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

Ströer SE & Co. KGaA
Buy, Hold or Sell?

Let's analyze Ströer SE & Co. KGaA together

I guess you are interested in Ströer SE & Co. KGaA. 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 Ströer SE & Co. KGaA. 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 Ströer SE & Co. KGaA

I send you an email if I find something interesting about Ströer SE & Co. KGaA.

1. Quick Overview

1.1. Quick analysis of Ströer SE & Co. KGaA (30 sec.)










1.2. What can you expect buying and holding a share of Ströer SE & Co. KGaA? (30 sec.)

How much money do you get?

How much money do you get?
€4.30
When do you have the money?
1 year
How often do you get paid?
75.0%

What is your share worth?

Current worth
€6.93
Expected worth in 1 year
€5.32
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
€2.26
Return On Investment
4.1%

For what price can you sell your share?

Current Price per Share
€54.90
Expected price per share
€53.75 - €56.94
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ströer SE & Co. KGaA (5 min.)




Live pricePrice per Share (EOD)
€54.90
Intrinsic Value Per Share
€51.68 - €73.78
Total Value Per Share
€58.61 - €80.71

2.2. Growth of Ströer SE & Co. KGaA (5 min.)




Is Ströer SE & Co. KGaA growing?

Current yearPrevious yearGrowGrow %
How rich?$430.1m$515.2m-$43.3m-9.2%

How much money is Ströer SE & Co. KGaA making?

Current yearPrevious yearGrowGrow %
Making money$29.9m$32.9m-$2.9m-9.7%
Net Profit Margin5.1%6.2%--

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

2.3. Financial Health of Ströer SE & Co. KGaA (5 min.)




2.4. Comparing to competitors in the Advertising Agencies industry (5 min.)




  Industry Rankings (Advertising Agencies)  


Richest
#31 / 175

Most Revenue
#25 / 175

Most Profit
#16 / 175
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Ströer SE & Co. KGaA?

Welcome investor! Ströer SE & Co. KGaA's management wants to use your money to grow the business. In return you get a share of Ströer SE & Co. KGaA.

First you should know what it really means to hold a share of Ströer SE & Co. KGaA. And how you can make/lose money.

Speculation

The Price per Share of Ströer SE & Co. KGaA is €54.90. 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 Ströer SE & Co. KGaA.
  • 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 Ströer SE & Co. KGaA, 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 €6.93. Based on the TTM, the Book Value Change Per Share is €-0.40 per quarter. Based on the YOY, the Book Value Change Per Share is €0.36 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 €0.97 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Ströer SE & Co. KGaA.

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 Eps0.661.2%0.541.0%0.561.0%0.500.9%0.370.7%
Usd Book Value Change Per Share-1.39-2.5%-0.45-0.8%0.400.7%-0.21-0.4%0.040.1%
Usd Dividend Per Share2.133.9%1.072.0%0.060.1%0.741.4%0.561.0%
Usd Total Gains Per Share0.741.3%0.631.1%0.460.8%0.541.0%0.611.1%
Usd Price Per Share66.56-58.97-48.78-64.91-58.68-
Price to Earnings Ratio25.40-246.74--233.91-18.85-33.01-
Price-to-Total Gains Ratio90.06-129.46--40.49-361.78-248.31-
Price to Book Ratio8.64-7.00-5.32-6.78-5.83-
Price-to-Total Gains Ratio90.06-129.46--40.49-361.78-248.31-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share61.05429
Number of shares16
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share1.070.74
Usd Book Value Change Per Share-0.45-0.21
Usd Total Gains Per Share0.630.54
Gains per Quarter (16 shares)10.038.57
Gains per Year (16 shares)40.1434.29
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
169-293048-1324
2138-577095-2758
3206-86110143-4092
4275-114150191-54126
5344-143190238-67160
6413-172230286-80194
7481-200270334-94228
8550-229310381-107262
9619-258350429-120296
10688-286390477-134330

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%11.01.00.091.7%17.03.00.085.0%35.05.00.087.5%47.015.00.075.8%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%12.08.00.060.0%25.015.00.062.5%36.023.03.058.1%
Dividend per Share3.00.01.075.0%11.00.01.091.7%19.00.01.095.0%30.00.010.075.0%34.00.028.054.8%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%17.03.00.085.0%33.07.00.082.5%45.015.02.072.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Ströer SE & Co. KGaA 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---1.253-0.402-68%0.356-452%-0.188-85%0.039-3338%
Book Value Per Share--6.9277.613-9%8.241-16%8.745-21%9.407-26%
Current Ratio--0.4700.523-10%0.538-13%0.552-15%0.604-22%
Debt To Asset Ratio--0.8580.849+1%0.831+3%0.823+4%0.752+14%
Debt To Equity Ratio--6.2865.883+7%5.073+24%4.885+29%3.648+72%
Dividend Per Share--1.9180.966+98%0.058+3188%0.670+186%0.507+278%
Eps--0.5890.484+22%0.507+16%0.452+30%0.337+75%
Free Cash Flow Per Share--1.7371.412+23%1.071+62%1.308+33%1.043+66%
Free Cash Flow To Equity Per Share---0.161-0.072-56%0.027-694%-0.015-91%0.184-188%
Gross Profit Margin---1.580-25.844+1535%-7.124+351%-7.469+373%-4.597+191%
Intrinsic Value_10Y_max--73.784--------
Intrinsic Value_10Y_min--51.682--------
Intrinsic Value_1Y_max--5.514--------
Intrinsic Value_1Y_min--4.373--------
Intrinsic Value_3Y_max--18.000--------
Intrinsic Value_3Y_min--13.914--------
Intrinsic Value_5Y_max--32.213--------
Intrinsic Value_5Y_min--24.233--------
Market Cap3058275870.000-9%3342222103.5002955876927.613+13%2465535809.510+36%3299220114.859+1%2976967779.441+12%
Net Profit Margin--0.0640.051+25%0.062+4%0.046+40%0.046+39%
Operating Margin--0.1260.111+14%0.123+3%0.100+27%0.093+35%
Operating Ratio--0.8740.879-1%0.8780%0.900-3%0.906-4%
Pb Ratio7.925-9%8.6406.997+23%5.320+62%6.778+27%5.832+48%
Pe Ratio23.296-9%25.396246.744-90%-233.912+1021%18.853+35%33.006-23%
Price Per Share54.900-9%59.85053.025+13%43.860+36%58.367+3%52.763+13%
Price To Free Cash Flow Ratio7.901-9%8.61314.420-40%16.209-47%3.211+168%15.993-46%
Price To Total Gains Ratio82.613-9%90.062129.461-30%-40.490+145%361.779-75%248.311-64%
Quick Ratio--0.3560.410-13%0.454-22%0.476-25%0.529-33%
Return On Assets--0.0120.009+28%0.011+12%0.008+42%0.009+42%
Return On Equity--0.0880.067+32%0.066+35%0.053+68%0.039+127%
Total Gains Per Share--0.6650.564+18%0.414+60%0.482+38%0.545+22%
Usd Book Value--430198091.400471872370.750-9%515204513.175-16%549453634.455-22%590057878.988-27%
Usd Book Value Change Per Share---1.394-0.447-68%0.396-452%-0.209-85%0.043-3338%
Usd Book Value Per Share--7.7048.466-9%9.165-16%9.725-21%10.462-26%
Usd Dividend Per Share--2.1331.074+98%0.065+3188%0.745+186%0.564+278%
Usd Eps--0.6550.538+22%0.564+16%0.503+30%0.374+75%
Usd Free Cash Flow--107885933.10087540063.600+23%67120795.500+61%82264984.065+31%65654741.873+64%
Usd Free Cash Flow Per Share--1.9321.570+23%1.191+62%1.454+33%1.160+66%
Usd Free Cash Flow To Equity Per Share---0.180-0.080-56%0.030-694%-0.016-91%0.205-188%
Usd Market Cap3401108595.027-9%3716885201.3023287230731.198+13%2741922373.756+36%3669062689.735+1%3310685867.516+12%
Usd Price Per Share61.054-9%66.55958.969+13%48.777+36%64.909+3%58.678+13%
Usd Profit--36589202.10029994449.100+22%32900644.425+11%25847761.830+42%20329048.988+80%
Usd Revenue--568858055.700560104438.575+2%507854644.275+12%474001041.360+20%405202364.985+40%
Usd Total Gains Per Share--0.7390.627+18%0.461+60%0.536+38%0.607+22%
 EOD+4 -4MRQTTM+22 -14YOY+22 -145Y+20 -1610Y+22 -14

3.3 Fundamental Score

Let's check the fundamental score of Ströer SE & Co. KGaA based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1523.296
Price to Book Ratio (EOD)Between0-17.925
Net Profit Margin (MRQ)Greater than00.064
Operating Margin (MRQ)Greater than00.126
Quick Ratio (MRQ)Greater than10.356
Current Ratio (MRQ)Greater than10.470
Debt to Asset Ratio (MRQ)Less than10.858
Debt to Equity Ratio (MRQ)Less than16.286
Return on Equity (MRQ)Greater than0.150.088
Return on Assets (MRQ)Greater than0.050.012
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Ströer SE & Co. KGaA based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5035.751
Ma 20Greater thanMa 5057.088
Ma 50Greater thanMa 10059.295
Ma 100Greater thanMa 20059.809
OpenGreater thanClose55.200
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Ströer SE & Co. KGaA

Ströer SE & Co. KGaA provides out-of-home (OOH) media and online advertising solutions in Germany and internationally. It operates through three segments: Out-of-Home Media, Digital & Dialog Media, and Data As A Service (DaaS) & E-Commerce. The company offers various OOH advertising media services, such as traditional posters media and advertisements at bus and tram shelters and on public transport; and digital advertising services. It also operates t-online.de, which publishes news, analyses, reports and interviews through digital channels; information services for digital natives through special interest portals, such as giga.de, kino.de, desired, familie.de, spieletipps.de, and SpielAffe.de; and call centers focus on customer experience and sales for telecommunications, energy, retail, financial services, and medica sectors. In addition, the company provides Statista, a platform for business data as a service that offers market and consumer data, and bundles statistical data; and asambeauty, a streaming-based live shopping beauty platform. Ströer SE & Co. KGaA was incorporated in 2016 and is based in Cologne, Germany.

Fundamental data was last updated by Penke on 2024-09-09 19:55:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 just 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 overpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
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 Ströer SE & Co. KGaA earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Ströer SE & Co. KGaA to the Advertising Agencies industry mean.
  • A Net Profit Margin of 6.4% means that €0.06 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Ströer SE & Co. KGaA:

  • The MRQ is 6.4%. The company is making a profit. +1
  • The TTM is 5.1%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.4%TTM5.1%+1.3%
TTM5.1%YOY6.2%-1.0%
TTM5.1%5Y4.6%+0.5%
5Y4.6%10Y4.6%0.0%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ6.4%0.7%+5.7%
TTM5.1%0.7%+4.4%
YOY6.2%0.6%+5.6%
5Y4.6%-0.8%+5.4%
10Y4.6%1.2%+3.4%
4.3.1.2. Return on Assets

Shows how efficient Ströer SE & Co. KGaA is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Ströer SE & Co. KGaA to the Advertising Agencies industry mean.
  • 1.2% Return on Assets means that Ströer SE & Co. KGaA generated €0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Ströer SE & Co. KGaA:

  • The MRQ is 1.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.9%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.2%TTM0.9%+0.3%
TTM0.9%YOY1.1%-0.1%
TTM0.9%5Y0.8%+0.1%
5Y0.8%10Y0.9%0.0%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%0.3%+0.9%
TTM0.9%0.4%+0.5%
YOY1.1%0.3%+0.8%
5Y0.8%-0.1%+0.9%
10Y0.9%0.5%+0.4%
4.3.1.3. Return on Equity

Shows how efficient Ströer SE & Co. KGaA is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Ströer SE & Co. KGaA to the Advertising Agencies industry mean.
  • 8.8% Return on Equity means Ströer SE & Co. KGaA generated €0.09 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Ströer SE & Co. KGaA:

  • The MRQ is 8.8%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.7%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ8.8%TTM6.7%+2.1%
TTM6.7%YOY6.6%+0.2%
TTM6.7%5Y5.3%+1.4%
5Y5.3%10Y3.9%+1.4%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ8.8%0.8%+8.0%
TTM6.7%1.0%+5.7%
YOY6.6%0.9%+5.7%
5Y5.3%0.1%+5.2%
10Y3.9%1.8%+2.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Ströer SE & Co. KGaA.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ströer SE & Co. KGaA is operating .

  • Measures how much profit Ströer SE & Co. KGaA 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 Ströer SE & Co. KGaA to the Advertising Agencies industry mean.
  • An Operating Margin of 12.6% means the company generated €0.13  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Ströer SE & Co. KGaA:

  • The MRQ is 12.6%. The company is operating less efficient.
  • The TTM is 11.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ12.6%TTM11.1%+1.5%
TTM11.1%YOY12.3%-1.2%
TTM11.1%5Y10.0%+1.2%
5Y10.0%10Y9.3%+0.6%
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ12.6%3.9%+8.7%
TTM11.1%2.6%+8.5%
YOY12.3%2.6%+9.7%
5Y10.0%1.8%+8.2%
10Y9.3%3.2%+6.1%
4.3.2.2. Operating Ratio

Measures how efficient Ströer SE & Co. KGaA is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Advertising Agencies industry mean).
  • An Operation Ratio of 0.87 means that the operating costs are €0.87 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Ströer SE & Co. KGaA:

  • The MRQ is 0.874. The company is less efficient in keeping operating costs low.
  • The TTM is 0.879. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.874TTM0.879-0.005
TTM0.879YOY0.878+0.001
TTM0.8795Y0.900-0.020
5Y0.90010Y0.906-0.007
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8741.310-0.436
TTM0.8791.261-0.382
YOY0.8781.193-0.315
5Y0.9001.198-0.298
10Y0.9061.153-0.247
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Ströer SE & Co. KGaA.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Ströer SE & Co. KGaA is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Advertising Agencies industry mean).
  • A Current Ratio of 0.47 means the company has €0.47 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Ströer SE & Co. KGaA:

  • The MRQ is 0.470. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.523. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.470TTM0.523-0.052
TTM0.523YOY0.538-0.015
TTM0.5235Y0.552-0.030
5Y0.55210Y0.604-0.052
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4701.387-0.917
TTM0.5231.415-0.892
YOY0.5381.472-0.934
5Y0.5521.605-1.053
10Y0.6041.529-0.925
4.4.3.2. Quick Ratio

Measures if Ströer SE & Co. KGaA is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Ströer SE & Co. KGaA to the Advertising Agencies industry mean.
  • A Quick Ratio of 0.36 means the company can pay off €0.36 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Ströer SE & Co. KGaA:

  • The MRQ is 0.356. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.410. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.356TTM0.410-0.054
TTM0.410YOY0.454-0.044
TTM0.4105Y0.476-0.066
5Y0.47610Y0.529-0.053
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3560.889-0.533
TTM0.4100.940-0.530
YOY0.4541.112-0.658
5Y0.4761.254-0.778
10Y0.5291.286-0.757
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Ströer SE & Co. KGaA.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Ströer SE & Co. KGaA assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Ströer SE & Co. KGaA to Advertising Agencies industry mean.
  • A Debt to Asset Ratio of 0.86 means that Ströer SE & Co. KGaA assets are financed with 85.8% credit (debt) and the remaining percentage (100% - 85.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Ströer SE & Co. KGaA:

  • The MRQ is 0.858. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.849. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.858TTM0.849+0.009
TTM0.849YOY0.831+0.018
TTM0.8495Y0.823+0.026
5Y0.82310Y0.752+0.071
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8580.554+0.304
TTM0.8490.552+0.297
YOY0.8310.534+0.297
5Y0.8230.543+0.280
10Y0.7520.564+0.188
4.5.4.2. Debt to Equity Ratio

Measures if Ströer SE & Co. KGaA is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Ströer SE & Co. KGaA to the Advertising Agencies industry mean.
  • A Debt to Equity ratio of 628.6% means that company has €6.29 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Ströer SE & Co. KGaA:

  • The MRQ is 6.286. The company is unable to pay all its debts with equity. -1
  • The TTM is 5.883. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ6.286TTM5.883+0.404
TTM5.883YOY5.073+0.810
TTM5.8835Y4.885+0.997
5Y4.88510Y3.648+1.238
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
MRQ6.2861.200+5.086
TTM5.8831.216+4.667
YOY5.0731.086+3.987
5Y4.8851.131+3.754
10Y3.6481.155+2.493
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 Ströer SE & Co. KGaA generates.

  • Above 15 is considered overpriced but always compare Ströer SE & Co. KGaA to the Advertising Agencies industry mean.
  • A PE ratio of 25.40 means the investor is paying €25.40 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Ströer SE & Co. KGaA:

  • The EOD is 23.296. Based on the earnings, the company is fair priced.
  • The MRQ is 25.396. Based on the earnings, the company is overpriced. -1
  • The TTM is 246.744. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD23.296MRQ25.396-2.100
MRQ25.396TTM246.744-221.348
TTM246.744YOY-233.912+480.656
TTM246.7445Y18.853+227.891
5Y18.85310Y33.006-14.153
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
EOD23.2964.034+19.262
MRQ25.3963.866+21.530
TTM246.7442.655+244.089
YOY-233.9120.032-233.944
5Y18.8538.505+10.348
10Y33.00610.958+22.048
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 Ströer SE & Co. KGaA:

  • The EOD is 7.901. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 8.613. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 14.420. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD7.901MRQ8.613-0.712
MRQ8.613TTM14.420-5.807
TTM14.420YOY16.209-1.790
TTM14.4205Y3.211+11.209
5Y3.21110Y15.993-12.782
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
EOD7.9011.599+6.302
MRQ8.6132.485+6.128
TTM14.4202.149+12.271
YOY16.2091.289+14.920
5Y3.2110.743+2.468
10Y15.9931.459+14.534
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 Ströer SE & Co. KGaA is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Advertising Agencies industry mean).
  • A PB ratio of 8.64 means the investor is paying €8.64 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Ströer SE & Co. KGaA:

  • The EOD is 7.925. Based on the equity, the company is overpriced. -1
  • The MRQ is 8.640. Based on the equity, the company is overpriced. -1
  • The TTM is 6.997. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD7.925MRQ8.640-0.715
MRQ8.640TTM6.997+1.643
TTM6.997YOY5.320+1.677
TTM6.9975Y6.778+0.219
5Y6.77810Y5.832+0.946
Compared to industry (Advertising Agencies)
PeriodCompanyIndustry (mean)+/- 
EOD7.9251.369+6.556
MRQ8.6401.434+7.206
TTM6.9971.497+5.500
YOY5.3201.758+3.562
5Y6.7781.843+4.935
10Y5.8322.003+3.829
4.6.2. Total Gains per Share

2.4. Latest News of Ströer SE & Co. KGaA

Does Ströer SE & Co. KGaA still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Ströer SE & Co. KGaA to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-08-30
05:04
High Growth Tech Stocks in Germany for August 2024Read
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 Assets2,725,103
Total Liabilities2,338,269
Total Stockholder Equity371,961
 As reported
Total Liabilities 2,338,269
Total Stockholder Equity+ 371,961
Total Assets = 2,725,103

Assets

Total Assets2,725,103
Total Current Assets412,938
Long-term Assets2,312,165
Total Current Assets
Cash And Cash Equivalents 75,401
Short-term Investments 11,416
Net Receivables 225,476
Inventory 46,456
Other Current Assets 65,605
Total Current Assets  (as reported)412,938
Total Current Assets  (calculated)424,354
+/- 11,416
Long-term Assets
Property Plant Equipment 1,187,596
Intangible Assets 1,049,546
Long-term Assets Other 8,915
Long-term Assets  (as reported)2,312,165
Long-term Assets  (calculated)2,246,057
+/- 66,108

Liabilities & Shareholders' Equity

Total Current Liabilities877,875
Long-term Liabilities1,460,394
Total Stockholder Equity371,961
Total Current Liabilities
Short-term Debt 421,955
Accounts payable 200,153
Other Current Liabilities 233,673
Total Current Liabilities  (as reported)877,875
Total Current Liabilities  (calculated)855,781
+/- 22,094
Long-term Liabilities
Capital Lease Obligations 836,484
Long-term Liabilities Other 1,578
Long-term Liabilities  (as reported)1,460,394
Long-term Liabilities  (calculated)838,062
+/- 622,332
Total Stockholder Equity
Common Stock55,848
Retained Earnings -447,851
Accumulated Other Comprehensive Income -3,033
Other Stockholders Equity 766,997
Total Stockholder Equity (as reported)371,961
Total Stockholder Equity (calculated)371,961
+/-0
Other
Capital Stock55,848
Cash and Short Term Investments 75,401
Common Stock Shares Outstanding 55,843
Current Deferred Revenue22,094
Liabilities and Stockholders Equity 2,725,103
Net Debt 1,709,068
Net Invested Capital 371,961
Net Working Capital -464,936
Short Long Term Debt Total 1,784,469



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
748,562
762,975
758,789
966,012
985,381
978,562
975,077
960,847
982,620
994,695
990,524
882,817
863,721
889,580
940,081
961,353
957,130
943,025
946,727
946,539
951,951
975,325
1,002,800
976,846
1,458,351
1,565,288
1,634,705
1,709,412
1,724,865
1,737,424
1,724,334
1,876,688
1,874,637
3,045,959
3,065,736
3,026,986
2,996,296
2,972,483
2,921,413
2,912,573
2,928,428
3,184,058
2,978,419
2,726,155
2,621,626
2,664,405
2,624,806
2,636,671
2,717,732
2,727,755
2,709,086
2,684,918
2,756,169
2,762,503
2,763,393
2,755,702
3,026,674
2,766,177
2,725,103
2,725,1032,766,1773,026,6742,755,7022,763,3932,762,5032,756,1692,684,9182,709,0862,727,7552,717,7322,636,6712,624,8062,664,4052,621,6262,726,1552,978,4193,184,0582,928,4282,912,5732,921,4132,972,4832,996,2963,026,9863,065,7363,045,9591,874,6371,876,6881,724,3341,737,4241,724,8651,709,4121,634,7051,565,2881,458,351976,8461,002,800975,325951,951946,539946,727943,025957,130961,353940,081889,580863,721882,817990,524994,695982,620960,847975,077978,562985,381966,012758,789762,975748,562000
   > Total Current Assets 
0
0
0
133,831
152,602
155,442
239,704
222,578
226,150
241,776
230,968
228,356
236,103
230,361
129,287
130,464
164,936
150,138
169,927
167,308
154,706
162,798
163,324
169,052
163,974
200,114
177,622
240,868
260,482
275,363
293,499
283,803
293,088
290,985
334,569
330,821
346,821
374,259
358,642
340,801
353,178
339,330
350,473
355,698
682,900
533,580
335,010
321,069
335,165
322,030
357,863
356,840
340,461
352,961
347,908
396,229
377,439
401,649
414,933
398,955
412,831
412,938
412,938412,831398,955414,933401,649377,439396,229347,908352,961340,461356,840357,863322,030335,165321,069335,010533,580682,900355,698350,473339,330353,178340,801358,642374,259346,821330,821334,569290,985293,088283,803293,499275,363260,482240,868177,622200,114163,974169,052163,324162,798154,706167,308169,927150,138164,936130,464129,287230,361236,103228,356230,968241,776226,150222,578239,704155,442152,602133,831000
       Cash And Cash Equivalents 
0
0
0
57,257
55,597
59,045
124,654
106,120
86,387
106,240
120,261
134,041
115,081
112,026
22,984
22,302
51,549
27,634
38,302
35,858
37,285
28,616
33,939
42,296
31,892
58,192
35,342
54,613
72,002
64,978
60,939
61,584
60,261
64,081
73,912
79,697
96,436
115,161
96,987
103,114
111,323
90,143
99,128
102,205
423,210
325,703
103,813
84,526
83,420
63,500
70,114
63,382
67,878
76,048
62,465
71,985
84,470
85,068
77,320
72,313
83,591
75,401
75,40183,59172,31377,32085,06884,47071,98562,46576,04867,87863,38270,11463,50083,42084,526103,813325,703423,210102,20599,12890,143111,323103,11496,987115,16196,43679,69773,91264,08160,26161,58460,93964,97872,00254,61335,34258,19231,89242,29633,93928,61637,28535,85838,30227,63451,54922,30222,984112,026115,081134,041120,261106,24086,387106,120124,65459,04555,59757,257000
       Short-term Investments 
0
0
0
-5,871
-6,289
-6,079
-6,208
-4,606
8,229
9,405
7,120
8,556
7,970
9,290
33,631
5,842
10,695
8,102
9,641
3,929
5,684
10,290
5,406
6,300
10,480
11,281
11,331
27,725
18,767
15,380
15,608
6,804
11,104
9,271
11,477
6,706
11,929
10,846
12,437
4,720
17,709
9,546
9,795
5,102
15,640
17,928
18,187
4,187
11,935
12,421
9,235
5,011
11,001
10,326
12,316
4,432
11,846
10,721
10,954
4,998
10,410
11,416
11,41610,4104,99810,95410,72111,8464,43212,31610,32611,0015,0119,23512,42111,9354,18718,18717,92815,6405,1029,7959,54617,7094,72012,43710,84611,9296,70611,4779,27111,1046,80415,60815,38018,76727,72511,33111,28110,4806,3005,40610,2905,6843,9299,6418,10210,6955,84233,6319,2907,9708,5567,1209,4058,229-4,606-6,208-6,079-6,289-5,871000
       Net Receivables 
0
0
0
44,070
59,535
58,642
76,886
85,662
86,074
82,789
68,691
59,689
67,256
68,618
0
96,147
68,429
81,511
92,602
123,509
82,814
95,625
95,749
118,406
89,293
98,464
95,265
154,566
124,262
139,630
139,801
197,072
143,702
142,350
170,513
228,463
184,531
185,942
181,013
213,505
172,700
186,993
190,352
229,133
192,077
138,457
166,519
212,951
186,675
183,063
206,011
200,724
191,399
194,023
199,834
286,911
200,734
215,694
230,040
237,124
224,904
225,476
225,476224,904237,124230,040215,694200,734286,911199,834194,023191,399200,724206,011183,063186,675212,951166,519138,457192,077229,133190,352186,993172,700213,505181,013185,942184,531228,463170,513142,350143,702197,072139,801139,630124,262154,56695,26598,46489,293118,40695,74995,62582,814123,50992,60281,51168,42996,147068,61867,25659,68968,69182,78986,07485,66276,88658,64259,53544,070000
       Other Current Assets 
0
0
0
28,418
32,884
32,765
32,393
25,721
39,674
34,983
29,284
20,654
39,691
34,122
66,578
722
28,755
27,985
24,515
1,127
28,228
27,637
27,600
1,122
30,954
31,079
33,972
1,352
41,672
50,252
64,851
2,151
59,892
57,543
57,377
1,339
36,122
44,057
46,596
2,701
31,126
29,814
29,994
2,511
33,416
36,087
29,590
3,878
33,862
37,199
43,573
264,388
43,343
41,551
41,352
3,490
48,063
53,794
57,034
40,991
48,216
65,605
65,60548,21640,99157,03453,79448,0633,49041,35241,55143,343264,38843,57337,19933,8623,87829,59036,08733,4162,51129,99429,81431,1262,70146,59644,05736,1221,33957,37757,54359,8922,15164,85150,25241,6721,35233,97231,07930,9541,12227,60027,63728,2281,12724,51527,98528,75572266,57834,12239,69120,65429,28434,98339,67425,72132,39332,76532,88428,418000
   > Long-term Assets 
0
0
0
614,731
610,372
603,347
726,308
762,803
752,412
733,301
729,879
754,264
758,592
760,163
753,530
733,258
724,643
789,944
791,426
789,820
788,320
783,929
783,215
782,898
811,351
802,685
799,224
1,217,484
1,304,806
1,359,342
1,415,913
1,441,063
1,444,336
1,433,350
1,542,118
1,543,818
2,699,138
2,691,478
2,668,343
2,655,497
2,619,305
2,582,084
2,562,101
2,572,731
2,501,158
2,444,838
2,391,145
2,300,558
2,329,239
2,302,775
2,278,809
2,360,892
2,387,294
2,356,124
2,337,010
2,359,939
2,385,064
2,361,744
2,340,769
2,627,719
2,353,346
2,312,165
2,312,1652,353,3462,627,7192,340,7692,361,7442,385,0642,359,9392,337,0102,356,1242,387,2942,360,8922,278,8092,302,7752,329,2392,300,5582,391,1452,444,8382,501,1582,572,7312,562,1012,582,0842,619,3052,655,4972,668,3432,691,4782,699,1381,543,8181,542,1181,433,3501,444,3361,441,0631,415,9131,359,3421,304,8061,217,484799,224802,685811,351782,898783,215783,929788,320789,820791,426789,944724,643733,258753,530760,163758,592754,264729,879733,301752,412762,803726,308603,347610,372614,731000
       Property Plant Equipment 
0
0
0
180,854
179,728
177,211
196,532
212,990
211,314
210,973
212,317
221,813
222,881
227,544
225,802
225,873
219,823
212,902
208,332
206,666
199,800
196,705
193,047
198,743
201,854
199,737
198,897
201,210
207,021
211,909
220,021
230,772
235,234
243,212
252,655
258,861
1,356,194
1,346,836
1,292,258
1,299,214
1,293,021
1,267,175
1,239,136
1,246,316
1,213,633
1,178,667
1,139,353
1,147,302
1,183,525
1,165,563
1,156,642
1,214,044
1,229,442
1,220,323
1,207,735
1,220,081
1,235,151
1,221,564
1,211,936
1,210,786
1,219,373
1,187,596
1,187,5961,219,3731,210,7861,211,9361,221,5641,235,1511,220,0811,207,7351,220,3231,229,4421,214,0441,156,6421,165,5631,183,5251,147,3021,139,3531,178,6671,213,6331,246,3161,239,1361,267,1751,293,0211,299,2141,292,2581,346,8361,356,194258,861252,655243,212235,234230,772220,021211,909207,021201,210198,897199,737201,854198,743193,047196,705199,800206,666208,332212,902219,823225,873225,802227,544222,881221,813212,317210,973211,314212,990196,532177,211179,728180,854000
       Goodwill 
0
0
0
180,186
180,186
180,332
292,479
0
0
0
0
0
0
0
0
226,121
0
0
0
309,430
0
0
0
310,365
0
0
0
655,071
0
0
0
777,563
0
0
0
855,092
0
0
0
907,283
0
0
0
909,165
0
0
0
916,308
0
0
0
915,287
0
0
0
917,279
0
0
0
918,049
0
0
00918,049000917,279000915,287000916,308000909,165000907,283000855,092000777,563000655,071000310,365000309,430000226,12100000000292,479180,332180,186180,186000
       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
29,362
33,884
29,974
31,284
27,846
32,102
31,048
33,112
31,229
45,722
35,877
38,072
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000038,07235,87745,72231,22933,11231,04832,10227,84631,28429,97433,88429,3620000000000000000000000000000000
       Intangible Assets 
0
0
0
209,095
204,791
200,605
201,641
529,726
518,471
503,036
490,455
502,545
501,880
499,694
0
262,007
0
0
0
253,991
0
0
0
230,138
0
0
0
308,407
0
0
0
366,858
1,136,449
1,120,674
1,217,112
362,458
1,272,337
1,278,980
1,271,337
352,393
1,240,691
1,237,737
1,245,940
318,242
1,214,663
1,199,525
1,187,422
186,115
1,088,598
1,077,941
1,065,074
151,986
1,075,025
1,069,426
1,065,045
145,544
1,069,039
1,065,268
1,059,796
135,242
1,050,978
1,049,546
1,049,5461,050,978135,2421,059,7961,065,2681,069,039145,5441,065,0451,069,4261,075,025151,9861,065,0741,077,9411,088,598186,1151,187,4221,199,5251,214,663318,2421,245,9401,237,7371,240,691352,3931,271,3371,278,9801,272,337362,4581,217,1121,120,6741,136,449366,858000308,407000230,138000253,991000262,0070499,694501,880502,545490,455503,036518,471529,726201,641200,605204,791209,095000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1
1
-1
0
2
-1
0
0
1
0
1
0
-1
0
0
0
-1
38,769
-1
1
-2
38,505
-1
1
-2
38,893
-1
-1
-1
34,902
1
32,069
-1
1
1
-1
49,645
42,476
1
33,899
1
53,404
53,525
46,226
0
0
0
00046,22653,52553,404133,899142,47649,645-111-132,069134,902-1-1-138,893-21-138,505-21-138,769-1000-1010100-120-11-1000000000000000
> Total Liabilities 
0
0
0
791,931
816,291
805,221
683,850
688,801
693,746
694,517
705,807
709,163
722,275
712,313
621,420
584,146
615,056
621,065
668,089
661,099
650,814
647,068
640,439
631,813
654,316
695,946
683,174
783,142
899,938
994,711
1,054,288
1,065,182
1,073,971
1,102,570
1,248,659
1,206,409
2,369,178
2,427,270
2,392,408
2,327,335
2,279,162
2,316,303
2,294,041
2,301,489
2,538,305
2,373,531
2,100,810
2,143,926
2,195,407
2,149,564
2,232,972
2,233,874
2,231,930
2,304,811
2,243,533
2,282,468
2,303,187
2,284,708
2,345,867
2,581,802
2,310,488
2,338,269
2,338,2692,310,4882,581,8022,345,8672,284,7082,303,1872,282,4682,243,5332,304,8112,231,9302,233,8742,232,9722,149,5642,195,4072,143,9262,100,8102,373,5312,538,3052,301,4892,294,0412,316,3032,279,1622,327,3352,392,4082,427,2702,369,1781,206,4091,248,6591,102,5701,073,9711,065,1821,054,288994,711899,938783,142683,174695,946654,316631,813640,439647,068650,814661,099668,089621,065615,056584,146621,420712,313722,275709,163705,807694,517693,746688,801683,850805,221816,291791,931000
   > Total Current Liabilities 
0
0
0
128,581
150,274
138,735
146,075
163,763
176,087
183,303
190,989
193,322
205,714
197,045
198,957
180,910
184,034
209,513
228,948
213,185
212,556
246,998
246,471
230,186
254,326
260,417
276,511
355,304
347,315
385,680
411,886
474,025
466,136
443,810
462,508
461,995
596,291
589,339
583,618
682,256
650,621
549,464
532,575
728,958
622,067
580,653
705,397
761,162
735,125
605,862
642,966
951,740
889,488
799,688
779,683
699,332
693,285
676,642
656,732
842,355
802,137
877,875
877,875802,137842,355656,732676,642693,285699,332779,683799,688889,488951,740642,966605,862735,125761,162705,397580,653622,067728,958532,575549,464650,621682,256583,618589,339596,291461,995462,508443,810466,136474,025411,886385,680347,315355,304276,511260,417254,326230,186246,471246,998212,556213,185228,948209,513184,034180,910198,957197,045205,714193,322190,989183,303176,087163,763146,075138,735150,274128,581000
       Short-term Debt 
0
0
0
0
0
0
0
0
8,229
9,405
7,120
8,556
7,970
9,290
33,631
20,873
20,962
40,607
51,118
16,160
46,857
68,135
52,771
28,300
54,060
58,312
45,941
29,804
42,009
42,276
43,760
43,011
79,735
59,797
62,343
13,475
182,495
193,737
179,851
204,289
237,392
166,735
123,022
174,703
180,027
157,045
18,187
283,756
0
0
0
388,336
0
340,924
340,686
172,746
234,412
220,432
224,546
315,327
158,677
421,955
421,955158,677315,327224,546220,432234,412172,746340,686340,9240388,336000283,75618,187157,045180,027174,703123,022166,735237,392204,289179,851193,737182,49513,47562,34359,79779,73543,01143,76042,27642,00929,80445,94158,31254,06028,30052,77168,13546,85716,16051,11840,60720,96220,87333,6319,2907,9708,5567,1209,4058,22900000000
       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
518,030
554,713
585,086
62,343
28,291
182,495
193,737
179,851
98,220
237,392
166,735
123,022
25,216
0
0
0
134,818
0
0
0
236,528
0
0
0
24,797
0
0
0
145,993
0
0
00145,99300024,797000236,528000134,81800025,216123,022166,735237,39298,220179,851193,737182,49528,29162,343585,086554,713518,0300000000000000000000000000000000
       Accounts payable 
0
0
0
50,937
62,468
59,585
66,006
67,615
70,497
81,805
80,173
77,498
75,742
84,626
81,810
53,209
87,146
101,028
108,095
69,057
106,656
117,761
129,910
80,045
130,997
132,052
160,098
120,548
159,946
179,415
203,885
154,573
194,145
193,138
192,044
141,703
204,958
227,353
220,050
192,401
233,564
226,366
247,204
294,480
255,127
257,210
241,116
161,774
220,904
224,743
220,206
226,463
189,215
202,881
210,236
125,359
199,358
188,201
189,459
220,450
197,351
200,153
200,153197,351220,450189,459188,201199,358125,359210,236202,881189,215226,463220,206224,743220,904161,774241,116257,210255,127294,480247,204226,366233,564192,401220,050227,353204,958141,703192,044193,138194,145154,573203,885179,415159,946120,548160,098132,052130,99780,045129,910117,761106,65669,057108,095101,02887,14653,20981,81084,62675,74277,49880,17381,80570,49767,61566,00659,58562,46850,937000
       Other Current Liabilities 
0
0
0
77,645
87,805
79,150
80,069
96,148
105,590
101,498
110,816
115,824
129,972
112,419
117,147
23,435
45,159
44,258
46,472
25,337
35,332
37,228
38,281
20,691
39,262
38,463
39,449
50,596
83,614
97,691
101,640
62,875
107,375
111,046
115,854
69,562
102,814
104,432
101,280
60,813
99,481
97,881
99,718
70,394
97,276
91,574
464,281
70,688
514,221
381,119
422,760
336,941
700,273
596,807
569,447
127,270
493,927
488,441
467,273
199,227
159,011
233,673
233,673159,011199,227467,273488,441493,927127,270569,447596,807700,273336,941422,760381,119514,22170,688464,28191,57497,27670,39499,71897,88199,48160,813101,280104,432102,81469,562115,854111,046107,37562,875101,64097,69183,61450,59639,44938,46339,26220,69138,28137,22835,33225,33746,47244,25845,15923,435117,147112,419129,972115,824110,816101,498105,59096,14880,06979,15087,80577,645000
   > Long-term Liabilities 
0
0
0
663,350
666,018
666,486
537,775
525,038
517,659
511,214
514,818
515,841
516,561
515,268
422,463
403,236
431,022
411,552
439,141
447,914
438,258
400,070
393,968
401,627
399,990
435,529
406,663
427,838
552,623
609,031
642,402
591,157
607,835
658,760
786,151
744,414
1,772,887
1,837,931
1,808,790
1,645,079
1,628,541
1,766,839
1,761,466
1,572,531
1,916,238
1,792,878
1,395,413
1,382,764
1,460,282
1,543,702
1,590,006
1,282,134
1,342,442
1,505,123
1,463,850
1,583,136
1,609,902
1,608,066
1,689,135
1,739,447
1,508,351
1,460,394
1,460,3941,508,3511,739,4471,689,1351,608,0661,609,9021,583,1361,463,8501,505,1231,342,4421,282,1341,590,0061,543,7021,460,2821,382,7641,395,4131,792,8781,916,2381,572,5311,761,4661,766,8391,628,5411,645,0791,808,7901,837,9311,772,887744,414786,151658,760607,835591,157642,402609,031552,623427,838406,663435,529399,990401,627393,968400,070438,258447,914439,141411,552431,022403,236422,463515,268516,561515,841514,818511,214517,659525,038537,775666,486666,018663,350000
       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
1,492,985
1,631,685
1,630,835
1,446,939
1,793,991
1,673,262
1,279,453
1,298,756
1,382,315
1,466,870
1,517,461
1,216,179
1,250,796
1,416,476
1,377,115
1,482,812
1,510,678
1,510,277
1,593,655
0
0
0
0001,593,6551,510,2771,510,6781,482,8121,377,1151,416,4761,250,7961,216,1791,517,4611,466,8701,382,3151,298,7561,279,4531,673,2621,793,9911,446,9391,630,8351,631,6851,492,9850000000000000000000000000000000000000000
       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
136,032
132,857
133,472
130,939
144,160
140,304
135,575
137,273
140,360
135,556
135,154
130,631
125,593
122,247
119,616
115,960
85,152
77,966
76,832
72,544
91,464
91,646
88,647
86,735
0
0
97,789
0
0
0
0
000097,7890086,73588,64791,64691,46472,54476,83277,96685,152115,960119,616122,247125,593130,631135,154135,556140,360137,273135,575140,304144,160130,939133,472132,857136,0320000000000000000000000000000000
       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
88,689
0
0
0
81,815
0
0
0
45,895
0
0
0
52,493
0
0
0
2,093
0
0
0
10,695
0
0
0
0
0
0
0
0
0
0
000000000010,6950002,09300052,49300045,89500081,81500088,6890000000000000000000000000000000
> Total Stockholder Equity
0
0
0
-59,752
-69,904
-63,297
253,300
275,180
315,909
309,201
301,998
305,461
258,559
265,387
248,076
266,156
260,910
304,407
276,291
277,209
274,216
281,514
285,167
300,727
315,698
298,615
285,776
664,196
647,099
620,783
628,575
636,843
641,680
599,115
613,605
653,935
661,901
618,178
616,804
663,065
681,597
592,570
607,400
617,255
635,088
594,009
610,341
470,721
458,027
463,107
386,509
474,507
485,359
392,327
428,782
464,234
445,144
459,925
385,069
436,035
441,684
371,961
371,961441,684436,035385,069459,925445,144464,234428,782392,327485,359474,507386,509463,107458,027470,721610,341594,009635,088617,255607,400592,570681,597663,065616,804618,178661,901653,935613,605599,115641,680636,843628,575620,783647,099664,196285,776298,615315,698300,727285,167281,514274,216277,209276,291304,407260,910266,156248,076265,387258,559305,461301,998309,201315,909275,180253,300-63,297-69,904-59,752000
   Common Stock
0
0
0
512
512
23,552
42,098
42,098
42,098
42,098
42,098
42,098
42,098
42,098
42,098
42,098
42,098
48,870
48,870
48,870
48,870
48,870
48,870
48,870
48,870
48,870
48,870
55,282
55,282
55,282
55,282
55,282
55,282
55,282
55,339
55,558
55,726
55,948
56,172
56,172
56,527
56,527
56,527
56,577
56,577
56,577
56,577
56,647
56,647
56,717
56,679
56,692
56,692
56,692
56,692
56,081
55,697
55,602
55,602
55,706
55,788
55,848
55,84855,78855,70655,60255,60255,69756,08156,69256,69256,69256,69256,67956,71756,64756,64756,57756,57756,57756,57756,52756,52756,52756,17256,17255,94855,72655,55855,33955,28255,28255,28255,28255,28255,28255,28248,87048,87048,87048,87048,87048,87048,87048,87048,87048,87042,09842,09842,09842,09842,09842,09842,09842,09842,09842,09842,09823,552512512000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income -3,033-3,332-3,632-4,456-3,970-4,987-4,857-4,625-4,43200000-890,207000-684,775000-485,504000-317,257000-304,582000-287,221000-269,349000-245,632000-223,485000-196,520000-171,6470000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
-60,264
-70,416
-86,849
211,202
449,250
273,811
267,103
259,900
459,883
296,490
296,490
273,337
495,381
272,990
311,707
300,870
539,652
298,777
301,366
301,439
571,162
304,112
296,927
284,054
949,498
661,479
661,277
658,029
953,807
647,432
646,427
644,271
958,753
640,202
639,008
635,844
1,214,049
733,542
734,587
734,595
1,427,466
740,512
741,592
741,317
1,637,362
748,588
751,431
753,043
754,652
755,523
751,710
750,465
748,200
750,585
751,626
751,166
761,335
762,420
766,997
766,997762,420761,335751,166751,626750,585748,200750,465751,710755,523754,652753,043751,431748,5881,637,362741,317741,592740,5121,427,466734,595734,587733,5421,214,049635,844639,008640,202958,753644,271646,427647,432953,807658,029661,277661,479949,498284,054296,927304,112571,162301,439301,366298,777539,652300,870311,707272,990495,381273,337296,490296,490459,883259,900267,103273,811449,250211,202-86,849-70,416-60,264000



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.