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

Koenig & Bauer AG
Buy, Hold or Sell?

Let's analyze Koenig & Bauer AG together

I guess you are interested in Koenig & Bauer AG. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Koenig & Bauer AG. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Koenig & Bauer AG

I send you an email if I find something interesting about Koenig & Bauer AG.

1. Quick Overview

1.1. Quick analysis of Koenig & Bauer AG (30 sec.)










1.2. What can you expect buying and holding a share of Koenig & Bauer AG? (30 sec.)

How much money do you get?

How much money do you get?
€0.00
When do you have the money?
1 year
How often do you get paid?
27.5%

What is your share worth?

Current worth
€22.06
Expected worth in 1 year
€19.47
How sure are you?
62.5%

+ What do you gain per year?

Total Gains per Share
€-2.60
Return On Investment
-27.1%

For what price can you sell your share?

Current Price per Share
€9.57
Expected price per share
€9 - €13.06
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Koenig & Bauer AG (5 min.)




Live pricePrice per Share (EOD)
€9.57
Intrinsic Value Per Share
€-29.71 - €-4.47
Total Value Per Share
€-7.65 - €17.59

2.2. Growth of Koenig & Bauer AG (5 min.)




Is Koenig & Bauer AG growing?

Current yearPrevious yearGrowGrow %
How rich?$405.4m$455m-$16.5m-3.8%

How much money is Koenig & Bauer AG making?

Current yearPrevious yearGrowGrow %
Making money-$10m$4.3m-$14.4m-143.5%
Net Profit Margin-3.9%0.9%--

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

2.3. Financial Health of Koenig & Bauer AG (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#258 / 734

Most Revenue
#175 / 734

Most Profit
#693 / 734

Most Efficient
#605 / 734
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Koenig & Bauer AG?

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

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

Speculation

The Price per Share of Koenig & Bauer AG is €9.57. 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 Koenig & Bauer AG.
  • 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 Koenig & Bauer AG, 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 €22.06. Based on the TTM, the Book Value Change Per Share is €-0.65 per quarter. Based on the YOY, the Book Value Change Per Share is €0.28 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 €0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Koenig & Bauer AG.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps-2.20-23.0%-0.61-6.3%0.272.8%-0.29-3.0%0.293.0%
Usd Book Value Change Per Share-1.94-20.3%-0.72-7.5%0.323.3%-0.18-1.9%0.181.9%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.111.2%0.242.5%
Usd Total Gains Per Share-1.94-20.3%-0.72-7.5%0.323.3%-0.07-0.7%0.424.4%
Usd Price Per Share15.06-14.50-18.34-22.71-34.41-
Price to Earnings Ratio-1.71--8.89--4.10-1.03-6.05-
Price-to-Total Gains Ratio-7.75-81.15--2.96-30.80-53.70-
Price to Book Ratio0.61-0.55-0.66-0.88-1.47-
Price-to-Total Gains Ratio-7.75-81.15--2.96-30.80-53.70-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share10.642797
Number of shares93
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.11
Usd Book Value Change Per Share-0.72-0.18
Usd Total Gains Per Share-0.72-0.07
Gains per Quarter (93 shares)-67.13-6.17
Gains per Year (93 shares)-268.50-24.68
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-269-27941-66-35
20-537-54883-132-60
30-806-817124-198-85
40-1074-1086165-264-110
50-1343-1355207-330-135
60-1611-1624248-396-160
70-1880-1893289-462-185
80-2148-2162330-528-210
90-2417-2431372-594-235
100-2685-2700413-660-260

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 Share1.03.00.025.0%5.07.00.041.7%9.011.00.045.0%26.014.00.065.0%35.027.00.056.5%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%10.010.00.050.0%22.018.00.055.0%31.027.04.050.0%
Dividend per Share0.00.04.00.0%0.00.012.00.0%2.00.018.010.0%11.00.029.027.5%12.00.050.019.4%
Total Gains per Share2.02.00.050.0%7.05.00.058.3%11.09.00.055.0%25.015.00.062.5%34.024.04.054.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Koenig & Bauer AG compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---1.747-0.649-63%0.284-714%-0.160-91%0.163-1170%
Book Value Per Share--22.06423.856-8%24.761-11%23.570-6%21.658+2%
Current Ratio--1.4321.451-1%1.350+6%1.410+1%1.455-2%
Debt To Asset Ratio--0.7560.731+3%0.715+6%0.714+6%0.707+7%
Debt To Equity Ratio--3.1072.747+13%2.516+24%2.526+23%2.514+24%
Dividend Per Share----0%-0%0.100-100%0.217-100%
Eps---1.979-0.546-72%0.239-928%-0.259-87%0.257-871%
Free Cash Flow Per Share---0.393-0.457+16%-1.284+227%-0.282-28%-0.317-19%
Free Cash Flow To Equity Per Share--0.7931.024-23%-0.460+158%0.031+2488%-0.022+103%
Gross Profit Margin--2.4016.543-63%2.131+13%1.553+55%-0.925+139%
Intrinsic Value_10Y_max---4.474--------
Intrinsic Value_10Y_min---29.714--------
Intrinsic Value_1Y_max---1.150--------
Intrinsic Value_1Y_min---2.466--------
Intrinsic Value_3Y_max---2.920--------
Intrinsic Value_3Y_min---7.897--------
Intrinsic Value_5Y_max---4.046--------
Intrinsic Value_5Y_min---13.819--------
Market Cap158142336.000-41%223745792.000215514182.625+4%272576576.000-18%337490695.650-34%511600675.873-56%
Net Profit Margin---0.117-0.039-67%0.009-1409%-0.030-74%0.003-3860%
Operating Margin---0.076-0.035-53%-0.011-86%-0.058-23%-0.018-76%
Operating Ratio--1.0761.009+7%0.975+10%1.015+6%0.986+9%
Pb Ratio0.434-41%0.6140.548+12%0.664-8%0.877-30%1.466-58%
Pe Ratio-1.209+29%-1.711-8.886+419%-4.096+139%1.026-267%6.054-128%
Price Per Share9.570-41%13.54013.040+4%16.495-18%20.418-34%30.941-56%
Price To Free Cash Flow Ratio-6.082+29%-8.606-7.265-16%-4.533-47%-16.545+92%-20.261+135%
Price To Total Gains Ratio-5.479+29%-7.75181.149-110%-2.960-62%30.803-125%53.696-114%
Quick Ratio--0.4310.486-11%0.447-4%0.478-10%0.651-34%
Return On Assets---0.022-0.006-73%0.003-892%-0.003-86%0.004-613%
Return On Equity---0.090-0.025-72%0.009-1062%-0.013-86%0.012-881%
Total Gains Per Share---1.747-0.649-63%0.284-714%-0.060-97%0.381-559%
Usd Book Value--405471660.000438473227.500-8%455043517.500-11%433268599.500-6%398270812.500+2%
Usd Book Value Change Per Share---1.943-0.722-63%0.316-714%-0.177-91%0.182-1170%
Usd Book Value Per Share--24.53726.530-8%27.537-11%26.212-6%24.085+2%
Usd Dividend Per Share----0%-0%0.111-100%0.242-100%
Usd Eps---2.201-0.607-72%0.266-928%-0.288-87%0.285-871%
Usd Free Cash Flow---7228650.000-8396355.000+16%-23604322.500+227%-5187946.500-28%-5855206.500-19%
Usd Free Cash Flow Per Share---0.437-0.508+16%-1.428+227%-0.314-28%-0.352-19%
Usd Free Cash Flow To Equity Per Share--0.8821.139-23%-0.511+158%0.034+2488%-0.025+103%
Usd Market Cap175870091.866-41%248827695.283239673322.497+4%303132410.170-18%375323402.632-34%568951111.638-56%
Usd Price Per Share10.643-41%15.05814.502+4%18.344-18%22.707-34%34.409-56%
Usd Profit---36365670.000-10036702.500-72%4364992.500-933%-4759788.000-87%4720864.500-870%
Usd Revenue--310053480.000350978760.000-12%358735657.500-14%328147347.000-6%323215183.500-4%
Usd Total Gains Per Share---1.943-0.722-63%0.316-714%-0.066-97%0.423-559%
 EOD+3 -5MRQTTM+7 -27YOY+10 -245Y+7 -2910Y+9 -27

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-1.209
Price to Book Ratio (EOD)Between0-10.434
Net Profit Margin (MRQ)Greater than0-0.117
Operating Margin (MRQ)Greater than0-0.076
Quick Ratio (MRQ)Greater than10.431
Current Ratio (MRQ)Greater than11.432
Debt to Asset Ratio (MRQ)Less than10.756
Debt to Equity Ratio (MRQ)Less than13.107
Return on Equity (MRQ)Greater than0.15-0.090
Return on Assets (MRQ)Greater than0.05-0.022
Total3/10 (30.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5043.037
Ma 20Greater thanMa 509.593
Ma 50Greater thanMa 10010.741
Ma 100Greater thanMa 20012.031
OpenGreater thanClose9.690
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Koenig & Bauer AG

Koenig & Bauer AG develops and manufactures printing and postprint systems worldwide. It operates through three segments: Sheetfed, Digital & Webfed, and Special. The Sheetfed segment offers offset presses for packaging and commercial printing, as well as workflow and logistics solutions; and peripheral equipment for finishing and processing printed products, such as rotary/flatbed die cutters and folding-box gluing lines. The Digital & Web segment provides digital and offset web-fed presses for decor, flexible packaging, and newspaper and commercial printing applications. This segment offers flexo presses for flexible packaging, as well as presses for flexo and digital printing of corrugated boards. The Special segment offers special presses for banknote and security printing; and systems for industrial marking and coding, as well as special systems for direct metal decorating and glass and hollow container printing. The company provides inspection, maintenance, and calibration services; retrofits/upgrades and service contracts; and spare parts, consumables, and accessories for the presses, as well as training and consulting services. Koenig & Bauer AG was founded in 1817 and is headquartered in Würzburg, Germany.

Fundamental data was last updated by Penke on 2024-09-09 20:42:02.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able 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 cheap.
Based on the earnings, the company is expensive.
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 Koenig & Bauer AG earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Koenig & Bauer AG to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of -11.7% means that €-0.12 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Koenig & Bauer AG:

  • The MRQ is -11.7%. The company is making a huge loss. -2
  • The TTM is -3.9%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-11.7%TTM-3.9%-7.9%
TTM-3.9%YOY0.9%-4.8%
TTM-3.9%5Y-3.0%-0.9%
5Y-3.0%10Y0.3%-3.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-11.7%6.0%-17.7%
TTM-3.9%5.4%-9.3%
YOY0.9%5.3%-4.4%
5Y-3.0%4.6%-7.6%
10Y0.3%4.9%-4.6%
4.3.1.2. Return on Assets

Shows how efficient Koenig & Bauer AG is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Koenig & Bauer AG to the Specialty Industrial Machinery industry mean.
  • -2.2% Return on Assets means that Koenig & Bauer AG generated €-0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Koenig & Bauer AG:

  • The MRQ is -2.2%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.6%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-2.2%TTM-0.6%-1.6%
TTM-0.6%YOY0.3%-0.9%
TTM-0.6%5Y-0.3%-0.3%
5Y-0.3%10Y0.4%-0.7%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.2%1.1%-3.3%
TTM-0.6%1.1%-1.7%
YOY0.3%1.1%-0.8%
5Y-0.3%1.0%-1.3%
10Y0.4%1.1%-0.7%
4.3.1.3. Return on Equity

Shows how efficient Koenig & Bauer AG is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Koenig & Bauer AG to the Specialty Industrial Machinery industry mean.
  • -9.0% Return on Equity means Koenig & Bauer AG generated €-0.09 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Koenig & Bauer AG:

  • The MRQ is -9.0%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -2.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-9.0%TTM-2.5%-6.5%
TTM-2.5%YOY0.9%-3.4%
TTM-2.5%5Y-1.3%-1.2%
5Y-1.3%10Y1.2%-2.4%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.0%2.4%-11.4%
TTM-2.5%2.2%-4.7%
YOY0.9%2.2%-1.3%
5Y-1.3%1.9%-3.2%
10Y1.2%2.2%-1.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Koenig & Bauer AG.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Koenig & Bauer AG is operating .

  • Measures how much profit Koenig & Bauer AG 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 Koenig & Bauer AG to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of -7.6% means the company generated €-0.08  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Koenig & Bauer AG:

  • The MRQ is -7.6%. The company is operating very inefficient. -2
  • The TTM is -3.5%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-7.6%TTM-3.5%-4.0%
TTM-3.5%YOY-1.1%-2.5%
TTM-3.5%5Y-5.8%+2.3%
5Y-5.8%10Y-1.8%-4.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-7.6%9.2%-16.8%
TTM-3.5%4.0%-7.5%
YOY-1.1%6.1%-7.2%
5Y-5.8%5.6%-11.4%
10Y-1.8%5.2%-7.0%
4.3.2.2. Operating Ratio

Measures how efficient Koenig & Bauer AG is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.08 means that the operating costs are €1.08 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Koenig & Bauer AG:

  • The MRQ is 1.076. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.009. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.076TTM1.009+0.066
TTM1.009YOY0.975+0.034
TTM1.0095Y1.015-0.006
5Y1.01510Y0.986+0.029
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0761.521-0.445
TTM1.0091.495-0.486
YOY0.9751.506-0.531
5Y1.0151.472-0.457
10Y0.9861.246-0.260
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Koenig & Bauer AG.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Koenig & Bauer AG is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 1.43 means the company has €1.43 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Koenig & Bauer AG:

  • The MRQ is 1.432. The company is just able to pay all its short-term debts.
  • The TTM is 1.451. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.432TTM1.451-0.020
TTM1.451YOY1.350+0.101
TTM1.4515Y1.410+0.041
5Y1.41010Y1.455-0.044
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4321.696-0.264
TTM1.4511.699-0.248
YOY1.3501.684-0.334
5Y1.4101.721-0.311
10Y1.4551.656-0.201
4.4.3.2. Quick Ratio

Measures if Koenig & Bauer AG is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Koenig & Bauer AG to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.43 means the company can pay off €0.43 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Koenig & Bauer AG:

  • The MRQ is 0.431. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.486. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.431TTM0.486-0.055
TTM0.486YOY0.447+0.038
TTM0.4865Y0.478+0.008
5Y0.47810Y0.651-0.174
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4310.714-0.283
TTM0.4860.769-0.283
YOY0.4470.855-0.408
5Y0.4780.914-0.436
10Y0.6510.934-0.283
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Koenig & Bauer AG.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Koenig & Bauer AG assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Koenig & Bauer AG to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.76 means that Koenig & Bauer AG assets are financed with 75.6% credit (debt) and the remaining percentage (100% - 75.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Koenig & Bauer AG:

  • The MRQ is 0.756. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.731. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.756TTM0.731+0.024
TTM0.731YOY0.715+0.017
TTM0.7315Y0.714+0.018
5Y0.71410Y0.707+0.006
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7560.493+0.263
TTM0.7310.491+0.240
YOY0.7150.506+0.209
5Y0.7140.502+0.212
10Y0.7070.491+0.216
4.5.4.2. Debt to Equity Ratio

Measures if Koenig & Bauer AG is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Koenig & Bauer AG to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 310.7% means that company has €3.11 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Koenig & Bauer AG:

  • The MRQ is 3.107. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.747. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.107TTM2.747+0.360
TTM2.747YOY2.516+0.232
TTM2.7475Y2.526+0.222
5Y2.52610Y2.514+0.012
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1070.970+2.137
TTM2.7470.973+1.774
YOY2.5161.057+1.459
5Y2.5261.065+1.461
10Y2.5141.042+1.472
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 Koenig & Bauer AG generates.

  • Above 15 is considered overpriced but always compare Koenig & Bauer AG to the Specialty Industrial Machinery industry mean.
  • A PE ratio of -1.71 means the investor is paying €-1.71 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Koenig & Bauer AG:

  • The EOD is -1.209. Based on the earnings, the company is expensive. -2
  • The MRQ is -1.711. Based on the earnings, the company is expensive. -2
  • The TTM is -8.886. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-1.209MRQ-1.711+0.502
MRQ-1.711TTM-8.886+7.175
TTM-8.886YOY-4.096-4.789
TTM-8.8865Y1.026-9.912
5Y1.02610Y6.054-5.028
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-1.20917.338-18.547
MRQ-1.71118.210-19.921
TTM-8.88619.645-28.531
YOY-4.09617.342-21.438
5Y1.02622.190-21.164
10Y6.05427.807-21.753
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 Koenig & Bauer AG:

  • The EOD is -6.082. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -8.606. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -7.265. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-6.082MRQ-8.606+2.523
MRQ-8.606TTM-7.265-1.340
TTM-7.265YOY-4.533-2.732
TTM-7.2655Y-16.545+9.280
5Y-16.54510Y-20.261+3.716
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-6.0823.583-9.665
MRQ-8.6063.797-12.403
TTM-7.2652.715-9.980
YOY-4.5330.874-5.407
5Y-16.5451.586-18.131
10Y-20.2611.982-22.243
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 Koenig & Bauer AG is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 0.61 means the investor is paying €0.61 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Koenig & Bauer AG:

  • The EOD is 0.434. Based on the equity, the company is cheap. +2
  • The MRQ is 0.614. Based on the equity, the company is cheap. +2
  • The TTM is 0.548. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.434MRQ0.614-0.180
MRQ0.614TTM0.548+0.065
TTM0.548YOY0.664-0.116
TTM0.5485Y0.877-0.329
5Y0.87710Y1.466-0.589
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD0.4341.897-1.463
MRQ0.6142.076-1.462
TTM0.5482.188-1.640
YOY0.6642.185-1.521
5Y0.8772.506-1.629
10Y1.4662.927-1.461
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets1,493,800
Total Liabilities1,129,200
Total Stockholder Equity363,400
 As reported
Total Liabilities 1,129,200
Total Stockholder Equity+ 363,400
Total Assets = 1,493,800

Assets

Total Assets1,493,800
Total Current Assets942,800
Long-term Assets551,000
Total Current Assets
Cash And Cash Equivalents 112,400
Short-term Investments 4,200
Net Receivables 162,900
Inventory 464,300
Other Current Assets 199,000
Total Current Assets  (as reported)942,800
Total Current Assets  (calculated)942,800
+/-0
Long-term Assets
Property Plant Equipment 257,900
Intangible Assets 164,500
Long-term Assets Other 2,900
Long-term Assets  (as reported)551,000
Long-term Assets  (calculated)425,300
+/- 125,700

Liabilities & Shareholders' Equity

Total Current Liabilities658,600
Long-term Liabilities470,600
Total Stockholder Equity363,400
Total Current Liabilities
Short-term Debt 61,800
Short Long Term Debt 61,800
Accounts payable 78,600
Other Current Liabilities 518,200
Total Current Liabilities  (as reported)658,600
Total Current Liabilities  (calculated)720,400
+/- 61,800
Long-term Liabilities
Long term Debt 226,100
Long-term Liabilities Other 5,800
Long-term Liabilities  (as reported)470,600
Long-term Liabilities  (calculated)231,900
+/- 238,700
Total Stockholder Equity
Common Stock43,000
Accumulated Other Comprehensive Income 232,900
Other Stockholders Equity 87,500
Total Stockholder Equity (as reported)363,400
Total Stockholder Equity (calculated)363,400
+/-0
Other
Capital Stock43,000
Cash and Short Term Investments 116,600
Common Stock Shares Outstanding 16,525
Liabilities and Stockholders Equity 1,493,800
Net Debt 175,500
Net Invested Capital 651,300
Net Working Capital 284,200
Property Plant and Equipment Gross 715,300
Short Long Term Debt Total 287,900



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
1,060,400
1,060,000
1,086,100
1,130,000
1,164,400
1,182,500
1,152,500
1,183,100
1,222,800
1,210,800
1,296,700
1,265,200
1,177,800
1,193,200
1,226,000
1,199,600
1,098,000
1,045,300
1,042,200
1,044,900
1,014,700
1,023,100
991,300
994,400
976,900
996,600
1,000,700
1,014,800
1,085,500
1,100,700
1,090,400
1,139,600
1,163,900
1,089,300
1,131,800
1,119,600
1,178,300
1,175,800
1,245,500
1,246,700
1,343,100
1,331,000
1,300,200
1,304,400
1,321,100
1,296,200
1,268,100
1,290,300
1,288,700
1,306,600
1,337,900
1,373,100
1,449,200
1,452,100
1,462,500
1,500,200
1,427,100
1,456,600
1,493,800
1,493,8001,456,6001,427,1001,500,2001,462,5001,452,1001,449,2001,373,1001,337,9001,306,6001,288,7001,290,3001,268,1001,296,2001,321,1001,304,4001,300,2001,331,0001,343,1001,246,7001,245,5001,175,8001,178,3001,119,6001,131,8001,089,3001,163,9001,139,6001,090,4001,100,7001,085,5001,014,8001,000,700996,600976,900994,400991,3001,023,1001,014,7001,044,9001,042,2001,045,3001,098,0001,199,6001,226,0001,193,2001,177,8001,265,2001,296,7001,210,8001,222,8001,183,1001,152,5001,182,5001,164,4001,130,0001,086,1001,060,0001,060,400000
   > Total Current Assets 
0
0
0
744,500
745,900
769,400
815,200
830,600
854,100
816,300
843,100
877,900
870,200
952,200
924,000
874,300
881,800
913,100
880,600
825,900
777,700
771,700
776,300
735,900
743,400
716,100
721,400
705,800
726,900
740,100
753,200
765,100
759,000
740,900
779,900
774,800
721,100
755,200
747,500
778,500
735,800
799,200
794,900
852,300
838,000
810,600
815,700
811,400
795,400
771,000
793,200
781,100
805,500
845,700
866,800
922,700
923,100
929,500
965,600
878,900
913,500
942,800
942,800913,500878,900965,600929,500923,100922,700866,800845,700805,500781,100793,200771,000795,400811,400815,700810,600838,000852,300794,900799,200735,800778,500747,500755,200721,100774,800779,900740,900759,000765,100753,200740,100726,900705,800721,400716,100743,400735,900776,300771,700777,700825,900880,600913,100881,800874,300924,000952,200870,200877,900843,100816,300854,100830,600815,200769,400745,900744,500000
       Cash And Cash Equivalents 
0
0
0
76,100
38,800
45,800
67,900
91,000
127,500
104,800
128,100
145,600
119,000
205,200
193,400
206,300
189,000
188,900
183,700
185,400
131,200
141,800
204,000
207,600
186,000
191,600
183,400
186,300
195,600
168,700
158,900
202,000
159,500
127,500
117,100
142,400
94,900
107,300
123,400
142,000
80,800
74,000
50,900
191,000
159,300
124,400
115,900
137,800
119,200
95,000
94,600
129,500
94,100
96,300
88,000
132,200
81,800
72,100
89,300
96,400
116,900
112,400
112,400116,90096,40089,30072,10081,800132,20088,00096,30094,100129,50094,60095,000119,200137,800115,900124,400159,300191,00050,90074,00080,800142,000123,400107,30094,900142,400117,100127,500159,500202,000158,900168,700195,600186,300183,400191,600186,000207,600204,000141,800131,200185,400183,700188,900189,000206,300193,400205,200119,000145,600128,100104,800127,50091,00067,90045,80038,80076,100000
       Short-term Investments 
0
0
0
15,600
15,800
15,900
15,800
23,700
23,500
23,700
23,800
28,700
29,500
29,500
30,100
30,300
30,200
30,100
33,400
900
2,400
4,200
5,900
9,600
10,700
11,400
12,400
13,300
15,000
16,500
18,300
19,900
21,500
14,700
16,900
21,600
22,600
14,600
15,700
16,300
17,100
17,400
17,100
4,800
3,400
2,700
2,300
16,000
3,100
4,000
4,800
3,800
3,700
3,500
3,600
3,500
4,000
4,500
4,800
3,900
4,100
4,200
4,2004,1003,9004,8004,5004,0003,5003,6003,5003,7003,8004,8004,0003,10016,0002,3002,7003,4004,80017,10017,40017,10016,30015,70014,60022,60021,60016,90014,70021,50019,90018,30016,50015,00013,30012,40011,40010,7009,6005,9004,2002,40090033,40030,10030,20030,30030,10029,50029,50028,70023,80023,70023,50023,70015,80015,90015,80015,600000
       Net Receivables 
0
0
0
301,700
303,000
311,400
335,900
379,700
324,500
289,200
270,300
335,700
309,600
290,000
269,700
322,100
278,100
309,800
250,600
270,000
234,200
239,300
187,100
239,500
217,500
194,600
186,800
246,200
216,400
238,400
225,900
258,300
254,800
253,500
298,700
364,800
272,500
291,700
235,900
355,400
148,900
148,400
123,400
354,600
124,700
128,100
121,500
297,700
106,800
111,800
109,300
94,700
121,000
111,700
147,400
350,000
151,200
157,800
152,300
337,000
121,600
162,900
162,900121,600337,000152,300157,800151,200350,000147,400111,700121,00094,700109,300111,800106,800297,700121,500128,100124,700354,600123,400148,400148,900355,400235,900291,700272,500364,800298,700253,500254,800258,300225,900238,400216,400246,200186,800194,600217,500239,500187,100239,300234,200270,000250,600309,800278,100322,100269,700290,000309,600335,700270,300289,200324,500379,700335,900311,400303,000301,700000
       Other Current Assets 
0
0
0
31,600
41,700
47,100
50,000
39,500
45,700
49,300
48,800
39,800
43,200
43,100
42,400
14,500
29,400
29,700
28,800
13,300
33,900
31,900
27,000
9,500
30,300
30,200
42,600
14,500
35,900
38,000
40,000
11,400
37,500
38,100
45,800
12,700
42,700
47,500
50,800
15,400
189,100
219,400
219,000
14,100
204,100
213,900
191,900
18,300
203,600
179,200
212,500
320,000
218,000
227,700
193,000
14,300
210,700
200,600
182,600
18,700
178,900
199,000
199,000178,90018,700182,600200,600210,70014,300193,000227,700218,000320,000212,500179,200203,60018,300191,900213,900204,10014,100219,000219,400189,10015,40050,80047,50042,70012,70045,80038,10037,50011,40040,00038,00035,90014,50042,60030,20030,3009,50027,00031,90033,90013,30028,80029,70029,40014,50042,40043,10043,20039,80048,80049,30045,70039,50050,00047,10041,70031,600000
   > Long-term Assets 
0
0
0
315,900
314,100
316,700
314,800
333,800
328,400
336,200
340,000
344,900
340,600
344,500
341,200
303,500
311,400
312,900
319,000
272,100
267,600
270,500
268,600
278,800
279,700
275,200
273,000
271,100
269,700
260,600
261,600
320,400
341,700
349,500
359,700
389,100
368,200
376,600
372,100
399,800
440,000
446,300
451,800
490,800
493,000
489,600
488,700
509,700
500,800
497,100
497,100
507,600
501,100
492,200
506,300
526,500
529,000
533,000
534,600
548,200
543,100
551,000
551,000543,100548,200534,600533,000529,000526,500506,300492,200501,100507,600497,100497,100500,800509,700488,700489,600493,000490,800451,800446,300440,000399,800372,100376,600368,200389,100359,700349,500341,700320,400261,600260,600269,700271,100273,000275,200279,700278,800268,600270,500267,600272,100319,000312,900311,400303,500341,200344,500340,600344,900340,000336,200328,400333,800314,800316,700314,100315,900000
       Property Plant Equipment 
0
0
0
234,600
255,700
228,900
252,000
243,000
265,700
246,100
271,500
248,600
245,600
276,200
247,100
219,900
217,500
215,500
215,600
188,400
184,800
187,600
183,900
190,900
189,200
187,200
185,000
186,600
221,600
176,900
214,300
202,800
240,900
203,900
246,400
210,600
255,500
211,300
261,400
208,900
17,100
229,300
17,100
245,600
3,400
241,100
2,300
262,500
3,100
4,000
4,800
249,800
388,500
248,500
385,800
248,700
390,800
251,500
4,800
255,500
411,900
257,900
257,900411,900255,5004,800251,500390,800248,700385,800248,500388,500249,8004,8004,0003,100262,5002,300241,1003,400245,60017,100229,30017,100208,900261,400211,300255,500210,600246,400203,900240,900202,800214,300176,900221,600186,600185,000187,200189,200190,900183,900187,600184,800188,400215,600215,500217,500219,900247,100276,200245,600248,600271,500246,100265,700243,000252,000228,900255,700234,600000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21,500
0
0
0
27,700
0
0
0
27,600
0
0
0
27,600
-206,600
0
-196,000
27,600
-219,400
0
-229,500
27,600
-232,900
0
-245,700
38,800
0
0
0
38,800
0
0
0
38,200
0
250,600
0
37,600
0
0
0
37,400
0
0
0
37,400
0
0
0037,40000037,40000037,6000250,600038,20000038,80000038,800-245,7000-232,90027,600-229,5000-219,40027,600-196,0000-206,60027,60000027,60000027,70000021,500000000000000000
       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
4,700
37,000
48,100
52,600
4,100
25,200
25,300
25,100
4,400
28,400
30,000
30,100
6,200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000006,20030,10030,00028,4004,40025,10025,30025,2004,10052,60048,10037,0004,7000000000000000000000000000000000
       Intangible Assets 
0
0
0
25,200
0
24,700
0
26,400
0
0
0
26,400
0
0
26,000
1,700
23,000
27,500
27,700
11,400
38,700
38,400
38,000
10,200
37,500
37,600
37,600
10,000
221,600
37,900
214,300
9,100
240,900
36,100
246,400
18,100
255,500
51,200
261,400
45,300
329,500
105,800
337,300
76,600
365,100
120,800
357,200
91,600
388,200
133,600
381,800
99,900
388,500
137,900
385,800
107,500
390,800
142,200
395,300
118,200
411,900
164,500
164,500411,900118,200395,300142,200390,800107,500385,800137,900388,50099,900381,800133,600388,20091,600357,200120,800365,10076,600337,300105,800329,50045,300261,40051,200255,50018,100246,40036,100240,9009,100214,30037,900221,60010,00037,60037,60037,50010,20038,00038,40038,70011,40027,70027,50023,0001,70026,0000026,40000026,400024,700025,200000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
84,800
63,800
61,400
60,700
150,900
87,500
88,800
85,600
128,900
82,100
81,200
84,400
208,300
127,900
104,200
108,000
195,800
90,300
88,500
91,000
95,300
88,000
81,000
81,100
91,400
96,700
98,500
98,700
0
0
0
00098,70098,50096,70091,40081,10081,00088,00095,30091,00088,50090,300195,800108,000104,200127,900208,30084,40081,20082,100128,90085,60088,80087,500150,90060,70061,40063,80084,8000000000000000000000000000000000
> Total Liabilities 
0
0
0
640,600
657,600
679,200
708,600
703,100
730,500
701,400
748,800
756,200
743,500
823,000
789,400
704,700
766,400
799,200
781,300
820,100
790,600
785,500
797,000
787,500
838,600
764,800
754,900
718,500
744,500
746,000
753,000
747,700
756,700
734,900
770,100
739,900
676,900
729,000
700,800
724,900
734,400
824,600
833,400
882,700
901,700
881,100
963,700
978,900
959,300
914,000
930,900
919,300
942,000
949,200
981,400
1,026,400
1,037,400
1,055,000
1,091,400
1,017,100
1,062,900
1,129,200
1,129,2001,062,9001,017,1001,091,4001,055,0001,037,4001,026,400981,400949,200942,000919,300930,900914,000959,300978,900963,700881,100901,700882,700833,400824,600734,400724,900700,800729,000676,900739,900770,100734,900756,700747,700753,000746,000744,500718,500754,900764,800838,600787,500797,000785,500790,600820,100781,300799,200766,400704,700789,400823,000743,500756,200748,800701,400730,500703,100708,600679,200657,600640,600000
   > Total Current Liabilities 
0
0
0
439,200
453,100
475,500
502,100
489,100
517,000
484,200
526,800
535,000
515,700
588,600
563,600
493,800
523,000
554,800
535,100
548,700
519,600
512,800
539,200
505,200
531,100
498,800
484,500
472,700
481,400
476,900
474,300
479,600
496,100
480,000
511,700
478,400
474,200
526,200
501,700
510,200
496,600
589,400
590,900
601,800
635,600
611,300
650,200
524,900
524,300
502,700
518,700
534,600
573,300
625,900
660,800
667,700
678,200
690,900
739,200
581,200
587,100
658,600
658,600587,100581,200739,200690,900678,200667,700660,800625,900573,300534,600518,700502,700524,300524,900650,200611,300635,600601,800590,900589,400496,600510,200501,700526,200474,200478,400511,700480,000496,100479,600474,300476,900481,400472,700484,500498,800531,100505,200539,200512,800519,600548,700535,100554,800523,000493,800563,600588,600515,700535,000526,800484,200517,000489,100502,100475,500453,100439,200000
       Short-term Debt 
0
0
0
83,600
42,700
33,300
33,200
84,200
35,300
32,000
28,100
101,200
28,200
28,700
30,600
31,600
29,200
23,000
14,900
21,500
22,300
21,700
19,300
15,200
16,800
18,800
16,600
15,800
15,800
14,200
9,800
32,500
34,700
33,600
46,000
42,000
12,900
58,400
48,400
75,600
63,400
158,400
174,000
208,200
199,100
220,800
193,100
44,200
8,100
8,900
9,600
34,200
30,200
49,900
69,800
59,500
45,200
70,300
72,300
52,800
34,400
61,800
61,80034,40052,80072,30070,30045,20059,50069,80049,90030,20034,2009,6008,9008,10044,200193,100220,800199,100208,200174,000158,40063,40075,60048,40058,40012,90042,00046,00033,60034,70032,5009,80014,20015,80015,80016,60018,80016,80015,20019,30021,70022,30021,50014,90023,00029,20031,60030,60028,70028,200101,20028,10032,00035,30084,20033,20033,30042,70083,600000
       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
42,700
36,000
34,800
46,000
42,000
12,900
58,400
48,400
73,400
63,400
158,400
174,000
198,400
199,100
220,800
193,100
44,200
8,100
8,900
9,600
34,200
30,200
49,900
69,800
59,500
45,200
70,300
72,300
52,800
34,400
61,800
61,80034,40052,80072,30070,30045,20059,50069,80049,90030,20034,2009,6008,9008,10044,200193,100220,800199,100198,400174,000158,40063,40073,40048,40058,40012,90042,00046,00034,80036,00042,7000000000000000000000000000000000
       Accounts payable 
0
0
0
74,800
71,200
137,800
64,600
69,400
65,300
61,500
65,500
64,200
53,800
62,200
59,000
65,700
60,100
61,000
61,200
72,200
58,500
62,000
67,800
57,100
50,700
44,100
53,300
42,600
34,600
53,600
54,400
59,000
46,000
50,100
57,900
72,100
53,400
55,200
47,100
82,500
71,500
65,000
74,300
110,000
81,400
57,300
58,100
59,200
56,600
70,400
53,500
64,900
67,800
74,500
69,000
104,700
101,800
105,600
101,900
79,300
83,400
78,600
78,60083,40079,300101,900105,600101,800104,70069,00074,50067,80064,90053,50070,40056,60059,20058,10057,30081,400110,00074,30065,00071,50082,50047,10055,20053,40072,10057,90050,10046,00059,00054,40053,60034,60042,60053,30044,10050,70057,10067,80062,00058,50072,20061,20061,00060,10065,70059,00062,20053,80064,20065,50061,50065,30069,40064,600137,80071,20074,800000
       Other Current Liabilities 
0
0
0
117,200
137,900
167,400
201,900
165,200
195,200
186,100
217,800
225,500
206,600
250,900
228,400
6,400
220,800
255,400
252,900
6,000
183,700
174,100
161,900
6,600
181,400
179,700
179,200
6,600
175,000
170,000
165,500
2,200
173,100
164,900
166,100
133,100
192,700
199,400
191,000
119,200
162,600
173,700
167,900
101,600
178,700
173,800
204,000
208,300
251,000
243,900
268,200
435,500
475,300
501,500
522,000
503,500
531,200
323,900
365,000
227,700
287,400
518,200
518,200287,400227,700365,000323,900531,200503,500522,000501,500475,300435,500268,200243,900251,000208,300204,000173,800178,700101,600167,900173,700162,600119,200191,000199,400192,700133,100166,100164,900173,1002,200165,500170,000175,0006,600179,200179,700181,4006,600161,900174,100183,7006,000252,900255,400220,8006,400228,400250,900206,600225,500217,800186,100195,200165,200201,900167,400137,900117,200000
   > Long-term Liabilities 
0
0
0
201,400
204,500
203,700
206,500
214,000
213,500
217,200
222,000
221,200
227,800
234,400
225,800
210,900
243,400
244,400
246,200
271,400
271,000
272,700
257,800
282,300
307,500
266,000
270,400
245,800
263,100
269,100
278,700
268,100
260,600
254,900
258,400
261,500
202,700
202,800
199,100
214,700
237,800
235,200
242,500
280,900
266,100
269,800
313,500
454,000
435,000
411,300
412,200
384,700
368,700
323,300
320,600
358,700
359,200
364,100
352,200
435,900
475,800
470,600
470,600475,800435,900352,200364,100359,200358,700320,600323,300368,700384,700412,200411,300435,000454,000313,500269,800266,100280,900242,500235,200237,800214,700199,100202,800202,700261,500258,400254,900260,600268,100278,700269,100263,100245,800270,400266,000307,500282,300257,800272,700271,000271,400246,200244,400243,400210,900225,800234,400227,800221,200222,000217,200213,500214,000206,500203,700204,500201,400000
       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
900
400
300
900
900
700
700
140,700
137,100
122,800
122,700
92,400
91,700
91,600
91,600
136,400
136,400
136,300
136,300
0
0
0
000136,300136,300136,400136,40091,60091,60091,70092,400122,700122,800137,100140,7007007009009003004009000000000000000000000000000000000000000000
       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
259,800
259,300
253,700
257,300
254,100
201,800
202,000
198,400
209,000
236,900
234,800
242,200
250,800
265,200
269,100
312,800
286,000
270,500
262,200
264,200
268,300
251,300
206,100
229,000
0
0
227,800
190,200
0
0
0
000190,200227,80000229,000206,100251,300268,300264,200262,200270,500286,000312,800269,100265,200250,800242,200234,800236,900209,000198,400202,000201,800254,100257,300253,700259,300259,8000000000000000000000000000000000
       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
0
0
0
0
4,600
0
0
0
15,900
0
0
0
37,600
0
0
0
49,400
0
0
0
50,400
0
0
0
0
0
0
0
0
0
0
000000000050,40000049,40000037,60000015,9000004,60000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
419,800
402,400
406,900
421,400
461,300
452,000
451,100
434,300
466,600
467,300
473,700
475,800
473,100
426,800
426,800
418,300
277,100
253,900
256,000
247,400
226,700
184,200
226,200
239,200
257,800
251,700
254,300
261,400
337,300
343,400
354,900
369,500
424,000
411,900
402,100
418,400
452,500
440,200
419,700
412,200
459,200
428,100
417,900
339,400
340,800
335,500
352,800
358,200
368,100
363,200
387,300
390,400
421,100
413,000
405,900
407,000
408,500
392,100
363,400
363,400392,100408,500407,000405,900413,000421,100390,400387,300363,200368,100358,200352,800335,500340,800339,400417,900428,100459,200412,200419,700440,200452,500418,400402,100411,900424,000369,500354,900343,400337,300261,400254,300251,700257,800239,200226,200184,200226,700247,400256,000253,900277,100418,300426,800426,800473,100475,800473,700467,300466,600434,300451,100452,000461,300421,400406,900402,400419,800000
   Common Stock
0
0
0
42,700
42,700
42,700
42,800
42,800
42,800
42,800
42,900
42,900
42,900
42,900
42,900
42,900
42,900
42,900
42,900
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,000
43,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00043,00042,90042,90042,90042,90042,90042,90042,90042,90042,90042,80042,80042,80042,80042,70042,70042,700000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-411,900
0
0
0
-402,800
0
-420,300
0
-399,400
-411,300
0
-425,900
-449,600
-452,300
-452,100
-457,900
-470,100
-474,100
-469,800
-472,900
-449,900
-436,400
-424,100
-410,800
-409,300
121,200
-394,300
130,900
-381,800
212,900
-386,900
239,000
-388,500
281,400
-389,100
287,900
-390,900
309,700
-419,200
281,700
-415,800
0
-427,900
0
-405,200
205,000
222,300
227,700
219,300
232,700
256,800
259,900
272,300
282,500
275,400
276,500
258,900
261,600
232,900
232,900261,600258,900276,500275,400282,500272,300259,900256,800232,700219,300227,700222,300205,000-405,2000-427,9000-415,800281,700-419,200309,700-390,900287,900-389,100281,400-388,500239,000-386,900212,900-381,800130,900-394,300121,200-409,300-410,800-424,100-436,400-449,900-472,900-469,800-474,100-470,100-457,900-452,100-452,300-449,600-425,9000-411,300-399,4000-420,3000-402,800000-411,900000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
87,500
87,500
87,500
87,500
87,500
87,500
87,500
87,500
87,500
87,500
87,500
87,500
87,500
87,500
87,500
87,500
87,500
87,500
87,500
0
0
0
00087,50087,50087,50087,50087,50087,50087,50087,50087,50087,50087,50087,50087,50087,50087,50087,50087,50087,50087,5000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
789,000
359,700
364,200
378,600
821,300
409,200
828,600
391,400
823,100
835,700
430,800
858,800
879,800
836,200
836,000
833,300
704,200
522,900
682,800
677,300
633,600
577,600
607,300
607,000
624,100
87,500
605,600
87,500
676,100
87,500
698,800
87,500
769,500
87,500
748,200
87,500
800,400
87,500
795,900
87,500
431,700
87,500
802,800
87,500
703,000
-197,300
87,500
87,500
325,100
-145,200
87,500
-172,400
-213,800
-195,000
-187,900
-189,000
106,600
-174,100
87,500
87,500-174,100106,600-189,000-187,900-195,000-213,800-172,40087,500-145,200325,10087,50087,500-197,300703,00087,500802,80087,500431,70087,500795,90087,500800,40087,500748,20087,500769,50087,500698,80087,500676,10087,500605,60087,500624,100607,000607,300577,600633,600677,300682,800522,900704,200833,300836,000836,200879,800858,800430,800835,700823,100391,400828,600409,200821,300378,600364,200359,700789,000000



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.