0 XP   0   0   0

Shurgard Self Storage SA
Buy, Hold or Sell?

Should you buy, hold or sell Shurgard?

I guess you are interested in Shurgard Self Storage SA. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Shurgard

Let's start. I'm going to help you getting a better view of Shurgard Self Storage SA. 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.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Shurgard Self Storage SA even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Shurgard Self Storage SA is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Shurgard Self Storage SA. The closing price on 2023-03-24 was €44.13 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Shurgard Self Storage SA Daily Candlestick Chart
Shurgard Self Storage SA Daily Candlestick Chart
Summary









1. Valuation of Shurgard




Current price per share

€44.13

2. Growth of Shurgard




Is Shurgard growing?

Current yearPrevious yearGrowGrow %
How rich?$2.6b$2.2b$415.2m15.6%

How much money is Shurgard making?

Current yearPrevious yearGrowGrow %
Making money$480.8m$311.4m$169.3m35.2%
Net Profit Margin148.8%106.7%--

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

3. Financial Health of Shurgard




Comparing to competitors in the Real Estate Services industry




  Industry Rankings (Real Estate Services)  


Richest
#44 / 499

Most Revenue
#71 / 499

Most Profit
#10 / 499


Summary

Financial Health

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 efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is 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.

1.1. Profitability of Shurgard Self Storage SA.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Shurgard earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Shurgard to the Real Estate Services industry mean.
  • A Net Profit Margin of 148.8% means that €1.49 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Shurgard Self Storage SA:

  • The MRQ is 148.8%. The company is making a huge profit. +2
  • The TTM is 148.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ148.8%TTM148.8%0.0%
TTM148.8%YOY106.7%+42.1%
TTM148.8%5Y94.4%+54.4%
5Y94.4%10Y88.9%+5.5%
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ148.8%10.7%+138.1%
TTM148.8%13.3%+135.5%
YOY106.7%12.7%+94.0%
5Y94.4%12.7%+81.7%
10Y88.9%14.2%+74.7%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Shurgard to the Real Estate Services industry mean.
  • 10.9% Return on Assets means that Shurgard generated €0.11 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Shurgard Self Storage SA:

  • The MRQ is 10.9%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 10.9%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ10.9%TTM10.9%0.0%
TTM10.9%YOY8.7%+2.2%
TTM10.9%5Y7.9%+3.0%
5Y7.9%10Y7.9%0.0%
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ10.9%0.8%+10.1%
TTM10.9%1.1%+9.8%
YOY8.7%1.1%+7.6%
5Y7.9%1.1%+6.8%
10Y7.9%1.4%+6.5%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Shurgard to the Real Estate Services industry mean.
  • 18.1% Return on Equity means Shurgard generated €0.18 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Shurgard Self Storage SA:

  • The MRQ is 18.1%. Using its investors money, the company is efficient in making profit. +1
  • The TTM is 18.1%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ18.1%TTM18.1%0.0%
TTM18.1%YOY13.9%+4.2%
TTM18.1%5Y13.0%+5.0%
5Y13.0%10Y13.8%-0.8%
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ18.1%1.9%+16.2%
TTM18.1%2.5%+15.6%
YOY13.9%2.5%+11.4%
5Y13.0%2.7%+10.3%
10Y13.8%3.0%+10.8%

1.2. Operating Efficiency of Shurgard Self Storage SA.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Shurgard is operating .

  • Measures how much profit Shurgard 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 Shurgard to the Real Estate Services industry mean.
  • An Operating Margin of 214.4% means the company generated €2.14  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Shurgard Self Storage SA:

  • The MRQ is 214.4%. The company is operating very efficient. +2
  • The TTM is 214.4%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ214.4%TTM214.4%0.0%
TTM214.4%YOY153.9%+60.5%
TTM214.4%5Y132.3%+82.1%
5Y132.3%10Y124.4%+7.9%
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ214.4%18.3%+196.1%
TTM214.4%19.7%+194.7%
YOY153.9%20.8%+133.1%
5Y132.3%19.6%+112.7%
10Y124.4%16.5%+107.9%
1.2.2. Operating Ratio

Measures how efficient Shurgard is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate Services industry mean).
  • An Operation Ratio of 0.43 means that the operating costs are €0.43 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Shurgard Self Storage SA:

  • The MRQ is 0.426. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.426. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.426TTM0.4260.000
TTM0.426YOY0.434-0.008
TTM0.4265Y0.431-0.005
5Y0.43110Y0.443-0.012
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4261.033-0.607
TTM0.4261.084-0.658
YOY0.4341.067-0.633
5Y0.4311.074-0.643
10Y0.4430.972-0.529

1.3. Liquidity of Shurgard Self Storage SA.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Real Estate Services industry mean).
  • A Current Ratio of 2.43 means the company has €2.43 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Shurgard Self Storage SA:

  • The MRQ is 2.433. The company is able to pay all its short-term debts. +1
  • The TTM is 2.433. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.433TTM2.4330.000
TTM2.433YOY0.667+1.766
TTM2.4335Y2.008+0.426
5Y2.00810Y1.808+0.199
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4331.571+0.862
TTM2.4331.618+0.815
YOY0.6671.589-0.922
5Y2.0081.730+0.278
10Y1.8081.678+0.130
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Shurgard to the Real Estate Services industry mean.
  • A Quick Ratio of 2.37 means the company can pay off €2.37 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Shurgard Self Storage SA:

  • The MRQ is 2.369. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.369. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.369TTM2.3690.000
TTM2.369YOY0.632+1.737
TTM2.3695Y1.945+0.424
5Y1.94510Y1.739+0.205
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3690.700+1.669
TTM2.3690.760+1.609
YOY0.6320.803-0.171
5Y1.9450.940+1.005
10Y1.7390.856+0.883

1.4. Solvency of Shurgard Self Storage SA.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Shurgard to Real Estate Services industry mean.
  • A Debt to Asset Ratio of 0.40 means that Shurgard assets are financed with 39.6% credit (debt) and the remaining percentage (100% - 39.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Shurgard Self Storage SA:

  • The MRQ is 0.396. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.396. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.396TTM0.3960.000
TTM0.396YOY0.374+0.022
TTM0.3965Y0.389+0.007
5Y0.38910Y0.421-0.033
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3960.508-0.112
TTM0.3960.515-0.119
YOY0.3740.512-0.138
5Y0.3890.523-0.134
10Y0.4210.521-0.100
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Shurgard to the Real Estate Services industry mean.
  • A Debt to Equity ratio of 65.7% means that company has €0.66 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Shurgard Self Storage SA:

  • The MRQ is 0.657. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.657. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.657TTM0.6570.000
TTM0.657YOY0.598+0.059
TTM0.6575Y0.639+0.018
5Y0.63910Y0.749-0.109
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6571.041-0.384
TTM0.6571.052-0.395
YOY0.5981.036-0.438
5Y0.6391.169-0.530
10Y0.7491.237-0.488

2. Market Valuation of Shurgard Self Storage SA

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every €1 in earnings Shurgard generates.

  • Above 15 is considered overpriced but always compare Shurgard to the Real Estate Services industry mean.
  • A PE ratio of 11.50 means the investor is paying €11.50 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Shurgard Self Storage SA:

  • The EOD is 8.828. Very good. +2
  • The MRQ is 11.504. Very good. +2
  • The TTM is 11.504. Very good. +2
Trends
Current periodCompared to+/- 
EOD8.828MRQ11.504-2.676
MRQ11.504TTM11.5040.000
TTM11.504YOY10.932+0.571
TTM11.5045Y11.076+0.427
5Y11.07610Y7.912+3.165
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
EOD8.8288.600+0.228
MRQ11.50411.646-0.142
TTM11.50412.524-1.020
YOY10.93214.704-3.772
5Y11.07614.146-3.070
10Y7.91215.799-7.887
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Shurgard.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Shurgard Self Storage SA:

  • The MRQ is 7.473. Seems overpriced? -1
  • The TTM is 7.473. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ7.473TTM7.4730.000
TTM7.473YOY5.633+1.841
TTM7.4735Y13.002-5.528
5Y13.00210Y13.0020.000
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
MRQ7.47310.714-3.241
TTM7.47317.663-10.190
YOY5.63324.953-19.320
5Y13.00259.729-46.727
10Y13.00286.632-73.630

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Shurgard is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Real Estate Services industry mean).
  • A PB ratio of 2.07 means the investor is paying €2.07 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Shurgard Self Storage SA:

  • The EOD is 1.592. Good. +1
  • The MRQ is 2.074. Good. +1
  • The TTM is 2.074. Good. +1
Trends
Current periodCompared to+/- 
EOD1.592MRQ2.074-0.483
MRQ2.074TTM2.0740.000
TTM2.074YOY1.513+0.562
TTM2.0745Y1.278+0.796
5Y1.27810Y0.913+0.365
Compared to industry (Real Estate Services)
PeriodCompanyIndustry (mean)+/- 
EOD1.5920.821+0.771
MRQ2.0740.897+1.177
TTM2.0741.019+1.055
YOY1.5131.125+0.388
5Y1.2781.140+0.138
10Y0.9131.323-0.410
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Shurgard Self Storage SA 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--4.2504.2500%2.236+90%2.965+43%3.960+7%
Book Value Growth--1.1841.1840%1.104+7%1.170+1%1.168+1%
Book Value Per Share--27.71927.7190%23.469+18%21.526+29%18.812+47%
Book Value Per Share Growth--1.1811.1810%1.105+7%1.169+1%1.167+1%
Current Ratio--2.4332.4330%0.667+265%2.008+21%1.808+35%
Debt To Asset Ratio--0.3960.3960%0.374+6%0.389+2%0.421-6%
Debt To Equity Ratio--0.6570.6570%0.598+10%0.639+3%0.749-12%
Dividend Per Share--1.1131.1130%0.985+13%1.697-34%2.030-45%
Dividend Per Share Growth--1.1301.1300%1.479-24%0.968+17%0.974+16%
Eps--4.9984.9980%3.247+54%2.842+76%2.577+94%
Eps Growth--1.5391.5390%1.941-21%1.291+19%1.291+19%
Free Cash Flow Per Share--0.8710.8710%0.729+20%0.764+14%0.774+13%
Free Cash Flow Per Share Growth--1.1951.1950%1.218-2%1.016+18%1.050+14%
Free Cash Flow To Equity Per Share--1.7561.7560%-0.512+129%1.014+73%0.941+87%
Free Cash Flow To Equity Per Share Growth--5.4275.4270%0.812+569%4.517+20%3.691+47%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--8.434--------
Intrinsic Value_10Y_min--7.239--------
Intrinsic Value_1Y_max--0.868--------
Intrinsic Value_1Y_min--0.843--------
Intrinsic Value_3Y_max--2.590--------
Intrinsic Value_3Y_min--2.446--------
Intrinsic Value_5Y_max--4.291--------
Intrinsic Value_5Y_min--3.942--------
Net Profit Margin--1.4881.4880%1.067+39%0.944+58%0.889+67%
Operating Margin--2.1442.1440%1.539+39%1.323+62%1.244+72%
Operating Ratio--0.4260.4260%0.434-2%0.431-1%0.443-4%
Pb Ratio1.592-30%2.0742.0740%1.513+37%1.278+62%0.913+127%
Pe Ratio8.828-30%11.50411.5040%10.932+5%11.076+4%7.912+45%
Peg Ratio--7.4737.4730%5.633+33%13.002-43%13.002-43%
Price Per Share44.125-30%57.50057.5000%35.500+62%30.250+90%21.607+166%
Price To Total Gains Ratio8.227-30%10.72110.7210%11.019-3%11.137-4%11.137-4%
Profit Growth--1.5441.5440%1.939-20%1.233+25%1.298+19%
Quick Ratio--2.3692.3690%0.632+275%1.945+22%1.739+36%
Return On Assets--0.1090.1090%0.087+26%0.079+38%0.079+38%
Return On Equity--0.1810.1810%0.139+30%0.130+39%0.138+31%
Revenue Growth--1.1071.1070%1.056+5%1.053+5%1.055+5%
Total Gains Per Share--5.3635.3630%3.222+66%4.662+15%5.990-10%
Total Gains Per Share Growth--1.6651.6650%1.874-11%1.289+29%1.129+47%
Usd Book Value--2666372116.0002666372116.0000%2251143716.000+18%2066504483.200+29%1805639442.857+48%
Usd Book Value Change Per Share--4.5734.5730%2.406+90%3.190+43%4.261+7%
Usd Book Value Per Share--29.82629.8260%25.252+18%23.162+29%20.242+47%
Usd Dividend Per Share--1.1981.1980%1.060+13%1.826-34%2.184-45%
Usd Eps--5.3785.3780%3.494+54%3.058+76%2.773+94%
Usd Free Cash Flow--83807488.00083807488.0000%69920632.000+20%73305943.200+14%74280430.286+13%
Usd Free Cash Flow Per Share--0.9370.9370%0.784+20%0.822+14%0.833+13%
Usd Free Cash Flow To Equity Per Share--1.8891.8890%-0.551+129%1.091+73%1.012+87%
Usd Price Per Share47.479-30%61.87061.8700%38.198+62%32.549+90%23.249+166%
Usd Profit--480808448.000480808448.0000%311475100.000+54%272861764.000+76%247354415.429+94%
Usd Revenue--323203500.000323203500.0000%292008108.000+11%282389959.200+14%270914818.857+19%
Usd Total Gains Per Share--5.7715.7710%3.467+66%5.017+15%6.445-10%
 EOD+3 -2MRQTTM+0 -0YOY+30 -125Y+34 -810Y+34 -8

3.2. Fundamental Score

Let's check the fundamental score of Shurgard Self Storage SA based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-158.828
Price to Book Ratio (EOD)Between0-11.592
Net Profit Margin (MRQ)Greater than01.488
Operating Margin (MRQ)Greater than02.144
Quick Ratio (MRQ)Greater than12.369
Current Ratio (MRQ)Greater than12.433
Debt to Asset Ratio (MRQ)Less than10.396
Debt to Equity Ratio (MRQ)Less than10.657
Return on Equity (MRQ)Greater than0.150.181
Return on Assets (MRQ)Greater than0.050.109
Total9/10 (90.0%)

3.3. Technical Score

Let's check the technical score of Shurgard Self Storage SA based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5043.616
Ma 20Greater thanMa 5045.442
Ma 50Greater thanMa 10045.892
Ma 100Greater thanMa 20044.961
OpenGreater thanClose44.815
Total2/5 (40.0%)



Reversals in quarterly reports

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

 2017-12-312018-12-312019-12-312020-12-312021-12-31
Minority Interest  3,1904753,6657244,3893714,760-5,498-738
Total Other Income Expense Net 116,955-51,08865,867-4,13561,732183,812245,544-265,514-19,970



Latest Balance Sheet

Balance Sheet of 2021-12-31. Currency in EUR. All numbers in thousands.

Summary
Total Assets4,102,469
Total Liabilities1,624,428
Total Stockholder Equity2,472,543
 As reported
Total Liabilities 1,624,428
Total Stockholder Equity+ 2,472,543
Total Assets = 4,102,469

Assets

Total Assets4,102,469
Total Current Assets243,490
Long-term Assets243,490
Total Current Assets
Cash And Cash Equivalents 219,170
Net Receivables 17,899
Total Current Assets  (as reported)243,490
Total Current Assets  (calculated)237,069
+/- 6,421
Long-term Assets
Property Plant Equipment 3,196
Intangible Assets 5,926
Long-term Assets Other 3,848,134
Long-term Assets  (as reported)3,858,979
Long-term Assets  (calculated)3,857,256
+/- 1,723

Liabilities & Shareholders' Equity

Total Current Liabilities100,060
Long-term Liabilities1,524,368
Total Stockholder Equity2,472,543
Total Current Liabilities
Short-term Debt 3,893
Accounts payable 43,681
Other Current Liabilities 48,244
Total Current Liabilities  (as reported)100,060
Total Current Liabilities  (calculated)95,818
+/- 4,242
Long-term Liabilities
Long term Debt Total 882,054
Other Liabilities 642,314
Long-term Liabilities  (as reported)1,524,368
Long-term Liabilities  (calculated)1,524,368
+/-0
Total Stockholder Equity
Common Stock61,383
Retained Earnings 1,666,595
Capital Surplus 539,712
Total Stockholder Equity (as reported)2,472,543
Total Stockholder Equity (calculated)2,267,690
+/- 204,853
Other
Capital Stock61,383
Cash And Equivalents219,170
Cash and Short Term Investments 219,170
Common Stock Shares Outstanding 89,399
Liabilities and Stockholders Equity 4,096,971
Net Debt 666,777
Net Invested Capital 3,270,122
Net Tangible Assets 2,466,617
Net Working Capital 143,430
Short Long Term Debt Total 885,947



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-31
> Total Assets 
1,786,883
2,140,847
2,168,633
2,352,010
2,836,090
3,040,357
3,339,441
4,102,469
4,102,4693,339,4413,040,3572,836,0902,352,0102,168,6332,140,8471,786,883
   > Total Current Assets 
76,955
143,030
31,936
43,979
268,683
221,709
123,080
243,490
243,490123,080221,709268,68343,97931,936143,03076,955
       Cash And Cash Equivalents 
59,380
120,633
11,679
23,645
250,922
198,574
102,998
219,170
219,170102,998198,574250,92223,64511,679120,63359,380
       Net Receivables 
0
15,417
15,778
14,448
13,001
17,428
13,602
17,899
17,89913,60217,42813,00114,44815,77815,4170
       Other Current Assets 
17,575
22,397
20,257
20,334
17,761
23,135
20,082
24,320
24,32020,08223,13517,76120,33420,25722,39717,575
   > Long-term Assets 
1,709,928
1,997,817
2,136,697
2,308,031
2,567,407
2,818,648
3,216,361
3,858,979
3,858,9793,216,3612,818,6482,567,4072,308,0312,136,6971,997,8171,709,928
       Property Plant Equipment 
644
896
1,023
1,145
1,221
3,268
3,402
3,196
3,1963,4023,2681,2211,1451,023896644
       Intangible Assets 
2,723
2,943
3,263
3,115
3,458
4,593
5,666
5,926
5,9265,6664,5933,4583,1153,2632,9432,723
       Long-term Assets Other 
1,702,945
1,990,803
2,129,932
2,302,303
2,561,161
2,809,734
3,205,506
3,848,134
3,848,1343,205,5062,809,7342,561,1612,302,3032,129,9321,990,8031,702,945
> Total Liabilities 
946,308
1,146,062
1,019,409
1,012,494
1,037,429
1,146,000
1,247,300
1,624,428
1,624,4281,247,3001,146,0001,037,4291,012,4941,019,4091,146,062946,308
   > Total Current Liabilities 
157,483
65,500
73,314
73,473
75,464
79,781
184,508
100,060
100,060184,50879,78175,46473,47373,31465,500157,483
       Short-term Debt 
35,036
427
464
504
542
3,165
105,428
3,893
3,893105,4283,16554250446442735,036
       Short Long Term Debt 
0
0
0
0
0
0
99,926
0
099,926000000
       Accounts payable 
19,750
19,022
23,363
23,883
26,404
34,207
36,986
43,681
43,68136,98634,20726,40423,88323,36319,02219,750
       Other Current Liabilities 
102,697
46,051
49,487
49,086
38,708
37,956
37,937
48,244
48,24437,93737,95638,70849,08649,48746,051102,697
   > Long-term Liabilities 
788,825
1,080,562
946,095
939,021
961,965
1,066,219
1,062,792
1,524,368
1,524,3681,062,7921,066,219961,965939,021946,0951,080,562788,825
       Long term Debt Total 
0
788,553
630,470
603,393
603,292
668,788
574,717
882,054
882,054574,717668,788603,292603,393630,470788,5530
       Other Liabilities 
0
292,009
315,625
335,628
358,673
397,431
488,075
642,314
642,314488,075397,431358,673335,628315,625292,0090
> Total Stockholder Equity
838,531
992,425
1,146,418
1,336,326
1,794,996
1,889,968
2,087,381
2,472,543
2,472,5432,087,3811,889,9681,794,9961,336,3261,146,418992,425838,531
   Common Stock
800,629
800,629
800,629
800,629
62,542
56,274
56,512
61,383
61,38356,51256,27462,542800,629800,629800,629800,629
   Retained Earnings 
56,462
186,571
397,700
608,835
781,001
930,272
1,219,747
1,666,595
1,666,5951,219,747930,272781,001608,835397,700186,57156,462
   Accumulated Other Comprehensive Income 0-7,223-6,299-5,388-5,012-4,703-4,434-4,174
   Capital Surplus 
0
0
0
0
537,421
537,421
538,229
539,712
539,712538,229537,421537,4210000
   Treasury Stock00000000
   Other Stockholders Equity 
-14,386
9,659
-47,208
-68,126
956,841
909,721
818,345
744,565
744,565818,345909,721956,841-68,126-47,2089,659-14,386



Balance Sheet

Currency in EUR. All numbers in thousands.




Cash Flow

Currency in EUR. All numbers in thousands.




Income Statement

Currency in EUR. All numbers in thousands.


Latest Income Statement (annual, 2021-12-31)

Gross Profit (+$)
totalRevenue300,375
Cost of Revenue-106,283
Gross Profit194,092194,092
 
Operating Income (+$)
Gross Profit194,092
Operating Expense-21,694
Operating Income644,690172,398
 
Operating Expense (+$)
Research Development-
Selling General Administrative6,035
Selling And Marketing Expenses-
Operating Expense21,6946,035
 
Net Interest Income (+$)
Interest Income19,970
Interest Expense-19,985
Net Interest Income-19,985-15
 
Pretax Income (+$)
Operating Income644,690
Net Interest Income-19,985
Other Non-Operating Income Expenses-
Income Before Tax (EBT)624,720664,660
EBIT - interestExpense = 623,982
623,982
466,833
Interest Expense19,985
Earnings Before Interest and Taxes (ebit)643,967644,705
Earnings Before Interest and Taxes (ebitda)646,591
 
After tax Income (+$)
Income Before Tax624,720
Tax Provision-177,134
Net Income From Continuing Ops447,586447,586
Net Income446,848
Net Income Applicable To Common Shares446,848
 
Non-recurring Events
Discontinued Operations-
Extraordinary Items-
Effect of Accounting Charges-
Other Items-
Non Recurring-
Other Operating Expenses127,977
Total Other Income/Expenses Net-19,97019,985
 

Comments

Join the conversation.

Leave a comment

Stay informed with my latest content.

Subscribe to my newsletter and receive an email as soon as I add content to PenkeTrading.com.


By clicking Register, you agree to the General Terms and Conditions.
Penke's Market Notifications
AHZ0.F
14 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of AHZ0.F.

AHZ0.F Daily Candlestick Chart
9VU.F
14 hours ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of 9VU.F.

9VU.F Daily Candlestick Chart
9TD.F
14 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of 9TD.F.

9TD.F Daily Candlestick Chart
9PZ.F
14 hours ago

I found you a Golden Cross on the daily chart of 9PZ.F.

9PZ.F Daily Candlestick Chart
98B.F
14 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of 98B.F.

98B.F Daily Candlestick Chart
8ZU.F
14 hours ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of 8ZU.F.

8ZU.F Daily Candlestick Chart
8QQ.F
14 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 8QQ.F.

8QQ.F Daily Candlestick Chart
8K6.F
14 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 8K6.F.

8K6.F Daily Candlestick Chart
8J4.F
14 hours ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of 8J4.F.

8J4.F Daily Candlestick Chart
8HQ.F
14 hours ago

I found you a RSI Bullish Reversal Divergence on the daily chart of 8HQ.F.

8HQ.F Daily Candlestick Chart
7ZG.F
14 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 7ZG.F.

7ZG.F Daily Candlestick Chart
7O41.F
14 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of 7O41.F.

7O41.F Daily Candlestick Chart
7N20.F
14 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of 7N20.F.

7N20.F Daily Candlestick Chart
7IA.F
14 hours ago

I found you a MACD Bearish Reversal Divergence on the daily chart of 7IA.F.

7IA.F Daily Candlestick Chart
7F4.F
15 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 7F4.F.

7F4.F Daily Candlestick Chart
77Q.F
15 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 77Q.F.

77Q.F Daily Candlestick Chart
74G.F
15 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 74G.F.

74G.F Daily Candlestick Chart
6YG.F
15 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 6YG.F.

6YG.F Daily Candlestick Chart
6WZ.F
15 hours ago

I found you a RSI Bearish Hidden Divergence on the daily chart of 6WZ.F.

6WZ.F Daily Candlestick Chart
6VY.F
15 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 6VY.F.

6VY.F Daily Candlestick Chart
6UY.F
15 hours ago

I found you a Death Cross on the daily chart of 6UY.F.

6UY.F Daily Candlestick Chart
6R4.F
15 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of 6R4.F.

6R4.F Daily Candlestick Chart
6NCA.F
15 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of 6NCA.F.

6NCA.F Daily Candlestick Chart
65R.F
15 hours ago

I found you a Death Cross on the daily chart of 65R.F.

65R.F Daily Candlestick Chart