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

VERBIO Vereinigte BioEnergie AG
Buy, Hold or Sell?

Let's analyze Verbio together

I guess you are interested in VERBIO Vereinigte BioEnergie 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 VERBIO Vereinigte BioEnergie 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 VERBIO Vereinigte BioEnergie AG

I send you an email if I find something interesting about VERBIO Vereinigte BioEnergie AG.

1. Quick Overview

1.1. Quick analysis of Verbio (30 sec.)










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

How much money do you get?

How much money do you get?
€0.21
When do you have the money?
1 year
How often do you get paid?
67.5%

What is your share worth?

Current worth
€13.89
Expected worth in 1 year
€13.02
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
€-0.66
Return On Investment
-5.7%

For what price can you sell your share?

Current Price per Share
€11.57
Expected price per share
€10.51 - €15.09
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Verbio (5 min.)




Live pricePrice per Share (EOD)
€11.57
Intrinsic Value Per Share
€-29.61 - €-8.95
Total Value Per Share
€-15.73 - €4.94

2.2. Growth of Verbio (5 min.)




Is Verbio growing?

Current yearPrevious yearGrowGrow %
How rich?$929.2m$953.3m$7.3m0.8%

How much money is Verbio making?

Current yearPrevious yearGrowGrow %
Making money-$6.5m$20.2m-$26.7m-410.5%
Net Profit Margin-1.6%4.1%--

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

2.3. Financial Health of Verbio (5 min.)




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




  Industry Rankings (Specialty Chemicals)  


Richest
#120 / 552

Most Revenue
#125 / 552

Most Profit
#488 / 552

Most Efficient
#417 / 552
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Verbio is €11.57. 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 Verbio.
  • 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 Verbio, 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 €13.89. Based on the TTM, the Book Value Change Per Share is €-0.22 per quarter. Based on the YOY, the Book Value Change Per Share is €0.19 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 €0.05 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Verbio.

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-0.38-3.3%-0.10-0.9%0.312.7%0.484.2%0.322.8%
Usd Book Value Change Per Share-0.73-6.4%-0.23-2.0%0.201.8%0.443.8%0.292.5%
Usd Dividend Per Share0.000.0%0.050.5%0.050.4%0.121.1%0.121.0%
Usd Total Gains Per Share-0.73-6.4%-0.17-1.5%0.252.2%0.564.9%0.403.5%
Usd Price Per Share19.61-22.85-46.94-37.79-22.17-
Price to Earnings Ratio-12.97-184.15-43.68-56.48-33.00-
Price-to-Total Gains Ratio-26.69-17.28-28.89-36.77-36.47-
Price to Book Ratio1.34-1.65-3.20-3.45-2.43-
Price-to-Total Gains Ratio-26.69-17.28-28.89-36.77-36.47-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share12.150814
Number of shares82
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.050.12
Usd Book Value Change Per Share-0.230.44
Usd Total Gains Per Share-0.170.56
Gains per Quarter (82 shares)-14.2946.22
Gains per Year (82 shares)-57.17184.89
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
117-74-6741144175
234-149-12482288360
352-223-181123432545
469-297-238164576730
586-372-295205720915
6103-446-3522468641100
7120-521-40928710081285
8138-595-46632811521470
9155-669-52336912951655
10172-744-58041014391840

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 Share2.02.00.050.0%10.02.00.083.3%18.02.00.090.0%37.03.00.092.5%49.013.00.079.0%
Book Value Change Per Share2.02.00.050.0%9.03.00.075.0%17.03.00.085.0%33.07.00.082.5%43.016.03.069.4%
Dividend per Share1.00.03.025.0%8.00.04.066.7%15.00.05.075.0%27.00.013.067.5%27.00.035.043.5%
Total Gains per Share2.02.00.050.0%9.03.00.075.0%17.03.00.085.0%36.04.00.090.0%46.013.03.074.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of VERBIO Vereinigte BioEnergie 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---0.700-0.216-69%0.194-461%0.418-267%0.272-358%
Book Value Per Share--13.88613.609+2%14.069-1%10.690+30%7.516+85%
Current Ratio--2.3142.439-5%2.536-9%2.669-13%2.682-14%
Debt To Asset Ratio--0.3500.325+8%0.273+28%0.279+26%0.256+37%
Debt To Equity Ratio--0.5400.483+12%0.378+43%0.390+38%0.350+54%
Dividend Per Share---0.050-100%0.049-100%0.119-100%0.114-100%
Enterprise Value--835153884.7401188253300.685-30%2715149186.988-69%2193697622.935-62%1294250416.832-35%
Eps---0.360-0.098-73%0.298-221%0.461-178%0.309-216%
Ev To Ebitda Ratio---33.5036.489-616%15.794-312%10.345-424%8.269-505%
Ev To Sales Ratio--0.5830.760-23%1.453-60%1.436-59%0.993-41%
Free Cash Flow Per Share---0.618-0.234-62%-0.479-23%0.017-3749%0.046-1447%
Free Cash Flow To Equity Per Share---0.386-0.184-52%-0.111-71%0.047-926%0.038-1119%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---8.948--------
Intrinsic Value_10Y_min---29.615--------
Intrinsic Value_1Y_max--0.027--------
Intrinsic Value_1Y_min---0.741--------
Intrinsic Value_3Y_max---0.622--------
Intrinsic Value_3Y_min---4.169--------
Intrinsic Value_5Y_max---2.121--------
Intrinsic Value_5Y_min---9.697--------
Market Cap736293974.000-62%1189693884.7401510370050.685-21%2887103186.988-59%2323890872.935-49%1361647741.832-13%
Net Profit Margin---0.064-0.016-75%0.041-256%0.074-187%0.065-199%
Operating Margin---0.0590.009-764%0.070-184%0.115-151%0.092-164%
Operating Ratio--1.0600.995+7%0.934+14%0.880+20%0.906+17%
Pb Ratio0.833-61%1.3441.647-18%3.196-58%3.455-61%2.431-45%
Pe Ratio-8.035+38%-12.965184.153-107%43.679-130%56.476-123%32.997-139%
Price Per Share11.570-61%18.67021.760-14%44.695-58%35.988-48%21.115-12%
Price To Free Cash Flow Ratio-4.679+38%-7.550-10.358+37%-9.087+20%-21.630+186%30.524-125%
Price To Total Gains Ratio-16.538+38%-26.68717.283-254%28.887-192%36.774-173%36.468-173%
Quick Ratio--0.5990.910-34%1.385-57%1.472-59%1.803-67%
Return On Assets---0.017-0.005-73%0.016-208%0.034-150%0.031-155%
Return On Equity---0.026-0.007-73%0.021-222%0.047-156%0.041-163%
Total Gains Per Share---0.700-0.166-76%0.243-388%0.537-230%0.385-282%
Usd Book Value--929282072.400960680164.350-3%953330077.100-3%727254415.770+28%509614669.725+82%
Usd Book Value Change Per Share---0.735-0.227-69%0.203-461%0.439-267%0.285-358%
Usd Book Value Per Share--14.58314.292+2%14.775-1%11.226+30%7.893+85%
Usd Dividend Per Share---0.052-100%0.051-100%0.125-100%0.119-100%
Usd Enterprise Value--877078609.7541247903616.379-30%2851449676.174-69%2303821243.606-62%1359221787.757-35%
Usd Eps---0.378-0.103-73%0.313-221%0.484-178%0.325-216%
Usd Free Cash Flow---41371578.800-16487352.350-60%-32616323.950-21%841525.260-5016%2930399.315-1512%
Usd Free Cash Flow Per Share---0.649-0.246-62%-0.503-23%0.018-3749%0.048-1447%
Usd Free Cash Flow To Equity Per Share---0.405-0.193-52%-0.117-71%0.049-926%0.040-1119%
Usd Market Cap773255931.495-62%1249416517.7541586190627.229-21%3032035766.974-59%2440550194.756-49%1430002458.472-13%
Usd Price Per Share12.151-61%19.60722.852-14%46.939-58%37.795-48%22.175-12%
Usd Profit---24091588.000-6506514.100-73%20202697.400-219%30894573.560-178%20712464.480-216%
Usd Revenue--375971600.000401149882.450-6%489459100.050-23%393045489.050-4%288741147.840+30%
Usd Total Gains Per Share---0.735-0.174-76%0.255-388%0.564-230%0.405-282%
 EOD+3 -5MRQTTM+5 -34YOY+3 -365Y+6 -3310Y+8 -31

3.3 Fundamental Score

Let's check the fundamental score of VERBIO Vereinigte BioEnergie AG based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-8.035
Price to Book Ratio (EOD)Between0-10.833
Net Profit Margin (MRQ)Greater than0-0.064
Operating Margin (MRQ)Greater than0-0.059
Quick Ratio (MRQ)Greater than10.599
Current Ratio (MRQ)Greater than12.314
Debt to Asset Ratio (MRQ)Less than10.350
Debt to Equity Ratio (MRQ)Less than10.540
Return on Equity (MRQ)Greater than0.15-0.026
Return on Assets (MRQ)Greater than0.05-0.017
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of VERBIO Vereinigte BioEnergie AG based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5043.208
Ma 20Greater thanMa 5011.383
Ma 50Greater thanMa 10013.395
Ma 100Greater thanMa 20014.917
OpenGreater thanClose11.660
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About VERBIO Vereinigte BioEnergie AG

Verbio SE engages in the production and distribution of fuels and finished products in Germany, Europe, North America, and internationally. It operates through Biodiesel, Bioethanol/Biomethane, and Other segments. The company provides verbiodiesel, verbioglycerin, verbioethanol, and verbiogas; olefin metathesis catalysts; animal feeds, such as Verbio Proti Flow and Verbio Grain Pro; phytosterols under the Sterocellent brand; and liquid fertilizer. It offers transport and logistics services. The company's products are used for fuels, cosmetics, food, medicine, pharmaceuticals, power and heat generation, and agriculture applications. It serves its products to oil, oil mills, pharmaceutical, trading, energy utilities farmers, transport, LNG/CNG filling stations/retail, and other industries. The company was formerly known as VERBIO Vereinigte BioEnergie AG and changed its name to Verbio SE in December 2023. The company was founded in 2006 and is headquartered in Leipzig, Germany.

Fundamental data was last updated by Penke on 2024-12-03 19:56:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 inefficient.
The company is less 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 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 very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
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 Verbio earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Verbio to the Specialty Chemicals 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 VERBIO Vereinigte BioEnergie AG:

  • The MRQ is -6.4%. The company is making a loss. -1
  • The TTM is -1.6%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-6.4%TTM-1.6%-4.8%
TTM-1.6%YOY4.1%-5.7%
TTM-1.6%5Y7.4%-9.0%
5Y7.4%10Y6.5%+0.9%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.4%4.4%-10.8%
TTM-1.6%3.8%-5.4%
YOY4.1%4.2%-0.1%
5Y7.4%5.7%+1.7%
10Y6.5%6.0%+0.5%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Verbio to the Specialty Chemicals industry mean.
  • -1.7% Return on Assets means that Verbio generated €-0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of VERBIO Vereinigte BioEnergie AG:

  • The MRQ is -1.7%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.5%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.7%TTM-0.5%-1.2%
TTM-0.5%YOY1.6%-2.0%
TTM-0.5%5Y3.4%-3.9%
5Y3.4%10Y3.1%+0.3%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.7%1.1%-2.8%
TTM-0.5%0.9%-1.4%
YOY1.6%1.1%+0.5%
5Y3.4%1.4%+2.0%
10Y3.1%1.6%+1.5%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Verbio to the Specialty Chemicals industry mean.
  • -2.6% Return on Equity means Verbio generated €-0.03 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of VERBIO Vereinigte BioEnergie AG:

  • The MRQ is -2.6%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -0.7%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-2.6%TTM-0.7%-1.9%
TTM-0.7%YOY2.1%-2.8%
TTM-0.7%5Y4.7%-5.4%
5Y4.7%10Y4.1%+0.5%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.6%2.0%-4.6%
TTM-0.7%1.8%-2.5%
YOY2.1%2.0%+0.1%
5Y4.7%2.6%+2.1%
10Y4.1%2.7%+1.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of VERBIO Vereinigte BioEnergie AG.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Verbio is operating .

  • Measures how much profit Verbio 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 Verbio to the Specialty Chemicals industry mean.
  • An Operating Margin of -5.9% means the company generated €-0.06  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of VERBIO Vereinigte BioEnergie AG:

  • The MRQ is -5.9%. The company is operating very inefficient. -2
  • The TTM is 0.9%. The company is operating inefficient. -1
Trends
Current periodCompared to+/- 
MRQ-5.9%TTM0.9%-6.8%
TTM0.9%YOY7.0%-6.2%
TTM0.9%5Y11.5%-10.7%
5Y11.5%10Y9.2%+2.3%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.9%8.1%-14.0%
TTM0.9%5.7%-4.8%
YOY7.0%6.1%+0.9%
5Y11.5%7.4%+4.1%
10Y9.2%7.4%+1.8%
4.3.2.2. Operating Ratio

Measures how efficient Verbio is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Chemicals industry mean).
  • An Operation Ratio of 1.06 means that the operating costs are €1.06 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of VERBIO Vereinigte BioEnergie AG:

  • The MRQ is 1.060. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.995. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.060TTM0.995+0.065
TTM0.995YOY0.934+0.061
TTM0.9955Y0.880+0.115
5Y0.88010Y0.906-0.026
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0601.328-0.268
TTM0.9951.207-0.212
YOY0.9341.076-0.142
5Y0.8801.150-0.270
10Y0.9061.073-0.167
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of VERBIO Vereinigte BioEnergie AG.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Specialty Chemicals industry mean).
  • A Current Ratio of 2.31 means the company has €2.31 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of VERBIO Vereinigte BioEnergie AG:

  • The MRQ is 2.314. The company is able to pay all its short-term debts. +1
  • The TTM is 2.439. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.314TTM2.439-0.124
TTM2.439YOY2.536-0.097
TTM2.4395Y2.669-0.230
5Y2.66910Y2.682-0.013
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3141.806+0.508
TTM2.4391.868+0.571
YOY2.5361.923+0.613
5Y2.6691.955+0.714
10Y2.6821.889+0.793
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Verbio to the Specialty Chemicals industry mean.
  • A Quick Ratio of 0.60 means the company can pay off €0.60 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of VERBIO Vereinigte BioEnergie AG:

  • The MRQ is 0.599. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.910. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.599TTM0.910-0.311
TTM0.910YOY1.385-0.475
TTM0.9105Y1.472-0.562
5Y1.47210Y1.803-0.331
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5990.806-0.207
TTM0.9100.879+0.031
YOY1.3851.063+0.322
5Y1.4721.128+0.344
10Y1.8031.159+0.644
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of VERBIO Vereinigte BioEnergie AG.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Verbio to Specialty Chemicals industry mean.
  • A Debt to Asset Ratio of 0.35 means that Verbio assets are financed with 35.0% credit (debt) and the remaining percentage (100% - 35.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of VERBIO Vereinigte BioEnergie AG:

  • The MRQ is 0.350. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.325. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.350TTM0.325+0.025
TTM0.325YOY0.273+0.051
TTM0.3255Y0.279+0.046
5Y0.27910Y0.256+0.023
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3500.428-0.078
TTM0.3250.428-0.103
YOY0.2730.427-0.154
5Y0.2790.427-0.148
10Y0.2560.433-0.177
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Verbio to the Specialty Chemicals industry mean.
  • A Debt to Equity ratio of 54.0% means that company has €0.54 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of VERBIO Vereinigte BioEnergie AG:

  • The MRQ is 0.540. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.483. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.540TTM0.483+0.057
TTM0.483YOY0.378+0.106
TTM0.4835Y0.390+0.093
5Y0.39010Y0.350+0.040
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5400.776-0.236
TTM0.4830.766-0.283
YOY0.3780.741-0.363
5Y0.3900.811-0.421
10Y0.3500.841-0.491
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 Verbio generates.

  • Above 15 is considered overpriced but always compare Verbio to the Specialty Chemicals industry mean.
  • A PE ratio of -12.97 means the investor is paying €-12.97 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of VERBIO Vereinigte BioEnergie AG:

  • The EOD is -8.035. Based on the earnings, the company is expensive. -2
  • The MRQ is -12.965. Based on the earnings, the company is expensive. -2
  • The TTM is 184.153. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-8.035MRQ-12.965+4.931
MRQ-12.965TTM184.153-197.118
TTM184.153YOY43.679+140.474
TTM184.1535Y56.476+127.677
5Y56.47610Y32.997+23.479
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD-8.03518.507-26.542
MRQ-12.96516.617-29.582
TTM184.15317.184+166.969
YOY43.67916.462+27.217
5Y56.47619.923+36.553
10Y32.99723.851+9.146
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 VERBIO Vereinigte BioEnergie AG:

  • The EOD is -4.679. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -7.550. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -10.358. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-4.679MRQ-7.550+2.871
MRQ-7.550TTM-10.358+2.808
TTM-10.358YOY-9.087-1.271
TTM-10.3585Y-21.630+11.272
5Y-21.63010Y30.524-52.154
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD-4.6798.339-13.018
MRQ-7.5508.395-15.945
TTM-10.3583.526-13.884
YOY-9.0871.905-10.992
5Y-21.6303.306-24.936
10Y30.5242.823+27.701
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 Verbio is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Chemicals industry mean).
  • A PB ratio of 1.34 means the investor is paying €1.34 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of VERBIO Vereinigte BioEnergie AG:

  • The EOD is 0.833. Based on the equity, the company is cheap. +2
  • The MRQ is 1.344. Based on the equity, the company is underpriced. +1
  • The TTM is 1.647. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.833MRQ1.344-0.511
MRQ1.344TTM1.647-0.302
TTM1.647YOY3.196-1.550
TTM1.6475Y3.455-1.808
5Y3.45510Y2.431+1.024
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD0.8331.891-1.058
MRQ1.3441.733-0.389
TTM1.6471.778-0.131
YOY3.1961.872+1.324
5Y3.4552.237+1.218
10Y2.4312.743-0.312
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
EBITDA  46,612-20,32526,287-18,8497,43832,83640,274-46,506-6,232
Operating Income  36,750-23,21613,534-13,23330124,54624,847-46,386-21,539
Income Tax Expense  14,148-5,2278,921-6,7022,21912,61814,837-16,517-1,680



6.2. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in EUR. All numbers in thousands.

Summary
Total Assets1,361,689
Total Liabilities476,827
Total Stockholder Equity882,298
 As reported
Total Liabilities 476,827
Total Stockholder Equity+ 882,298
Total Assets = 1,361,689

Assets

Total Assets1,361,689
Total Current Assets570,318
Long-term Assets791,371
Total Current Assets
Cash And Cash Equivalents 96,864
Short-term Investments 25,423
Inventory 268,502
Other Current Assets 179,529
Total Current Assets  (as reported)570,318
Total Current Assets  (calculated)570,318
+/-0
Long-term Assets
Property Plant Equipment 756,836
Long-term Assets Other 55,429
Long-term Assets  (as reported)791,371
Long-term Assets  (calculated)812,265
+/- 20,894

Liabilities & Shareholders' Equity

Total Current Liabilities246,445
Long-term Liabilities230,382
Total Stockholder Equity882,298
Total Current Liabilities
Short-term Debt 40,769
Accounts payable 132,362
Other Current Liabilities 71,037
Total Current Liabilities  (as reported)246,445
Total Current Liabilities  (calculated)244,168
+/- 2,277
Long-term Liabilities
Long-term Liabilities  (as reported)230,382
Long-term Liabilities  (calculated)0
+/- 230,382
Total Stockholder Equity
Common Stock63,638
Retained Earnings 324,922
Other Stockholders Equity 493,738
Total Stockholder Equity (as reported)882,298
Total Stockholder Equity (calculated)882,298
+/-0
Other
Cash and Short Term Investments 122,287
Common Stock Shares Outstanding 63,722
Liabilities and Stockholders Equity 1,361,689
Net Debt 119,780
Net Working Capital 323,873
Short Long Term Debt Total 216,644



6.3. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-31
> Total Assets 
0
0
0
485,558
461,946
431,652
485,137
608,404
555,186
520,161
679,010
658,874
643,924
0
725,243
666,062
530,355
410,413
390,526
345,130
317,116
302,658
315,930
304,235
304,672
296,343
301,163
315,778
303,609
323,013
325,113
356,001
364,616
373,079
376,317
381,627
366,031
365,989
379,438
433,856
430,032
424,945
497,299
504,399
518,804
529,200
560,975
571,622
594,279
678,621
754,769
890,539
999,281
1,128,619
1,234,747
1,191,530
1,208,070
1,297,187
1,303,201
1,340,904
1,339,290
1,377,755
1,361,689
1,361,6891,377,7551,339,2901,340,9041,303,2011,297,1871,208,0701,191,5301,234,7471,128,619999,281890,539754,769678,621594,279571,622560,975529,200518,804504,399497,299424,945430,032433,856379,438365,989366,031381,627376,317373,079364,616356,001325,113323,013303,609315,778301,163296,343304,672304,235315,930302,658317,116345,130390,526410,413530,355666,062725,2430643,924658,874679,010520,161555,186608,404485,137431,652461,946485,558000
   > Total Current Assets 
0
0
0
219,457
194,720
151,002
198,568
262,558
215,558
183,863
344,053
322,360
310,552
0
387,359
325,516
330,319
213,333
197,651
149,525
125,652
112,681
128,986
119,794
123,828
111,622
119,531
140,022
133,394
146,275
152,495
187,050
197,753
205,268
210,217
215,176
197,436
194,246
203,175
236,632
225,729
210,790
248,634
245,319
251,648
255,448
286,227
285,168
294,850
366,344
427,178
489,836
562,993
656,334
705,897
642,596
636,137
626,754
589,801
601,562
575,926
583,789
570,318
570,318583,789575,926601,562589,801626,754636,137642,596705,897656,334562,993489,836427,178366,344294,850285,168286,227255,448251,648245,319248,634210,790225,729236,632203,175194,246197,436215,176210,217205,268197,753187,050152,495146,275133,394140,022119,531111,622123,828119,794128,986112,681125,652149,525197,651213,333330,319325,516387,3590310,552322,360344,053183,863215,558262,558198,568151,002194,720219,457000
       Cash And Cash Equivalents 
0
0
0
34,156
33,310
38,850
45,597
43,796
37,608
36,047
49,400
35,560
25,809
0
19,370
28,918
16,391
17,711
30,659
25,051
16,870
24,288
31,866
28,667
27,765
26,657
28,751
56,188
50,693
77,483
65,610
75,962
97,086
54,722
58,928
45,082
20,222
28,516
29,282
87,030
96,502
68,025
77,620
81,523
74,825
53,885
117,233
101,117
73,583
105,025
102,232
156,637
171,948
299,612
214,864
118,082
130,899
170,306
121,453
111,974
111,159
123,186
96,864
96,864123,186111,159111,974121,453170,306130,899118,082214,864299,612171,948156,637102,232105,02573,583101,117117,23353,88574,82581,52377,62068,02596,50287,03029,28228,51620,22245,08258,92854,72297,08675,96265,61077,48350,69356,18828,75126,65727,76528,66731,86624,28816,87025,05130,65917,71116,39128,91819,370025,80935,56049,40036,04737,60843,79645,59738,85033,31034,156000
       Short-term Investments 
0
0
0
14,634
4,000
4,000
4,000
4,000
5,900
803
0
1,456
3,019
0
2,333
213
136
625
0
816
275
331
4,917
9,190
5,920
653
8,197
7,954
2,890
109
6,087
4,385
4,390
60,564
65,490
63,852
71,925
60,115
66,352
1,122
17,571
302
12,901
2,706
27,786
20,332
5,924
9,751
19,487
591
40,750
4,827
14,010
885
83,819
123,274
68,530
13,441
53,227
3,528
30,117
3,517
25,423
25,4233,51730,1173,52853,22713,44168,530123,27483,81988514,0104,82740,75059119,4879,7515,92420,33227,7862,70612,90130217,5711,12266,35260,11571,92563,85265,49060,5644,3904,3856,0871092,8907,9548,1976535,9209,1904,91733127581606251362132,33303,0191,45608035,9004,0004,0004,0004,00014,634000
       Net Receivables 
0
0
0
35,444
43,431
43,597
38,072
49,852
47,288
66,373
102,680
77,227
107,135
0
122,100
51,411
82,940
66,194
60,936
46,114
37,472
33,882
47,411
26,788
37,662
41,429
32,974
21,675
25,620
31,574
35,952
41,223
37,372
38,489
33,731
39,753
34,207
45,233
52,670
45,695
34,892
48,540
48,101
53,207
46,050
64,688
55,626
45,796
69,419
69,565
94,401
87,366
111,436
112,234
128,089
111,135
118,012
89,763
107,334
110,483
100,723
119,014
0
0119,014100,723110,483107,33489,763118,012111,135128,089112,234111,43687,36694,40169,56569,41945,79655,62664,68846,05053,20748,10148,54034,89245,69552,67045,23334,20739,75333,73138,48937,37241,22335,95231,57425,62021,67532,97441,42937,66226,78847,41133,88237,47246,11460,93666,19482,94051,411122,1000107,13577,227102,68066,37347,28849,85238,07243,59743,43135,444000
       Other Current Assets 
0
0
0
85,780
86,186
74,388
67,868
88,714
71,788
89,681
127,842
99,160
136,782
0
136,972
83,678
275,753
130,926
43,058
30,472
32,003
23,763
55,587
20,678
18,023
20,693
19,093
18,863
14,017
10,832
10,054
21,564
15,043
17,147
8,376
14,471
9,097
15,211
13,494
40,806
15,149
31,147
24,634
32,457
16,276
38,065
26,317
44,463
61,177
90,291
121,676
102,596
135,534
75,153
165,551
153,488
122,605
106,407
97,137
88,383
104,353
96,717
179,529
179,52996,717104,35388,38397,137106,407122,605153,488165,55175,153135,534102,596121,67690,29161,17744,46326,31738,06516,27632,45724,63431,14715,14940,80613,49415,2119,09714,4718,37617,14715,04321,56410,05410,83214,01718,86319,09320,69318,02320,67855,58723,76332,00330,47243,058130,926275,75383,678136,9720136,78299,160127,84289,68171,78888,71467,86874,38886,18685,780000
   > Long-term Assets 
0
0
0
266,101
267,226
280,650
286,569
345,846
339,628
336,298
334,957
336,514
333,372
0
337,884
340,546
200,036
197,080
192,875
195,605
191,464
189,977
186,944
184,441
180,844
184,721
181,632
175,756
170,215
176,738
172,618
168,951
166,863
167,811
166,100
166,451
168,595
171,743
176,263
197,224
204,303
214,155
248,665
259,080
267,156
273,752
274,748
286,454
299,429
312,277
327,591
400,703
436,288
472,285
528,850
548,934
571,933
670,433
713,400
739,342
763,364
793,966
791,371
791,371793,966763,364739,342713,400670,433571,933548,934528,850472,285436,288400,703327,591312,277299,429286,454274,748273,752267,156259,080248,665214,155204,303197,224176,263171,743168,595166,451166,100167,811166,863168,951172,618176,738170,215175,756181,632184,721180,844184,441186,944189,977191,464195,605192,875197,080200,036340,546337,8840333,372336,514334,957336,298339,628345,846286,569280,650267,226266,101000
       Property Plant Equipment 
0
0
0
92,333
93,932
107,848
113,491
258,239
252,532
249,626
248,782
250,810
248,126
0
253,545
257,202
199,725
196,652
192,488
195,235
191,108
189,643
186,621
184,099
180,522
180,044
178,258
175,496
169,915
170,947
165,729
166,024
165,698
164,644
163,376
163,248
165,313
167,962
172,464
192,224
198,843
209,290
244,711
252,573
259,948
267,585
268,600
280,230
293,226
306,782
322,141
342,242
376,538
410,472
458,353
482,648
508,224
622,332
666,906
695,251
720,070
755,995
756,836
756,836755,995720,070695,251666,906622,332508,224482,648458,353410,472376,538342,242322,141306,782293,226280,230268,600267,585259,948252,573244,711209,290198,843192,224172,464167,962165,313163,248163,376164,644165,698166,024165,729170,947169,915175,496178,258180,044180,522184,099186,621189,643191,108195,235192,488196,652199,725257,202253,5450248,126250,810248,782249,626252,532258,239113,491107,84893,93292,333000
       Goodwill 
0
0
0
155,655
171,799
171,436
155,655
70,682
70,682
70,682
70,682
70,682
70,682
0
70,682
70,682
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
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000070,68270,682070,68270,68270,68270,68270,68270,682155,655171,436171,799155,655000
       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
59
58
57
56
55
55
55
55
55
94
95
93
3,133
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000003,1339395945555555555565758590000000000000000000000000000000
       Intangible Assets 
0
0
0
255
220
176
15,560
163
150
156
166
183
216
0
12,775
12,411
180
282
259
224
214
191
154
147
121
148
194
179
220
238
240
236
219
236
206
255
258
334
509
597
697
856
818
773
701
672
657
586
567
602
601
613
830
846
849
822
817
940
1,300
1,236
1,269
1,302
0
01,3021,2691,2361,30094081782284984683061360160256758665767270177381885669759750933425825520623621923624023822017919414812114715419121422425928218012,41112,775021618316615615016315,560176220255000
       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
2,632
888
2,873
2,462
2,893
2,969
3,392
3,235
4,348
4,669
3,914
3,043
2,601
3,337
5,348
2,688
2,837
5,636
4,853
4,849
57,848
58,920
58,569
69,648
62,379
59,785
45,241
43,274
0
0
0
0
000043,27445,24159,78562,37969,64858,56958,92057,8484,8494,8535,6362,8372,6885,3483,3372,6013,0433,9144,6694,3483,2353,3922,9692,8932,4622,8738882,6320000000000000000000000000000000
> Total Liabilities 
0
0
0
174,464
152,630
116,311
164,220
275,909
225,082
190,825
349,377
327,378
310,435
0
397,631
340,697
340,597
232,105
207,898
157,982
129,211
119,114
123,455
107,628
104,049
86,679
82,019
80,973
71,658
68,688
62,102
69,710
77,019
76,688
72,313
72,066
70,766
65,772
71,090
101,807
94,385
86,028
141,348
135,582
144,122
138,377
141,317
138,133
140,492
168,749
213,038
255,414
275,302
310,164
345,417
309,961
316,229
385,360
357,396
411,868
422,367
449,539
476,827
476,827449,539422,367411,868357,396385,360316,229309,961345,417310,164275,302255,414213,038168,749140,492138,133141,317138,377144,122135,582141,34886,02894,385101,80771,09065,77270,76672,06672,31376,68877,01969,71062,10268,68871,65880,97382,01986,679104,049107,628123,455119,114129,211157,982207,898232,105340,597340,697397,6310310,435327,378349,377190,825225,082275,909164,220116,311152,630174,464000
   > Total Current Liabilities 
0
0
0
132,641
112,084
74,419
121,973
206,563
158,700
134,703
279,951
274,823
258,798
0
348,880
290,451
296,029
188,176
162,246
117,861
90,203
83,723
88,471
76,778
83,487
62,036
56,877
57,303
48,953
55,774
50,144
56,208
65,207
65,646
63,596
63,885
63,571
58,057
63,790
94,929
87,558
78,896
96,200
86,225
98,886
89,058
93,611
88,733
89,742
123,293
164,136
200,213
211,437
252,136
297,540
262,698
268,298
242,474
215,241
269,736
230,761
215,073
246,445
246,445215,073230,761269,736215,241242,474268,298262,698297,540252,136211,437200,213164,136123,29389,74288,73393,61189,05898,88686,22596,20078,89687,55894,92963,79058,05763,57163,88563,59665,64665,20756,20850,14455,77448,95357,30356,87762,03683,48776,77888,47183,72390,203117,861162,246188,176296,029290,451348,8800258,798274,823279,951134,703158,700206,563121,97374,419112,084132,641000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
203,575
33,409
113,188
97,909
63,635
39,164
31,311
37,299
31,357
28,867
7,283
2,805
4,673
4,559
10,352
2,347
2,296
1,857
1,349
1,336
1,335
355
369
409
7,956
9,101
9,992
15,774
4,305
4,120
5,444
5,961
5,908
6,098
5,356
4,982
4,592
3,269
4,967
5,793
5,489
50,537
69,346
37,725
47,087
32,032
36,249
40,769
40,76936,24932,03247,08737,72569,34650,5375,4895,7934,9673,2694,5924,9825,3566,0985,9085,9615,4444,1204,30515,7749,9929,1017,9564093693551,3351,3361,3491,8572,2962,34710,3524,5594,6732,8057,28328,86731,35737,29931,31139,16463,63597,909113,18833,409203,575000000000000000
       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
3,369
2,424
1,910
1,336
1,335
355
369
409
7,956
9,101
9,992
12,920
196
0
100
226
1
172
0
0
9
0
0
0
0
45,000
47,518
30,784
40,002
25,015
13,437
0
013,43725,01540,00230,78447,51845,00000009001721226100019612,9209,9929,1017,9564093693551,3351,3361,9102,4243,3690000000000000000000000000000000
       Accounts payable 
0
0
0
33,709
31,759
23,989
41,444
32,597
35,375
36,712
71,424
61,171
46,037
0
4,874
50,814
63,971
39,554
42,194
35,173
27,764
30,693
30,117
23,436
33,502
31,250
36,920
31,183
26,083
27,543
26,799
30,718
34,056
27,297
29,418
13,864
33,831
31,185
37,462
37,092
39,327
41,316
51,025
40,717
43,859
41,130
36,568
33,547
30,990
45,382
59,269
85,427
94,275
95,371
109,767
104,723
98,917
106,538
97,058
135,319
114,143
126,394
132,362
132,362126,394114,143135,31997,058106,53898,917104,723109,76795,37194,27585,42759,26945,38230,99033,54736,56841,13043,85940,71751,02541,31639,32737,09237,46231,18533,83113,86429,41827,29734,05630,71826,79927,54326,08331,18336,92031,25033,50223,43630,11730,69327,76435,17342,19439,55463,97150,8144,874046,03761,17171,42436,71235,37532,59741,44423,98931,75933,709000
       Other Current Liabilities 
0
0
0
98,932
80,325
50,430
80,529
165,425
114,823
89,496
200,056
204,754
204,024
0
116,616
18,017
167,193
21,979
10,333
9,692
12,465
12,624
12,528
12,802
11,711
15,076
12,144
14,004
-6,251
10,243
13,743
11,812
-10,278
15,131
-13,135
30,232
12,659
15,736
16,152
-13,384
-20,336
19,929
-30,248
-28,959
-24,206
21,268
-65,650
35,359
-52,991
46,351
-16,816
70,883
55,923
49,068
64,859
81,732
99,758
40,160
-39,885
8,368
82,827
41,475
71,037
71,03741,47582,8278,368-39,88540,16099,75881,73264,85949,06855,92370,883-16,81646,351-52,99135,359-65,65021,268-24,206-28,959-30,24819,929-20,336-13,38416,15215,73612,65930,232-13,13515,131-10,27811,81213,74310,243-6,25114,00412,14415,07611,71112,80212,52812,62412,4659,69210,33321,979167,19318,017116,6160204,024204,754200,05689,496114,823165,42580,52950,43080,32598,932000
   > Long-term Liabilities 
0
0
0
41,823
40,546
41,892
42,247
69,346
66,382
56,122
69,426
52,555
51,637
0
48,751
50,246
44,568
43,929
45,652
40,121
39,008
35,391
34,984
30,850
20,562
24,643
25,142
23,670
22,705
12,914
11,958
13,502
11,812
11,042
8,717
8,181
7,195
7,715
7,300
6,878
6,827
7,132
45,148
49,357
45,236
49,319
47,706
49,400
50,750
45,456
48,902
55,201
63,865
58,028
47,877
47,263
47,931
142,886
142,155
142,132
191,606
234,466
230,382
230,382234,466191,606142,132142,155142,88647,93147,26347,87758,02863,86555,20148,90245,45650,75049,40047,70649,31945,23649,35745,1487,1326,8276,8787,3007,7157,1958,1818,71711,04211,81213,50211,95812,91422,70523,67025,14224,64320,56230,85034,98435,39139,00840,12145,65243,92944,56850,24648,751051,63752,55569,42656,12266,38269,34642,24741,89240,54641,823000
       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
0
65
35,708
39,993
39,186
42,801
41,038
40,655
39,697
41,125
40,724
42,129
44,593
44,419
46,088
45,703
46,525
135,423
138,523
0
0
0
0
0000138,523135,42346,52545,70346,08844,41944,59342,12940,72441,12539,69740,65541,03842,80139,18639,99335,7086500000000000000000000000000000000000000000
       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
12,429
11,245
10,481
8,156
8,119
7,165
7,704
7,300
6,878
6,827
7,067
9,440
9,364
6,050
6,518
6,668
8,745
11,053
4,331
8,178
13,072
19,272
13,609
1,789
1,560
0
7,463
0
0
0
0
0
000007,46301,5601,78913,60919,27213,0728,1784,33111,0538,7456,6686,5186,0509,3649,4407,0676,8276,8787,3007,7047,1658,1198,15610,48111,24512,4290000000000000000000000000000000
> Total Stockholder Equity
0
0
0
311,094
309,316
315,341
320,917
329,137
326,646
325,638
326,093
327,878
329,946
0
323,984
321,961
189,758
177,598
181,863
186,342
187,135
183,090
192,052
196,238
200,119
209,131
218,540
234,141
231,239
253,592
262,229
285,424
286,696
295,375
302,933
308,414
294,100
299,022
307,152
331,207
335,041
339,210
356,992
367,322
373,062
389,143
417,851
431,607
451,856
507,849
539,614
632,977
721,852
816,231
887,078
879,455
889,711
909,471
943,485
926,713
913,865
925,675
882,298
882,298925,675913,865926,713943,485909,471889,711879,455887,078816,231721,852632,977539,614507,849451,856431,607417,851389,143373,062367,322356,992339,210335,041331,207307,152299,022294,100308,414302,933295,375286,696285,424262,229253,592231,239234,141218,540209,131200,119196,238192,052183,090187,135186,342181,863177,598189,758321,961323,9840329,946327,878326,093325,638326,646329,137320,917315,341309,316311,094000
   Common Stock
0
0
0
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
0
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,000
63,184
63,184
63,184
63,184
63,398
63,398
63,398
63,517
63,517
63,517
63,517
63,517
63,638
63,638
63,63863,63863,51763,51763,51763,51763,51763,39863,39863,39863,18463,18463,18463,18463,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,00063,000063,00063,00063,00063,00063,00063,00063,00063,00063,00063,000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
-75,397
0
0
0
-96,726
0
0
0
0
-1,283
-1,786
-1,220
-1,233
486,517
-1,549
161
-274
-1,077
485,392
-665
488,914
487,843
487,407
986
5,523
1,539
487,142
-295
-646
-1,311
785
299,022
-144
-678
605
493,192
5,161
486,482
1,317
-1,691
205
550,681
30,700
39,694
34,917
53,782
32,179
25,752
-8,302
-7,914
3,809
15,575
-2,447
8,151
10,693
0
010,6938,151-2,44715,5753,809-7,914-8,30225,75232,17953,78234,91739,69430,700550,681205-1,6911,317486,4825,161493,192605-678-144299,022785-1,311-646-295487,1421,5395,523986487,407487,843488,914-665485,392-1,077-274161-1,549486,517-1,233-1,220-1,786-1,2830000-96,726000-75,3970000000
   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
487,680
487,681
487,681
487,681
487,681
487,681
487,681
487,681
487,681
495,692
496,050
496,409
499,480
499,393
499,789
500,885
501,212
501,540
501,986
0
0
0
0
0000501,986501,540501,212500,885499,789499,393499,480496,409496,050495,692487,681487,681487,681487,681487,681487,681487,681487,681487,6800000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
477,941
473,989
476,837
481,433
487,875
483,449
487,931
486,110
485,547
485,456
0
486,232
486,223
485,114
484,108
485,240
485,214
486,517
484,582
487,680
487,132
485,526
485,392
487,680
488,914
0
0
487,680
487,680
487,680
487,681
487,681
487,681
485,059
487,681
487,681
487,681
487,680
487,681
487,681
487,681
487,681
487,681
487,681
487,681
487,681
495,692
496,050
496,409
499,480
499,393
499,789
-8,302
501,212
501,540
501,986
0
502,878
503,482
493,738
493,738503,482502,8780501,986501,540501,212-8,302499,789499,393499,480496,409496,050495,692487,681487,681487,681487,681487,681487,681487,681487,681487,680487,681487,681487,681485,059487,681487,681487,681487,680487,680487,68000488,914487,680485,392485,526487,132487,680484,582486,517485,214485,240484,108485,114486,223486,2320485,456485,547486,110487,931483,449487,875481,433476,837473,989477,941000



6.4. Balance Sheets

Currency in EUR. All numbers in thousands.