220,80520,39419,34417,72315,55414,00012,02710,2267,8796,6535,7486,2046,0846,4866,9256,9636,8607,1917,6237,7687,6578,1038,0418,2768,1018,4474,0688,4108,3798,6842,6816,6115,0202,1342,0082,0961,8081,9711,7131,5761,2471,6081,6791,5481,10801,4851,2181,2571,0061,0651,0851,1551,1921,1951,1341,259000
       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
14,154
10,880
15,095
11,558
13,235
9,253
9,621
9,396
35,171
13,868
13,650
15,020
33,045
14,256
13,796
13,904
38,279
16,186
15,708
14,560
28,614
14,639
14,480
15,271
16,240
19,406
19,414
21,392
0
0
0
00021,39219,41419,40616,24015,27114,48014,63928,61414,56015,70816,18638,27913,90413,79614,25633,04515,02013,65013,86835,1719,3969,6219,25313,23511,55815,09510,88014,1540000000000000000000000000000000
> Total Liabilities 
0
0
0
75,911
65,810
67,970
72,655
75,448
64,897
67,729
73,156
76,274
65,948
76,620
85,675
88,799
80,756
86,920
94,313
108,449
87,223
95,309
106,429
112,726
99,503
106,674
114,541
126,594
106,978
123,033
137,363
142,843
119,863
126,648
146,379
146,172
116,611
138,285
149,568
148,926
152,854
164,909
181,469
181,322
145,671
143,611
145,165
135,655
131,222
166,215
179,659
180,508
177,954
187,603
222,379
222,982
205,832
223,428
236,625
228,242
210,435
237,679
237,679210,435228,242236,625223,428205,832222,982222,379187,603177,954180,508179,659166,215131,222135,655145,165143,611145,671181,322181,469164,909152,854148,926149,568138,285116,611146,172146,379126,648119,863142,843137,363123,033106,978126,594114,541106,67499,503112,726106,42995,30987,223108,44994,31386,92080,75688,79985,67576,62065,94876,27473,15667,72964,89775,44872,65567,97065,81075,911000
   > Total Current Liabilities 
0
0
0
53,474
44,183
47,208
52,509
52,693
42,544
45,786
51,572
56,414
46,097
52,874
61,513
63,346
54,633
61,506
69,611
73,567
53,453
62,663
74,915
81,575
69,508
77,839
86,184
94,264
75,260
88,359
103,892
107,955
85,875
92,780
109,742
117,822
88,233
110,172
122,379
122,568
117,772
126,997
143,991
146,766
111,096
109,614
111,997
101,199
99,252
132,126
144,534
146,163
143,419
154,150
189,761
191,552
172,513
190,085
203,288
185,945
168,799
195,607
195,607168,799185,945203,288190,085172,513191,552189,761154,150143,419146,163144,534132,12699,252101,199111,997109,614111,096146,766143,991126,997117,772122,568122,379110,17288,233117,822109,74292,78085,875107,955103,89288,35975,26094,26486,18477,83969,50881,57574,91562,66353,45373,56769,61161,50654,63363,34661,51352,87446,09756,41451,57245,78642,54452,69352,50947,20844,18353,474000
       Short-term Debt 
0
0
0
10,354
6,322
2,396
2,424
2,315
2,176
2,098
1,936
1,766
1,763
1,949
2,308
2,817
3,117
3,200
3,175
3,236
3,617
4,093
4,382
6,218
6,384
6,488
6,209
6,666
6,655
7,576
6,845
7,046
6,809
7,034
6,854
5,310
5,221
5,295
4,858
5,612
4,976
5,296
5,002
12,458
3,733
9,720
2,421
9,316
2,145
2,173
2,184
7,900
1,805
1,469
1,642
7,574
984
498
236
8,497
0
8,955
8,95508,4972364989847,5741,6421,4691,8057,9002,1842,1732,1459,3162,4219,7203,73312,4585,0025,2964,9765,6124,8585,2955,2215,3106,8547,0346,8097,0466,8457,5766,6556,6666,2096,4886,3846,2184,3824,0933,6173,2363,1753,2003,1172,8172,3081,9491,7631,7661,9362,0982,1762,3152,4242,3966,32210,354000
       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
27,793
26,392
25,446
6,854
5,310
5,221
5,295
4,858
5,612
4,976
5,296
5,002
5,908
3,733
2,790
2,421
2,550
2,145
2,173
2,184
1,181
1,805
1,469
1,642
944
984
498
236
0
0
0
0002364989849441,6421,4691,8051,1812,1842,1732,1452,5502,4212,7903,7335,9085,0025,2964,9765,6124,8585,2955,2215,3106,85425,44626,39227,7930000000000000000000000000000000
       Accounts payable 
0
0
0
6,963
7,533
7,079
7,242
9,240
8,316
8,762
11,276
10,085
11,034
10,471
10,984
10,468
10,657
11,616
10,260
11,995
9,980
11,628
11,725
12,403
12,992
13,157
12,860
14,681
13,328
13,873
18,822
25,000
19,623
16,426
19,417
31,314
20,019
26,654
28,181
26,409
27,041
22,269
22,433
24,977
26,456
18,798
20,252
21,154
22,949
24,720
24,748
28,440
32,991
28,832
35,590
36,352
35,920
35,301
31,809
33,063
35,095
35,975
35,97535,09533,06331,80935,30135,92036,35235,59028,83232,99128,44024,74824,72022,94921,15420,25218,79826,45624,97722,43322,26927,04126,40928,18126,65420,01931,31419,41716,42619,62325,00018,82213,87313,32814,68112,86013,15712,99212,40311,72511,6289,98011,99510,26011,61610,65710,46810,98410,47111,03410,08511,2768,7628,3169,2407,2427,0797,5336,963000
       Other Current Liabilities 
0
0
0
12,809
10,241
11,549
10,835
16,705
11,913
11,228
10,348
21,476
12,459
12,581
11,961
1,305
12,904
12,855
14,119
5,349
14,988
14,795
16,373
5,540
15,976
16,002
15,559
9,772
20,753
20,345
21,143
9,076
22,002
23,275
23,791
9,552
20,227
20,150
19,372
6,080
24,861
24,141
24,591
5,879
21,295
22,298
19,353
3,737
23,202
11,556
32,065
4,334
108,623
123,849
152,529
147,626
135,609
33,088
37,581
596
133,704
116,689
116,689133,70459637,58133,088135,609147,626152,529123,849108,6234,33432,06511,55623,2023,73719,35322,29821,2955,87924,59124,14124,8616,08019,37220,15020,2279,55223,79123,27522,0029,07621,14320,34520,7539,77215,55916,00215,9765,54016,37314,79514,9885,34914,11912,85512,9041,30511,96112,58112,45921,47610,34811,22811,91316,70510,83511,54910,24112,809000
   > Long-term Liabilities 
0
0
0
22,437
21,627
20,762
20,146
22,755
22,353
21,943
21,584
19,860
19,851
23,746
24,162
25,453
26,123
25,414
24,702
34,882
33,770
32,646
31,514
31,151
29,995
28,835
28,357
32,330
31,718
34,674
33,471
34,888
33,988
33,868
36,637
28,350
28,378
28,113
27,189
26,358
35,082
37,912
37,478
34,556
34,575
33,997
33,168
34,456
31,970
34,089
35,125
34,345
34,535
33,453
32,618
31,430
33,319
33,343
33,337
42,297
41,636
42,072
42,07241,63642,29733,33733,34333,31931,43032,61833,45334,53534,34535,12534,08931,97034,45633,16833,99734,57534,55637,47837,91235,08226,35827,18928,11328,37828,35036,63733,86833,98834,88833,47134,67431,71832,33028,35728,83529,99531,15131,51432,64633,77034,88224,70225,41426,12325,45324,16223,74619,85119,86021,58421,94322,35322,75520,14620,76221,62722,437000
       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
5,649
4,991
4,334
3,676
3,269
2,861
2,480
2,126
1,771
12,628
1,181
11,693
708
10,522
236
11,423
0
13,468
0
0
0
0
000013,468011,42323610,52270811,6931,18112,6281,7712,1262,4802,8613,2693,6764,3344,9915,6490000000000000000000000000000000000000000
       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
14,141
14,405
15,456
18,715
19,413
20,099
20,491
20,225
20,052
17,477
23,147
18,568
20,326
17,050
19,825
16,668
21,020
16,778
21,461
19,565
22,652
20,206
22,931
20,057
0
0
19,875
19,667
0
0
0
00019,66719,8750020,05722,93120,20622,65219,56521,46116,77821,02016,66819,82517,05020,32618,56823,14717,47720,05220,22520,49120,09919,41318,71515,45614,40514,1410000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,402
0
4,171
0
4,059
0
0
0
4,089
0
0
0
3,613
0
0
0
2,857
0
0
0
4,791
0
0
0
0
0
0
0
0
0
0
00000000004,7910002,8570003,6130004,0890004,05904,17104,4020000000000000000000000000000000
> Total Stockholder Equity
0
0
0
189,750
202,420
182,665
201,883
230,266
245,311
162,150
180,019
206,915
223,987
185,449
212,791
237,393
255,847
210,314
237,657
268,846
284,413
243,002
276,395
310,672
338,971
290,892
322,797
356,107
380,281
326,895
359,250
396,958
430,854
346,661
383,101
424,527
455,053
367,904
406,527
455,514
491,533
424,071
470,529
517,368
534,299
471,468
500,676
535,091
558,430
543,812
581,256
603,330
639,553
560,022
613,182
676,240
728,284
629,292
681,095
738,605
794,326
702,173
702,173794,326738,605681,095629,292728,284676,240613,182560,022639,553603,330581,256543,812558,430535,091500,676471,468534,299517,368470,529424,071491,533455,514406,527367,904455,053424,527383,101346,661430,854396,958359,250326,895380,281356,107322,797290,892338,971310,672276,395243,002284,413268,846237,657210,314255,847237,393212,791185,449223,987206,915180,019162,150245,311230,266201,883182,665202,420189,750000
   Common Stock
0
0
0
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,370
11,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,37011,370000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-37,606
0
0
0
-43,133
0
0
0
-48,246
0
0
0
-53,452
26,232
25,952
25,860
-58,832
25,355
25,583
25,918
-61,615
27,202
26,893
26,322
-68,523
26,122
26,351
26,093
-74,985
25,672
24,895
24,325
-79,273
23,283
23,052
22,540
-89,455
22,122
22,672
21,555
-110,996
21,192
22,012
22,740
-113,916
-5,678
-5,506
-5,888
-5,475
-5,470
-6,141
-6,653
-4,587
-4,243
-4,184
-4,643
-4,489
23,174
-4,541
-4,54123,174-4,489-4,643-4,184-4,243-4,587-6,653-6,141-5,470-5,475-5,888-5,506-5,678-113,91622,74022,01221,192-110,99621,55522,67222,122-89,45522,54023,05223,283-79,27324,32524,89525,672-74,98526,09326,35126,122-68,52326,32226,89327,202-61,61525,91825,58325,355-58,83225,86025,95226,232-53,452000-48,246000-43,133000-37,606000
   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
28,058
28,058
28,058
28,058
28,058
28,058
28,058
28,058
28,058
28,058
28,058
28,058
28,058
28,058
28,058
28,058
28,058
28,058
28,058
0
0
0
00028,05828,05828,05828,05828,05828,05828,05828,05828,05828,05828,05828,05828,05828,05828,05828,05828,05828,05828,0580000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
63,590
26,213
26,569
26,305
69,635
26,254
26,236
26,377
74,982
26,589
26,918
26,947
79,916
26,232
25,952
25,860
84,314
25,355
25,583
0
87,080
27,202
26,893
26,322
94,950
26,122
26,351
26,093
100,431
0
0
0
102,987
23,283
0
0
112,171
22,122
22,672
21,555
131,991
0
22,012
22,740
137,347
22,380
28,058
22,170
22,583
22,588
21,917
21,405
23,471
23,815
23,874
23,415
23,569
0
28,058
28,058023,56923,41523,87423,81523,47121,40521,91722,58822,58322,17028,05822,380137,34722,74022,0120131,99121,55522,67222,122112,1710023,283102,987000100,43126,09326,35126,12294,95026,32226,89327,20287,080025,58325,35584,31425,86025,95226,23279,91626,94726,91826,58974,98226,37726,23626,25469,63526,30526,56926,21363,590000



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.