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

REN - Redes Energéticas Nacionais SGPS S.A
Buy, Hold or Sell?

Let's analyze Ren together

I guess you are interested in REN - Redes Energéticas Nacionais SGPS S.A. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

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

Get notifications about REN - Redes Energéticas Nacionais SGPS S.A

I send you an email if I find something interesting about REN - Redes Energéticas Nacionais SGPS S.A.

1. Quick Overview

1.1. Quick analysis of Ren (30 sec.)










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

How much money do you get?

How much money do you get?
€0.65
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
€2.28
Expected worth in 1 year
€2.25
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
€0.58
Return On Investment
24.2%

For what price can you sell your share?

Current Price per Share
€2.41
Expected price per share
€2.265 - €2.4939045703839
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ren (5 min.)




Live pricePrice per Share (EOD)
€2.41
Intrinsic Value Per Share
€-14.28 - €-5.05
Total Value Per Share
€-12.00 - €-2.77

2.2. Growth of Ren (5 min.)




Is Ren growing?

Current yearPrevious yearGrowGrow %
How rich?$1.5b$1.6b-$5.7m-0.4%

How much money is Ren making?

Current yearPrevious yearGrowGrow %
Making money$157.7m$118.1m$39.6m25.1%
Net Profit Margin15.7%14.6%--

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

2.3. Financial Health of Ren (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Ren is €2.41. 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 Ren.
  • 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 Ren, 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 €2.28. Based on the TTM, the Book Value Change Per Share is €-0.01 per quarter. Based on the YOY, the Book Value Change Per Share is €0.16 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 €0.15 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Ren.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps0.249.9%0.249.9%0.187.4%0.197.8%0.187.7%
Usd Book Value Change Per Share-0.01-0.4%-0.01-0.4%0.177.1%0.020.6%0.072.9%
Usd Dividend Per Share0.166.8%0.166.8%0.239.6%0.197.8%0.177.0%
Usd Total Gains Per Share0.156.4%0.156.4%0.4016.7%0.208.4%0.249.9%
Usd Price Per Share2.46-2.46-2.66-2.64-2.67-
Price to Earnings Ratio10.33-10.33-14.96-14.44-14.71-
Price-to-Total Gains Ratio15.94-15.94-6.63-15.39-13.94-
Price to Book Ratio1.02-1.02-1.10-1.14-1.25-
Price-to-Total Gains Ratio15.94-15.94-6.63-15.39-13.94-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.547611
Number of shares392
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.160.19
Usd Book Value Change Per Share-0.010.02
Usd Total Gains Per Share0.150.20
Gains per Quarter (392 shares)60.4379.38
Gains per Year (392 shares)241.72317.51
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1255-1423229324308
2511-2747458748626
3766-4171688072944
41021-549581174971262
51276-68120014671211580
61532-81144217601451898
71787-95168420541692216
82042-108192623471932534
92297-122216826402172852
102553-135241029342413170

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 Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%21.00.00.0100.0%
Book Value Change Per Share0.01.00.00.0%2.01.00.066.7%2.03.00.040.0%6.04.00.060.0%14.07.00.066.7%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%21.00.00.0100.0%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%21.00.00.0100.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of REN - Redes Energéticas Nacionais SGPS S.A compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.008-0.0080%0.162-105%0.015-156%0.065-113%
Book Value Per Share--2.2802.2800%2.2880%2.199+4%2.057+11%
Current Ratio--0.6780.6780%0.677+0%0.615+10%0.538+26%
Debt To Asset Ratio--0.7380.7380%0.765-3%0.7420%0.742-1%
Debt To Equity Ratio--2.8242.8240%3.251-13%2.887-2%2.895-2%
Dividend Per Share--0.1540.1540%0.218-29%0.177-13%0.160-4%
Eps--0.2250.2250%0.169+34%0.177+27%0.174+29%
Free Cash Flow Per Share---0.934-0.9340%0.612-253%0.199-571%0.300-412%
Free Cash Flow To Equity Per Share---0.934-0.9340%0.612-253%0.061-1643%0.176-632%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---5.051--------
Intrinsic Value_10Y_min---14.277--------
Intrinsic Value_1Y_max--0.126--------
Intrinsic Value_1Y_min---0.256--------
Intrinsic Value_3Y_max---0.103--------
Intrinsic Value_3Y_min---1.792--------
Intrinsic Value_5Y_max---0.912--------
Intrinsic Value_5Y_min---4.436--------
Market Cap1598577138.560+4%1542195787.2001542195787.2000%1671541240.320-8%1654958489.920-7%1676449734.438-8%
Net Profit Margin--0.1570.1570%0.146+8%0.149+6%0.154+2%
Operating Margin----0%0.265-100%0.222-100%0.280-100%
Operating Ratio--1.0381.0380%0.924+12%0.947+10%0.845+23%
Pb Ratio1.057+4%1.0201.0200%1.101-7%1.136-10%1.247-18%
Pe Ratio10.712+4%10.33410.3340%14.955-31%14.440-28%14.712-30%
Price Per Share2.410+4%2.3252.3250%2.520-8%2.495-7%2.527-8%
Price To Free Cash Flow Ratio-2.580-4%-2.489-2.4890%4.121-160%4.673-153%5.827-143%
Price To Total Gains Ratio16.526+4%15.94315.9430%6.625+141%15.389+4%13.935+14%
Quick Ratio--0.3850.3850%0.486-21%0.338+14%0.367+5%
Return On Assets--0.0260.0260%0.017+49%0.021+24%0.022+17%
Return On Equity--0.0990.0990%0.074+34%0.080+23%0.085+16%
Total Gains Per Share--0.1460.1460%0.380-62%0.192-24%0.225-35%
Usd Book Value--1598457823.6001598457823.6000%1604185191.4000%1541954348.660+4%1442140429.620+11%
Usd Book Value Change Per Share---0.009-0.0090%0.172-105%0.015-156%0.069-113%
Usd Book Value Per Share--2.4102.4100%2.4180%2.325+4%2.174+11%
Usd Dividend Per Share--0.1630.1630%0.230-29%0.187-13%0.169-4%
Usd Eps--0.2380.2380%0.178+34%0.187+27%0.184+29%
Usd Free Cash Flow---655015101.400-655015101.4000%428789358.800-253%139198293.740-571%210169556.410-412%
Usd Free Cash Flow Per Share---0.987-0.9870%0.646-253%0.210-571%0.317-412%
Usd Free Cash Flow To Equity Per Share---0.987-0.9870%0.646-253%0.064-1643%0.186-632%
Usd Market Cap1689855893.172+4%1630255166.6491630255166.6490%1766986245.142-8%1749456619.694-7%1772175014.275-8%
Usd Price Per Share2.548+4%2.4582.4580%2.664-8%2.637-7%2.672-8%
Usd Profit--157757375.600157757375.6000%118153124.100+34%123957237.360+27%122308901.330+29%
Usd Revenue--1002008176.4001002008176.4000%806907686.200+24%830467696.740+21%793786432.450+26%
Usd Total Gains Per Share--0.1540.1540%0.402-62%0.202-24%0.238-35%
 EOD+5 -3MRQTTM+0 -0YOY+15 -205Y+19 -1610Y+19 -16

3.3 Fundamental Score

Let's check the fundamental score of REN - Redes Energéticas Nacionais SGPS S.A based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1510.712
Price to Book Ratio (EOD)Between0-11.057
Net Profit Margin (MRQ)Greater than00.157
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.385
Current Ratio (MRQ)Greater than10.678
Debt to Asset Ratio (MRQ)Less than10.738
Debt to Equity Ratio (MRQ)Less than12.824
Return on Equity (MRQ)Greater than0.150.099
Return on Assets (MRQ)Greater than0.050.026
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of REN - Redes Energéticas Nacionais SGPS S.A based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5054.809
Ma 20Greater thanMa 502.381
Ma 50Greater thanMa 1002.377
Ma 100Greater thanMa 2002.378
OpenGreater thanClose2.455
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About REN - Redes Energéticas Nacionais SGPS S.A

REN - Redes Energéticas Nacionais, SGPS, S.A., through its subsidiaries, engages in the transmission of electricity and natural gas in Portugal. It operates in two segments, Electricity and Gas; and Telecommunications. The company operates as a national electricity transmission network; purchases, sells, imports, and exports electricity and natural gas; manages a concession to operate a pilot area to produce electric energy from ocean waves; and operates a telecommunications network. It also operates liquefied natural gas terminal maintenance and regasification facilities; and manages projects and ventures in the natural gas sector. In addition, the company provides underground storage development, maintenance, and operation services; natural gas transport and management services; and distributes natural gas, as well as communication and sustainability, marketing, business management, business development and consulting, and IT project services. Further, it invests in assets, shares, companies, and associations; transmits and transforms electricity in Chile, as well as participates, finances, collaborates, and conducts management of companies; and manages back offices. As of December 31, 2023, it operated national electricity transmission system with 9,409 kilometers of line circuits, 70 transformer substations, and 17 switching and transition stations; and national natural gas transmission network with 1,375 kilometers of high-pressure gas pipelines, 66 junction stations for pipeline branching, 45 block valve stations, 5 T-branch interconnection stations, 85 gas pressure regulating and metering stations, and 2 custody transfer stations. The company was founded in 1994 and is headquartered in Lisbon, Portugal.

Fundamental data was last updated by Penke on 2024-11-12 18:48:03.

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 less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is 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 Ren earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Ren to the Utilities - Diversified industry mean.
  • A Net Profit Margin of 15.7% means that €0.16 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of REN - Redes Energéticas Nacionais SGPS S.A:

  • The MRQ is 15.7%. The company is making a huge profit. +2
  • The TTM is 15.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ15.7%TTM15.7%0.0%
TTM15.7%YOY14.6%+1.1%
TTM15.7%5Y14.9%+0.8%
5Y14.9%10Y15.4%-0.5%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Ren to the Utilities - Diversified industry mean.
  • 2.6% Return on Assets means that Ren generated €0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of REN - Redes Energéticas Nacionais SGPS S.A:

  • The MRQ is 2.6%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.6%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.6%TTM2.6%0.0%
TTM2.6%YOY1.7%+0.8%
TTM2.6%5Y2.1%+0.5%
5Y2.1%10Y2.2%-0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Ren to the Utilities - Diversified industry mean.
  • 9.9% Return on Equity means Ren generated €0.10 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of REN - Redes Energéticas Nacionais SGPS S.A:

  • The MRQ is 9.9%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 9.9%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ9.9%TTM9.9%0.0%
TTM9.9%YOY7.4%+2.5%
TTM9.9%5Y8.0%+1.8%
5Y8.0%10Y8.5%-0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of REN - Redes Energéticas Nacionais SGPS S.A.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ren is operating .

  • Measures how much profit Ren 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 Ren to the Utilities - Diversified industry mean.
  • An Operating Margin of 0.0% means the company generated €0.00  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of REN - Redes Energéticas Nacionais SGPS S.A:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY26.5%-26.5%
TTM-5Y22.2%-22.2%
5Y22.2%10Y28.0%-5.8%
4.3.2.2. Operating Ratio

Measures how efficient Ren is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities - Diversified industry mean).
  • An Operation Ratio of 1.04 means that the operating costs are €1.04 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of REN - Redes Energéticas Nacionais SGPS S.A:

  • The MRQ is 1.038. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.038. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.038TTM1.0380.000
TTM1.038YOY0.924+0.114
TTM1.0385Y0.947+0.091
5Y0.94710Y0.845+0.102
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of REN - Redes Energéticas Nacionais SGPS S.A.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Utilities - Diversified industry mean).
  • A Current Ratio of 0.68 means the company has €0.68 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of REN - Redes Energéticas Nacionais SGPS S.A:

  • The MRQ is 0.678. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.678. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.678TTM0.6780.000
TTM0.678YOY0.677+0.001
TTM0.6785Y0.615+0.063
5Y0.61510Y0.538+0.078
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Ren to the Utilities - Diversified industry mean.
  • A Quick Ratio of 0.39 means the company can pay off €0.39 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of REN - Redes Energéticas Nacionais SGPS S.A:

  • The MRQ is 0.385. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.385. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.385TTM0.3850.000
TTM0.385YOY0.486-0.100
TTM0.3855Y0.338+0.048
5Y0.33810Y0.367-0.029
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of REN - Redes Energéticas Nacionais SGPS S.A.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Ren to Utilities - Diversified industry mean.
  • A Debt to Asset Ratio of 0.74 means that Ren assets are financed with 73.8% credit (debt) and the remaining percentage (100% - 73.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of REN - Redes Energéticas Nacionais SGPS S.A:

  • The MRQ is 0.738. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.738. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.738TTM0.7380.000
TTM0.738YOY0.765-0.026
TTM0.7385Y0.742-0.004
5Y0.74210Y0.7420.000
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Ren to the Utilities - Diversified industry mean.
  • A Debt to Equity ratio of 282.4% means that company has €2.82 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of REN - Redes Energéticas Nacionais SGPS S.A:

  • The MRQ is 2.824. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.824. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.824TTM2.8240.000
TTM2.824YOY3.251-0.428
TTM2.8245Y2.887-0.063
5Y2.88710Y2.895-0.008
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 Ren generates.

  • Above 15 is considered overpriced but always compare Ren to the Utilities - Diversified industry mean.
  • A PE ratio of 10.33 means the investor is paying €10.33 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of REN - Redes Energéticas Nacionais SGPS S.A:

  • The EOD is 10.712. Based on the earnings, the company is underpriced. +1
  • The MRQ is 10.334. Based on the earnings, the company is underpriced. +1
  • The TTM is 10.334. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD10.712MRQ10.334+0.378
MRQ10.334TTM10.3340.000
TTM10.334YOY14.955-4.621
TTM10.3345Y14.440-4.106
5Y14.44010Y14.712-0.272
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 REN - Redes Energéticas Nacionais SGPS S.A:

  • The EOD is -2.580. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -2.489. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -2.489. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-2.580MRQ-2.489-0.091
MRQ-2.489TTM-2.4890.000
TTM-2.489YOY4.121-6.610
TTM-2.4895Y4.673-7.162
5Y4.67310Y5.827-1.154
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 Ren is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Utilities - Diversified industry mean).
  • A PB ratio of 1.02 means the investor is paying €1.02 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of REN - Redes Energéticas Nacionais SGPS S.A:

  • The EOD is 1.057. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.020. Based on the equity, the company is underpriced. +1
  • The TTM is 1.020. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.057MRQ1.020+0.037
MRQ1.020TTM1.0200.000
TTM1.020YOY1.101-0.082
TTM1.0205Y1.136-0.116
5Y1.13610Y1.247-0.111
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 2023-12-31. Currency in EUR. All numbers in thousands.

Summary
Total Assets5,781,968
Total Liabilities4,269,852
Total Stockholder Equity1,512,116
 As reported
Total Liabilities 4,269,852
Total Stockholder Equity+ 1,512,116
Total Assets = 5,781,968

Assets

Total Assets5,781,968
Total Current Assets1,031,294
Long-term Assets4,750,674
Total Current Assets
Cash And Cash Equivalents 40,145
Short-term Investments 228,789
Net Receivables 357,630
Inventory 7,193
Total Current Assets  (as reported)1,031,294
Total Current Assets  (calculated)633,757
+/- 397,537
Long-term Assets
Property Plant Equipment 121,112
Goodwill 2,770
Intangible Assets 4,120,617
Long-term Assets  (as reported)4,750,674
Long-term Assets  (calculated)4,244,499
+/- 506,175

Liabilities & Shareholders' Equity

Total Current Liabilities1,521,290
Long-term Liabilities2,748,562
Total Stockholder Equity1,512,116
Total Current Liabilities
Short Long Term Debt 709,221
Accounts payable 352,089
Total Current Liabilities  (as reported)1,521,290
Total Current Liabilities  (calculated)1,061,310
+/- 459,980
Long-term Liabilities
Long term Debt 2,019,419
Capital Lease Obligations Min Short Term Debt5,002
Long-term Liabilities Other 2
Long-term Liabilities  (as reported)2,748,562
Long-term Liabilities  (calculated)2,024,423
+/- 724,139
Total Stockholder Equity
Retained Earnings 387,714
Total Stockholder Equity (as reported)1,512,116
Total Stockholder Equity (calculated)387,714
+/- 1,124,402
Other
Capital Stock667,191
Common Stock Shares Outstanding 663,310
Net Debt 2,688,495
Net Invested Capital 4,240,756
Net Working Capital -489,996
Property Plant and Equipment Gross 134,552



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312004-12-312003-12-31
> Total Assets 
2,340,778
2,635,537
2,974,811
3,969,179
3,969,533
3,823,007
4,294,114
4,460,503
4,473,675
4,686,054
5,061,349
4,924,755
4,589,953
4,549,825
5,364,676
5,191,574
5,305,305
5,248,658
5,588,516
6,451,596
5,781,968
5,781,9686,451,5965,588,5165,248,6585,305,3055,191,5745,364,6764,549,8254,589,9534,924,7555,061,3494,686,0544,473,6754,460,5034,294,1143,823,0073,969,5333,969,1792,974,8112,635,5372,340,778
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
337,271
461,954
605,265
500,327
395,341
512,048
855,949
1,709,097
1,031,294
1,031,2941,709,097855,949512,048395,341500,327605,265461,954337,271000000000000
       Cash And Cash Equivalents 
12
105
0
4
125,920
101,431
69,888
138,598
69,407
61,246
167,987
114,258
63,652
10,783
61,458
35,735
21,044
61,499
398,759
365,292
40,145
40,145365,292398,75961,49921,04435,73561,45810,78363,652114,258167,98761,24669,407138,59869,888101,431125,9204010512
       Short-term Investments 
0
0
0
68,607
0
0
0
2,212
1,144
9,280
22,728
71,394
1,510
1,317
0
0
0
0
0
1,000,000
228,789
228,7891,000,000000001,3171,51071,39422,7289,2801,1442,21200068,607000
       Net Receivables 
485,397
699,296
874,538
331,508
526,811
263,856
293,684
218,091
211,762
224,502
491,292
345,630
191,464
319,819
437,850
345,936
268,493
223,591
354,265
226,773
357,630
357,630226,773354,265223,591268,493345,936437,850319,819191,464345,630491,292224,502211,762218,091293,684263,856526,811331,508874,538699,296485,397
       Inventory 
839
792
878
3,089
3,073
8,364
23,789
4,047
3,628
2,920
1,880
1,779
2,985
1,028
2,958
2,095
3,919
2,450
8,545
5,134
7,193
7,1935,1348,5452,4503,9192,0952,9581,0282,9851,7791,8802,9203,6284,04723,7898,3643,0733,089878792839
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
4,087,871
4,759,411
4,691,247
4,909,964
4,736,611
4,732,567
4,742,499
4,750,674
4,750,6744,742,4994,732,5674,736,6114,909,9644,691,2474,759,4114,087,8710000000000000
       Property Plant Equipment 
1,422,362
1,480,618
1,606,333
2,770,000
2,654,320
2,847,243
3,451,876
1,201
488
827
934
682
695
578
3,227
561
125,650
127,120
119,552
127,818
121,112
121,112127,818119,552127,120125,6505613,2275786956829348274881,2013,451,8762,847,2432,654,3202,770,0001,606,3331,480,6181,422,362
       Goodwill 
0
0
0
0
3,774
3,774
3,774
3,774
3,774
3,774
3,774
3,774
3,774
3,397
19,102
3,877
5,969
5,367
4,757
4,515
2,770
2,7704,5154,7575,3675,9693,87719,1023,3973,7743,7743,7743,7743,7743,7743,7743,7743,7740000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
179,614
185,214
326,400
351,448
0
0
0
0
0
00000351,448326,400185,214179,614000000000000
       Intangible Assets 
82
81
79
95,913
3,774
3,774
3,774
3,724,631
3,891,935
3,895,238
3,881,194
3,842,002
3,869,085
3,825,713
4,306,416
4,192,620
4,214,916
4,130,561
4,123,068
4,077,472
4,120,617
4,120,6174,077,4724,123,0684,130,5614,214,9164,192,6204,306,4163,825,7133,869,0853,842,0023,881,1943,895,2383,891,9353,724,6313,7743,7743,77495,913798182
       Other Assets 
0
0
0
67
517,237
443,100
64,784
127,304
143,137
138,519
149,388
152,166
199,514
72,970
104,265
153,727
221,960
147,937
139,765
0
0
00139,765147,937221,960153,727104,26572,970199,514152,166149,388138,519143,137127,30464,784443,100517,23767000
> Total Liabilities 
1,493,369
1,773,210
2,050,119
2,929,590
2,963,206
2,811,331
3,297,515
3,438,602
3,436,236
3,658,465
3,981,783
3,789,188
3,428,664
3,390,608
3,935,487
3,727,737
3,859,162
3,840,958
4,178,686
4,934,062
4,269,852
4,269,8524,934,0624,178,6863,840,9583,859,1623,727,7373,935,4873,390,6083,428,6643,789,1883,981,7833,658,4653,436,2363,438,6023,297,5152,811,3312,963,2062,929,5902,050,1191,773,2101,493,369
   > Total Current Liabilities 
1,013,267
919,305
1,108,818
1,708,002
1,758,237
990,686
1,020,799
930,944
559,965
1,540,711
942,129
1,005,031
973,579
556,873
1,127,630
851,319
1,127,891
924,999
1,046,566
2,524,360
1,521,290
1,521,2902,524,3601,046,566924,9991,127,891851,3191,127,630556,873973,5791,005,031942,1291,540,711559,965930,9441,020,799990,6861,758,2371,708,0021,108,818919,3051,013,267
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
655,377
215,195
622,951
429,845
755,670
0
0
0
0
0000755,670429,845622,951215,195655,377000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
655,377
215,195
622,951
429,845
755,670
560,981
373,739
637,512
709,221
709,221637,512373,739560,981755,670429,845622,951215,195655,377000000000000
       Accounts payable 
148,834
168,539
157,896
315,224
153,466
147,298
203,949
184,478
174,525
146,588
436,441
263,608
122,467
127,387
220,249
208,417
149,388
164,595
252,043
219,141
352,089
352,089219,141252,043164,595149,388208,417220,249127,387122,467263,608436,441146,588174,525184,478203,949147,298153,466315,224157,896168,539148,834
       Other Current Liabilities 
278,507
127,546
187,352
191,750
234,866
302,362
319,394
399,332
331,853
223,723
255,363
344,471
179,079
207,309
239,447
206,170
199,789
172,500
387,196
2
0
02387,196172,500199,789206,170239,447207,309179,079344,471255,363223,723331,853399,332319,394302,362234,866191,750187,352127,546278,507
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
2,833,734
2,807,856
2,876,419
2,731,271
2,915,960
3,132,120
2,409,702
2,748,562
2,748,5622,409,7023,132,1202,915,9602,731,2712,876,4192,807,8562,833,7340000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
-655,377
-211,977
-619,390
-425,512
-751,796
4,783
4,212
3,850
5,002
5,0023,8504,2124,783-751,796-425,512-619,390-211,977-655,377000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
-1
-1
1
1
-1
0
2
2
220-111-1-10000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
133,521
9,790
2,359
44,241
114,354
44,931
35,251
0
0
0035,25144,931114,35444,2412,3599,790133,521000000000000
> Total Stockholder Equity
847,409
862,328
924,692
1,031,074
1,005,772
1,011,102
996,085
1,015,572
1,037,439
1,027,589
1,079,566
1,135,567
1,161,289
1,159,217
1,429,189
1,463,837
1,446,143
1,407,700
1,409,830
1,517,534
1,512,116
1,512,1161,517,5341,409,8301,407,7001,446,1431,463,8371,429,1891,159,2171,161,2891,135,5671,079,5661,027,5891,037,4391,015,572996,0851,011,1021,005,7721,031,074924,692862,328847,409
   Common Stock
534,000
534,000
534,000
534,000
534,000
534,000
534,000
534,000
534,000
534,000
534,000
534,000
534,000
534,000
667,191
667,191
667,191
667,191
667,191
0
0
00667,191667,191667,191667,191667,191534,000534,000534,000534,000534,000534,000534,000534,000534,000534,000534,000534,000534,000534,000
   Retained Earnings 
313,409
327,939
390,303
497,074
380,319
386,782
378,395
355,163
378,574
358,000
376,151
571,449
414,976
423,510
458,067
482,372
480,580
475,177
460,793
353,758
387,714
387,714353,758460,793475,177480,580482,372458,067423,510414,976571,449376,151358,000378,574355,163378,395386,782380,319497,074390,303327,939313,409
   Capital Surplus 000000000000000000000
   Treasury Stock000000-10,728-10,728-10,728-10,728-10,728-10,728-10,728-10,728-10,728-6,61900000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
223,041
212,435
197,850
208,193
192,292
159,251
175,765
0
0
00175,765159,251192,292208,193197,850212,435223,041000000000000



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.




6.4. Cash Flows

Currency in EUR. All numbers in thousands.