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

Wereldhave NV
Buy, Hold or Sell?

Let's analyze Wereldhave together

I guess you are interested in Wereldhave NV. 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 Wereldhave NV. 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 Wereldhave NV

I send you an email if I find something interesting about Wereldhave NV.

1. Quick Overview

1.1. Quick analysis of Wereldhave (30 sec.)










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

How much money do you get?

How much money do you get?
€5.96
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
€27.49
Expected worth in 1 year
€34.46
How sure are you?
60.0%

+ What do you gain per year?

Total Gains per Share
€12.39
Return On Investment
84.5%

For what price can you sell your share?

Current Price per Share
€14.66
Expected price per share
€14.40 - €15.19
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Wereldhave (5 min.)




Live pricePrice per Share (EOD)
€14.66
Intrinsic Value Per Share
€1.44 - €26.32
Total Value Per Share
€28.93 - €53.81

2.2. Growth of Wereldhave (5 min.)




Is Wereldhave growing?

Current yearPrevious yearGrowGrow %
How rich?$1.3b$1.2b$83.4m6.3%

How much money is Wereldhave making?

Current yearPrevious yearGrowGrow %
Making money$87.2m$62.8m$24.3m27.9%
Net Profit Margin43.3%35.2%--

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

2.3. Financial Health of Wereldhave (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Wereldhave is €14.66. 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 Wereldhave.
  • 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 Wereldhave, 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 €27.49. Based on the TTM, the Book Value Change Per Share is €1.74 per quarter. Based on the YOY, the Book Value Change Per Share is €0.64 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 €1.36 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Wereldhave.

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 Eps2.0013.6%2.0013.6%1.449.8%-3.05-20.8%-1.01-6.9%
Usd Book Value Change Per Share1.9113.1%1.9113.1%0.704.8%-3.72-25.4%-0.76-5.2%
Usd Dividend Per Share1.4910.2%1.4910.2%1.369.3%1.429.7%2.2815.6%
Usd Total Gains Per Share3.4023.2%3.4023.2%2.0614.0%-2.30-15.7%1.5310.4%
Usd Price Per Share15.88-15.88-13.71-15.51-31.77-
Price to Earnings Ratio7.94-7.94-9.51-1.96-22.80-
Price-to-Total Gains Ratio4.67-4.67-6.67-0.59-2.52-
Price to Book Ratio0.53-0.53-0.48-0.49-0.71-
Price-to-Total Gains Ratio4.67-4.67-6.67-0.59-2.52-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share16.101078
Number of shares62
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share1.491.42
Usd Book Value Change Per Share1.91-3.72
Usd Total Gains Per Share3.40-2.30
Gains per Quarter (62 shares)210.96-142.41
Gains per Year (62 shares)843.84-569.65
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1369475834353-922-580
27399491678706-1845-1150
31108142425221058-2767-1720
41477189833661411-3690-2290
51847237342101764-4612-2860
62216284750542117-5535-3430
72585332258982470-6457-4000
82955379667422822-7379-4570
93324427175863175-8302-5140
103693474584303528-9224-5710

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%2.01.00.066.7%2.03.00.040.0%6.04.00.060.0%16.06.00.072.7%
Book Value Change Per Share1.00.00.0100.0%2.01.00.066.7%2.03.00.040.0%4.06.00.040.0%10.012.00.045.5%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%22.00.00.0100.0%
Total Gains per Share1.00.00.0100.0%2.01.00.066.7%2.03.00.040.0%6.04.00.060.0%15.07.00.068.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Wereldhave NV 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--1.7421.7420%0.635+174%-3.387+294%-0.689+140%
Book Value Per Share--27.49327.4930%25.751+7%28.899-5%38.107-28%
Current Ratio--0.3820.3820%0.256+49%0.341+12%0.441-13%
Debt To Asset Ratio--0.4730.4730%0.465+2%0.481-2%0.464+2%
Debt To Equity Ratio--1.1181.1180%1.101+2%1.138-2%1.012+10%
Dividend Per Share--1.3561.3560%1.236+10%1.295+5%2.079-35%
Eps--1.8211.8210%1.313+39%-2.775+252%-0.922+151%
Free Cash Flow Per Share--1.8661.8660%1.525+22%2.015-7%2.525-26%
Free Cash Flow To Equity Per Share--2.4922.4920%1.009+147%-1.223+149%2.806-11%
Gross Profit Margin--0.9300.9300%0.903+3%0.967-4%0.983-5%
Intrinsic Value_10Y_max--26.317--------
Intrinsic Value_10Y_min--1.442--------
Intrinsic Value_1Y_max--2.555--------
Intrinsic Value_1Y_min--1.353--------
Intrinsic Value_3Y_max--7.739--------
Intrinsic Value_3Y_min--3.042--------
Intrinsic Value_5Y_max--12.999--------
Intrinsic Value_5Y_min--3.598--------
Market Cap639469200.000+1%630745200.000630745200.0000%544377600.000+16%616088880.000+2%1269289588.183-50%
Net Profit Margin--0.4330.4330%0.352+23%-0.508+217%-0.174+140%
Operating Margin--0.5840.5840%0.528+11%0.491+19%0.473+23%
Operating Ratio--0.4160.4160%0.399+4%0.410+2%0.367+13%
Pb Ratio0.533+1%0.5260.5260%0.485+9%0.488+8%0.705-25%
Pe Ratio8.052+1%7.9427.9420%9.506-16%1.960+305%22.795-65%
Price Per Share14.660+1%14.46014.4600%12.480+16%14.124+2%28.927-50%
Price To Free Cash Flow Ratio7.855+1%7.7487.7480%8.184-5%7.084+9%10.965-29%
Price To Total Gains Ratio4.732+1%4.6674.6670%6.668-30%0.595+685%2.518+85%
Quick Ratio--0.3230.3230%-0.001+100%0.232+39%0.380-15%
Return On Assets--0.0350.0350%0.027+28%-0.044+225%-0.017+148%
Return On Equity--0.0820.0820%0.065+27%-0.103+225%-0.041+150%
Total Gains Per Share--3.0983.0980%1.872+66%-2.091+168%1.391+123%
Usd Book Value--1317116505.6001317116505.6000%1233657786.900+7%1384511268.840-5%1836449527.710-28%
Usd Book Value Change Per Share--1.9131.9130%0.698+174%-3.720+294%-0.757+140%
Usd Book Value Per Share--30.19530.1950%28.282+7%31.740-5%41.853-28%
Usd Dividend Per Share--1.4891.4890%1.358+10%1.423+5%2.284-35%
Usd Eps--2.0002.0000%1.442+39%-3.048+252%-1.013+151%
Usd Free Cash Flow--89410406.40089410406.4000%73056719.400+22%96518823.660-7%121718987.670-27%
Usd Free Cash Flow Per Share--2.0502.0500%1.675+22%2.213-7%2.773-26%
Usd Free Cash Flow To Equity Per Share--2.7372.7370%1.109+147%-1.343+149%3.082-11%
Usd Market Cap702329022.360+1%692747453.160692747453.1600%597889918.080+16%676650416.904+2%1394060754.701-50%
Usd Price Per Share16.101+1%15.88115.8810%13.707+16%15.512+2%31.771-50%
Usd Profit--87226986.00087226986.0000%62894149.500+39%-129662003.100+249%-42429086.280+149%
Usd Revenue--201556721.100201556721.1000%178656067.800+13%219268785.540-8%236699685.180-15%
Usd Total Gains Per Share--3.4033.4030%2.056+66%-2.297+168%1.527+123%
 EOD+4 -4MRQTTM+0 -0YOY+30 -65Y+23 -1310Y+16 -20

3.3 Fundamental Score

Let's check the fundamental score of Wereldhave NV based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-158.052
Price to Book Ratio (EOD)Between0-10.533
Net Profit Margin (MRQ)Greater than00.433
Operating Margin (MRQ)Greater than00.584
Quick Ratio (MRQ)Greater than10.323
Current Ratio (MRQ)Greater than10.382
Debt to Asset Ratio (MRQ)Less than10.473
Debt to Equity Ratio (MRQ)Less than11.118
Return on Equity (MRQ)Greater than0.150.082
Return on Assets (MRQ)Greater than0.050.035
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Wereldhave NV based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5049.020
Ma 20Greater thanMa 5014.834
Ma 50Greater thanMa 10014.376
Ma 100Greater thanMa 20013.984
OpenGreater thanClose14.740
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Wereldhave NV

Wereldhave N.V. ("the Company") is an investment company that invests in real estate (shopping centers and offices). The property portfolio of Wereldhave N.V. and its subsidiaries ("the Group') is located in Belgium, France and the Netherlands. The Group is principally involved in leasing investment property under operating leases. The property management is performed by Group management companies. The Company is a limited liability company incorporated and domiciled in the Netherlands. The address of the Company's registered office is Nieuwe Passeerdersstraat 1, 1016 XP Amsterdam. The shares of the Company are listed on the Euronext Stock Exchange in Amsterdam.

Fundamental data was last updated by Penke on 2024-10-01 20:23:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is 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 cheap.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Wereldhave to the REIT - Retail industry mean.
  • A Net Profit Margin of 43.3% means that €0.43 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Wereldhave NV:

  • The MRQ is 43.3%. The company is making a huge profit. +2
  • The TTM is 43.3%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ43.3%TTM43.3%0.0%
TTM43.3%YOY35.2%+8.1%
TTM43.3%5Y-50.8%+94.1%
5Y-50.8%10Y-17.4%-33.4%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Wereldhave to the REIT - Retail industry mean.
  • 3.5% Return on Assets means that Wereldhave generated €0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Wereldhave NV:

  • The MRQ is 3.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.5%TTM3.5%0.0%
TTM3.5%YOY2.7%+0.8%
TTM3.5%5Y-4.4%+7.9%
5Y-4.4%10Y-1.7%-2.7%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Wereldhave to the REIT - Retail industry mean.
  • 8.2% Return on Equity means Wereldhave generated €0.08 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Wereldhave NV:

  • The MRQ is 8.2%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 8.2%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ8.2%TTM8.2%0.0%
TTM8.2%YOY6.5%+1.8%
TTM8.2%5Y-10.3%+18.5%
5Y-10.3%10Y-4.1%-6.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Wereldhave NV.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Wereldhave is operating .

  • Measures how much profit Wereldhave 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 Wereldhave to the REIT - Retail industry mean.
  • An Operating Margin of 58.4% means the company generated €0.58  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Wereldhave NV:

  • The MRQ is 58.4%. The company is operating very efficient. +2
  • The TTM is 58.4%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ58.4%TTM58.4%0.0%
TTM58.4%YOY52.8%+5.6%
TTM58.4%5Y49.1%+9.3%
5Y49.1%10Y47.3%+1.8%
4.3.2.2. Operating Ratio

Measures how efficient Wereldhave is keeping operating costs low.

  • Below 1 is considered healthy (always compare to REIT - Retail industry mean).
  • An Operation Ratio of 0.42 means that the operating costs are €0.42 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Wereldhave NV:

  • The MRQ is 0.416. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.416. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.416TTM0.4160.000
TTM0.416YOY0.399+0.017
TTM0.4165Y0.410+0.006
5Y0.41010Y0.367+0.043
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Wereldhave NV.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to REIT - Retail industry mean).
  • A Current Ratio of 0.38 means the company has €0.38 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Wereldhave NV:

  • The MRQ is 0.382. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.382. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.382TTM0.3820.000
TTM0.382YOY0.256+0.126
TTM0.3825Y0.341+0.041
5Y0.34110Y0.441-0.100
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Wereldhave to the REIT - Retail industry mean.
  • A Quick Ratio of 0.32 means the company can pay off €0.32 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Wereldhave NV:

  • The MRQ is 0.323. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.323. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.323TTM0.3230.000
TTM0.323YOY-0.001+0.323
TTM0.3235Y0.232+0.091
5Y0.23210Y0.380-0.148
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Wereldhave NV.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Wereldhave to REIT - Retail industry mean.
  • A Debt to Asset Ratio of 0.47 means that Wereldhave assets are financed with 47.3% credit (debt) and the remaining percentage (100% - 47.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Wereldhave NV:

  • The MRQ is 0.473. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.473. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.473TTM0.4730.000
TTM0.473YOY0.465+0.009
TTM0.4735Y0.481-0.007
5Y0.48110Y0.464+0.017
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Wereldhave to the REIT - Retail industry mean.
  • A Debt to Equity ratio of 111.8% means that company has €1.12 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Wereldhave NV:

  • The MRQ is 1.118. The company is able to pay all its debts with equity. +1
  • The TTM is 1.118. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.118TTM1.1180.000
TTM1.118YOY1.101+0.017
TTM1.1185Y1.138-0.020
5Y1.13810Y1.012+0.126
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 Wereldhave generates.

  • Above 15 is considered overpriced but always compare Wereldhave to the REIT - Retail industry mean.
  • A PE ratio of 7.94 means the investor is paying €7.94 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Wereldhave NV:

  • The EOD is 8.052. Based on the earnings, the company is underpriced. +1
  • The MRQ is 7.942. Based on the earnings, the company is underpriced. +1
  • The TTM is 7.942. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD8.052MRQ7.942+0.110
MRQ7.942TTM7.9420.000
TTM7.942YOY9.506-1.564
TTM7.9425Y1.960+5.982
5Y1.96010Y22.795-20.835
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 Wereldhave NV:

  • The EOD is 7.855. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 7.748. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 7.748. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD7.855MRQ7.748+0.107
MRQ7.748TTM7.7480.000
TTM7.748YOY8.184-0.436
TTM7.7485Y7.084+0.664
5Y7.08410Y10.965-3.881
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 Wereldhave is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to REIT - Retail industry mean).
  • A PB ratio of 0.53 means the investor is paying €0.53 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Wereldhave NV:

  • The EOD is 0.533. Based on the equity, the company is cheap. +2
  • The MRQ is 0.526. Based on the equity, the company is cheap. +2
  • The TTM is 0.526. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.533MRQ0.526+0.007
MRQ0.526TTM0.5260.000
TTM0.526YOY0.485+0.041
TTM0.5265Y0.488+0.038
5Y0.48810Y0.705-0.217
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in EUR. All numbers in thousands.

Summary
Total Assets2,277,525
Total Liabilities1,078,293
Total Stockholder Equity964,480
 As reported
Total Liabilities 1,078,293
Total Stockholder Equity+ 964,480
Total Assets = 2,277,525

Assets

Total Assets2,277,525
Total Current Assets89,181
Long-term Assets2,188,344
Total Current Assets
Cash And Cash Equivalents 25,544
Net Receivables 49,862
Total Current Assets  (as reported)89,181
Total Current Assets  (calculated)75,406
+/- 13,775
Long-term Assets
Property Plant Equipment 5,455
Intangible Assets 162
Long-term Assets Other 2,148,635
Long-term Assets  (as reported)2,188,344
Long-term Assets  (calculated)2,154,252
+/- 34,092

Liabilities & Shareholders' Equity

Total Current Liabilities233,692
Long-term Liabilities844,601
Total Stockholder Equity964,480
Total Current Liabilities
Short-term Debt 144,794
Short Long Term Debt 144,794
Accounts payable 8,791
Other Current Liabilities 77,028
Total Current Liabilities  (as reported)233,692
Total Current Liabilities  (calculated)375,407
+/- 141,715
Long-term Liabilities
Long term Debt 796,568
Capital Lease Obligations 19,094
Long-term Liabilities Other 27,699
Long-term Liabilities  (as reported)844,601
Long-term Liabilities  (calculated)843,361
+/- 1,240
Total Stockholder Equity
Common Stock43,876
Accumulated Other Comprehensive Income -743
Other Stockholders Equity 921,347
Total Stockholder Equity (as reported)964,480
Total Stockholder Equity (calculated)964,480
+/-0
Other
Capital Stock43,876
Cash and Short Term Investments 25,544
Common Stock Shares Outstanding 40,389
Current Deferred Revenue3,079
Liabilities and Stockholders Equity 2,277,525
Net Debt 915,818
Net Invested Capital 1,905,842
Net Working Capital -144,511
Property Plant and Equipment Gross 17,043
Short Long Term Debt Total 941,362



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312004-12-312003-12-312002-12-31
> Total Assets 
2,077,800
2,017,400
2,148,839
2,440,640
2,650,173
2,802,637
2,823,185
2,596,980
3,121,841
3,250,237
3,003,956
2,325,876
3,528,611
3,919,762
3,948,086
3,924,056
3,510,440
3,043,192
2,742,746
2,037,491
2,098,055
2,277,525
2,277,5252,098,0552,037,4912,742,7463,043,1923,510,4403,924,0563,948,0863,919,7623,528,6112,325,8763,003,9563,250,2373,121,8412,596,9802,823,1852,802,6372,650,1732,440,6402,148,8392,017,4002,077,800
   > Total Current Assets 
0
0
39,312
65,097
39,188
40,407
41,530
35,550
46,940
51,487
613,703
126,348
188,547
122,518
89,630
123,945
199,255
95,113
142,718
73,887
55,198
89,181
89,18155,19873,887142,71895,113199,255123,94589,630122,518188,547126,348613,70351,48746,94035,55041,53040,40739,18865,09739,31200
       Cash And Cash Equivalents 
0
0
21,060
44,967
19,919
16,803
24,743
20,156
32,096
24,400
44,406
88,466
119,205
37,711
40,666
13,585
125,925
20,834
67,000
26,769
14,353
25,544
25,54414,35326,76967,00020,834125,92513,58540,66637,711119,20588,46644,40624,40032,09620,15624,74316,80319,91944,96721,06000
       Short-term Investments 
0
0
0
0
0
0
0
0
-2,994,600
-3,090,411
543,166
6,000
0
0
0
38,047
6,940
0
0
0
-42,359
0
0-42,3590006,94038,0470006,000543,166-3,090,411-2,994,60000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
55,975
49,969
41,398
59,868
58,882
51,391
51,241
29,539
27,845
49,862
49,86227,84529,53951,24151,39158,88259,86841,39849,96955,975000000000000
       Other Current Assets 
0
0
2,604
20,130
19,269
23,604
16,787
15,394
14,844
27,087
26,131
31,882
69,342
84,807
48,964
72,313
66,390
-72,225
-118,241
-56,308
-42,198
-75,406
-75,406-42,198-56,308-118,241-72,22566,39072,31348,96484,80769,34231,88226,13127,08714,84415,39416,78723,60419,26920,1302,60400
   > Long-term Assets 
0
0
2,109,527
2,375,543
2,610,985
2,762,230
2,781,655
2,561,430
3,074,901
3,198,750
2,390,253
2,199,528
3,340,064
3,797,244
3,858,456
3,800,111
3,311,185
2,948,080
2,600,028
1,963,605
2,042,857
2,188,344
2,188,3442,042,8571,963,6052,600,0282,948,0803,311,1853,800,1113,858,4563,797,2443,340,0642,199,5282,390,2533,198,7503,074,9012,561,4302,781,6552,762,2302,610,9852,375,5432,109,52700
       Property Plant Equipment 
0
0
56,070
5,969
6,276
6,531
6,359
6,308
6,499
6,720
4,450
2,918
2,647
2,900
2,503
2,118
2,120
6,026
5,419
3,968
1,650
5,455
5,4551,6503,9685,4196,0262,1202,1182,5032,9002,6472,9184,4506,7206,4996,3086,3596,5316,2765,96956,07000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
2,020
2,020
0
0
0
0
0
0
0
0
0
0
00000000002,0202,0200000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
32,971
0
0
280
717
826
0
0
0
0
00008267172800032,971000000000000
       Intangible Assets 
0
0
0
34,031
33,889
41,274
52,056
2,823
6,321
6,753
1,973
1,814
1,715
1,453
1,473
1,162
897
517
273
479
367
162
1623674792735178971,1621,4731,4531,7151,8141,9736,7536,3212,82352,05641,27433,88934,031000
       Long-term Assets Other 
0
0
2,053,457
2,335,543
2,570,820
2,714,425
2,723,240
2,526,566
37,949
47,291
2,906,366
2,177,664
3,335,702
3,792,891
3,854,480
3,794,596
3,308,168
2,941,537
2,594,336
1,959,158
2,040,840
2,148,635
2,148,6352,040,8401,959,1582,594,3362,941,5373,308,1683,794,5963,854,4803,792,8913,335,7022,177,6642,906,36647,29137,9492,526,5662,723,2402,714,4252,570,8202,335,5432,053,45700
> Total Liabilities 
755,100
707,400
631,434
792,307
645,972
707,482
843,124
910,505
1,393,777
1,536,257
1,467,222
826,125
1,552,647
1,731,946
1,786,872
1,807,023
1,534,604
1,492,912
1,408,063
941,955
974,812
1,078,293
1,078,293974,812941,9551,408,0631,492,9121,534,6041,807,0231,786,8721,731,9461,552,647826,1251,467,2221,536,2571,393,777910,505843,124707,482645,972792,307631,434707,400755,100
   > Total Current Liabilities 
76,900
93,900
46,515
117,186
85,298
107,100
74,280
192,209
333,519
158,825
162,231
62,234
369,273
338,873
129,863
174,777
457,610
263,971
375,808
226,171
215,723
233,692
233,692215,723226,171375,808263,971457,610174,777129,863338,873369,27362,234162,231158,825333,519192,20974,280107,10085,298117,18646,51593,90076,900
       Short-term Debt 
0
0
0
0
0
56,691
24,000
140,757
271,101
64,965
75,000
8,000
173,423
230,779
45,200
55,200
339,167
167,973
281,762
142,250
137,774
144,794
144,794137,774142,250281,762167,973339,16755,20045,200230,779173,4238,00075,00064,965271,101140,75724,00056,69100000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
173,423
230,779
45,200
55,200
339,167
167,973
281,762
142,250
137,774
144,794
144,794137,774142,250281,762167,973339,16755,20045,200230,779173,423000000000000
       Accounts payable 
0
0
3,127
2,289
3,893
4,229
3,470
3,907
4,925
12,656
9,371
7,935
9,505
5,906
6,174
8,893
8,529
8,436
14,864
12,337
11,571
8,791
8,79111,57112,33714,8648,4368,5298,8936,1745,9069,5057,9359,37112,6564,9253,9073,4704,2293,8932,2893,12700
       Other Current Liabilities 
76,900
93,900
43,388
114,897
81,405
40,531
43,471
45,490
55,560
80,280
31,278
17,694
53,572
43,300
30,019
34,339
98,263
35,376
36,888
35,836
53,737
77,028
77,02853,73735,83636,88835,37698,26334,33930,01943,30053,57217,69431,27880,28055,56045,49043,47140,53181,405114,89743,38893,90076,900
   > Long-term Liabilities 
678,200
613,500
584,919
675,121
560,674
600,382
768,844
718,296
1,060,258
1,377,432
1,304,991
763,891
1,183,374
1,393,073
1,657,009
1,632,246
1,076,994
1,228,941
1,032,255
715,784
759,089
844,601
844,601759,089715,7841,032,2551,228,9411,076,9941,632,2461,657,0091,393,0731,183,374763,8911,304,9911,377,4321,060,258718,296768,844600,382560,674675,121584,919613,500678,200
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
105,849
113,967
109,000
91,538
21,422
15,662
13,964
6,605
6,046
0
06,0466,60513,96415,66221,42291,538109,000113,967105,849000000000000
> Total Stockholder Equity
1,322,700
1,310,000
1,414,791
1,435,991
1,776,209
1,850,065
1,740,283
1,569,554
1,611,232
1,591,920
1,389,547
1,349,426
1,823,414
2,015,069
1,978,811
1,928,635
1,744,489
1,319,598
1,124,296
866,823
885,682
964,480
964,480885,682866,8231,124,2961,319,5981,744,4891,928,6351,978,8112,015,0691,823,4141,349,4261,389,5471,591,9201,611,2321,569,5541,740,2831,850,0651,776,2091,435,9911,414,7911,310,0001,322,700
   Common Stock
0
0
207,817
207,817
207,817
207,817
207,817
212,770
214,485
216,796
216,796
216,796
35,021
40,271
40,271
40,271
40,271
40,271
40,271
40,271
40,271
43,876
43,87640,27140,27140,27140,27140,27140,27140,27140,27135,021216,796216,796216,796214,485212,770207,817207,817207,817207,817207,81700
   Retained Earnings Total Equity0000000000000000000000
   Accumulated Other Comprehensive Income -743-865,622-884,481-627,008-431,706-3,953-4,031-3,916-4,864-4,324-3,540-5,882-3,608-3,155-2,6770000000
   Capital Surplus 0000000000000000000000
   Treasury Stock0000000000000000000000
   Other Stockholders Equity 
1,322,700
1,310,000
1,046,196
1,228,174
1,568,392
1,642,248
1,532,466
1,359,461
1,399,902
1,378,732
1,178,633
1,136,170
1,792,717
1,979,662
1,942,456
1,892,395
1,708,171
1,279,327
1,084,025
826,552
845,411
921,347
921,347845,411826,5521,084,0251,279,3271,708,1711,892,3951,942,4561,979,6621,792,7171,136,1701,178,6331,378,7321,399,9021,359,4611,532,4661,642,2481,568,3921,228,1741,046,1961,310,0001,322,700



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.




6.4. Cash Flows

Currency in EUR. All numbers in thousands.




6.5. Income Statements

Currency in EUR. All numbers in thousands.