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

Wüstenrot & Württembergische AG
Buy, Hold or Sell?

Let's analyze Wüstenrot & Württembergische AG together

I guess you are interested in Wüstenrot & Württembergische 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 Wüstenrot & Württembergische 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 Wüstenrot & Württembergische AG

I send you an email if I find something interesting about Wüstenrot & Württembergische AG.

1. Quick Overview

1.1. Quick analysis of Wüstenrot & Württembergische AG (30 sec.)










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

How much money do you get?

How much money do you get?
€2.89
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
€665.47
Expected worth in 1 year
€3,169.02
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
€2,506.15
Return On Investment
20,919.4%

For what price can you sell your share?

Current Price per Share
€11.98
Expected price per share
€11.52 - €12.28
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Wüstenrot & Württembergische AG (5 min.)




Live pricePrice per Share (EOD)
€11.98
Intrinsic Value Per Share
€-162.21 - €23.89
Total Value Per Share
€503.26 - €689.36

2.2. Growth of Wüstenrot & Württembergische AG (5 min.)




Is Wüstenrot & Württembergische AG growing?

Current yearPrevious yearGrowGrow %
How rich?$69.4b$4.1b$65.3b94.1%

How much money is Wüstenrot & Württembergische AG making?

Current yearPrevious yearGrowGrow %
Making money$154.3m$262m-$107.7m-69.8%
Net Profit Margin2.3%4.4%--

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

2.3. Financial Health of Wüstenrot & Württembergische AG (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 Wüstenrot & Württembergische AG?

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

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

Speculation

The Price per Share of Wüstenrot & Württembergische AG is €11.98. 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 Wüstenrot & Württembergische 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 Wüstenrot & Württembergische 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 €665.47. Based on the TTM, the Book Value Change Per Share is €625.89 per quarter. Based on the YOY, the Book Value Change Per Share is €-12.38 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 €0.65 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Wüstenrot & Württembergische 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 Eps1.6513.7%1.6513.7%3.0825.7%2.8723.9%2.8723.9%
Usd Book Value Change Per Share696.805,816.4%696.805,816.4%-13.79-115.1%138.111,152.8%70.22586.2%
Usd Dividend Per Share0.726.0%0.726.0%0.726.0%0.726.0%0.645.4%
Usd Total Gains Per Share697.525,822.4%697.525,822.4%-13.06-109.0%138.831,158.9%70.87591.5%
Usd Price Per Share14.85-14.85-17.19-18.33-19.82-
Price to Earnings Ratio9.02-9.02-5.57-6.80-7.11-
Price-to-Total Gains Ratio0.02-0.02--1.32--0.86-14.64-
Price to Book Ratio0.02-0.02-0.39-0.29-0.38-
Price-to-Total Gains Ratio0.02-0.02--1.32--0.86-14.64-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share13.337334
Number of shares74
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.720.72
Usd Book Value Change Per Share696.80138.11
Usd Total Gains Per Share697.52138.83
Gains per Quarter (74 shares)51,616.7110,273.55
Gains per Year (74 shares)206,466.8641,094.21
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
12142062532064572144088041084
24284125054129244288176082178
3643618758619391642122640123272
4857825011825858857163520164366
51071103126310323251071204400205460
61285123751612387921285245280246554
71499144376914452591499286160287648
81714165002116517261713327041328742
91928185627418581931927367921369836
102142206252720646602141408801410930

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%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%17.00.00.0100.0%
Book Value Change Per Share1.00.00.0100.0%1.02.00.033.3%3.02.00.060.0%7.03.00.070.0%12.05.00.070.6%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%14.00.03.082.4%
Total Gains per Share1.00.00.0100.0%1.02.00.033.3%3.02.00.060.0%8.02.00.080.0%13.04.00.076.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Wüstenrot & Württembergische 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--625.887625.8870%-12.383+102%124.053+405%63.076+892%
Book Value Per Share--665.470665.4700%39.583+1581%172.574+286%106.913+522%
Current Ratio--111.588111.5880%24.733+351%35.289+216%17.785+527%
Debt To Asset Ratio--0.0920.0920%0.943-90%0.768-88%0.858-89%
Debt To Equity Ratio--1.2821.2820%16.636-92%12.274-90%15.323-92%
Dividend Per Share--0.6500.6500%0.6500%0.650+0%0.579+12%
Eps--1.4801.4800%2.770-47%2.575-43%2.576-43%
Free Cash Flow Per Share---1.900-1.9000%-25.150+1224%-4.796+152%-4.023+112%
Free Cash Flow To Equity Per Share---2.948-2.9480%-26.244+790%-5.082+72%-4.609+56%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.841+19%
Intrinsic Value_10Y_max--23.895--------
Intrinsic Value_10Y_min---162.206--------
Intrinsic Value_1Y_max---2.645--------
Intrinsic Value_1Y_min---13.404--------
Intrinsic Value_3Y_max---4.107--------
Intrinsic Value_3Y_min---42.981--------
Intrinsic Value_5Y_max---0.938--------
Intrinsic Value_5Y_min---75.298--------
Market Cap1122710492.000-11%1250163436.0001250163436.0000%1446965776.000-14%1543201080.044-19%1668337955.622-25%
Net Profit Margin--0.0230.0230%0.044-47%0.036-35%0.035-34%
Operating Margin--0.0230.0230%0.066-66%0.031-27%0.088-74%
Operating Ratio---0.978-0.9780%-0.934-4%-0.969-1%-0.569-42%
Pb Ratio0.018-11%0.0200.0200%0.390-95%0.286-93%0.376-95%
Pe Ratio8.097-11%9.0169.0160%5.574+62%6.801+33%7.107+27%
Price Per Share11.980-11%13.34013.3400%15.440-14%16.464-19%17.800-25%
Price To Free Cash Flow Ratio-6.305+10%-7.021-7.0210%-0.614-91%-0.372-95%0.678-1136%
Price To Total Gains Ratio0.019-11%0.0210.0210%-1.316+6280%-0.864+4160%14.643-100%
Quick Ratio--206.919206.9190%48.809+324%67.041+209%33.859+511%
Return On Assets--0.0020.0020%0.004-44%0.003-38%0.003-38%
Return On Equity--0.0280.0280%0.063-56%0.051-45%0.057-51%
Total Gains Per Share--626.537626.5370%-11.733+102%124.703+402%63.655+884%
Usd Book Value--69430690647.90069430690647.9000%4129844241.600+1581%18006096044.520+286%11155139417.790+522%
Usd Book Value Change Per Share--696.800696.8000%-13.786+102%138.108+405%70.222+892%
Usd Book Value Per Share--740.867740.8670%44.068+1581%192.126+286%119.026+522%
Usd Dividend Per Share--0.7240.7240%0.7240%0.723+0%0.645+12%
Usd Eps--1.6471.6470%3.084-47%2.866-43%2.868-43%
Usd Free Cash Flow---198227518.200-198227518.2000%-2624012474.400+1224%-500496261.300+152%-419826654.630+112%
Usd Free Cash Flow Per Share---2.115-2.1150%-28.000+1224%-5.339+152%-4.478+112%
Usd Free Cash Flow To Equity Per Share---3.282-3.2820%-29.218+790%-5.658+72%-5.132+56%
Usd Market Cap1249913590.744-11%1391806953.2991391806953.2990%1610906998.421-14%1718045762.413-19%1857360645.994-25%
Usd Price Per Share13.337-11%14.85114.8510%17.189-14%18.329-19%19.817-25%
Usd Profit--154366838.100154366838.1000%262093086.000-41%263314376.100-41%266087940.390-42%
Usd Revenue--6636444758.1006636444758.1000%5962274810.100+11%7314193965.600-9%7509071452.770-12%
Usd Total Gains Per Share--697.523697.5230%-13.063+102%138.832+402%70.867+884%
 EOD+3 -5MRQTTM+0 -0YOY+22 -115Y+23 -1210Y+23 -13

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-158.097
Price to Book Ratio (EOD)Between0-10.018
Net Profit Margin (MRQ)Greater than00.023
Operating Margin (MRQ)Greater than00.023
Quick Ratio (MRQ)Greater than1206.919
Current Ratio (MRQ)Greater than1111.588
Debt to Asset Ratio (MRQ)Less than10.092
Debt to Equity Ratio (MRQ)Less than11.282
Return on Equity (MRQ)Greater than0.150.028
Return on Assets (MRQ)Greater than0.050.002
Total7/10 (70.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose11.940
Total0/1 (0.0%)

4. In-depth Analysis

4.1 About Wüstenrot & Württembergische AG

Wüstenrot & Württembergische AG, together with its subsidiaries, provides insurance products and services in Germany. It operates through Housing, Life and Health Insurance, Property/Casualty Insurance, and All Other segments. The Housing segment offers home loan and savings and banking products primarily for retail customers, such as home loan and savings contracts, advance and bridging financing loans, and mortgage loans. The Life and Health Insurance segment provides life and health insurance products for individuals and groups, including classic and unit-linked life and pension insurance, risk life and health insurance policies, occupational disability insurance, comprehensive and supplementary private health insurance, and care insurance. The Property/Casualty Insurance segment offers various insurance products for retail and corporate customers, including general liability, personal accident, motor, household, residential building, legal expenses, transport, and technical insurance, as well as credit and suretyship insurance. The All Other segment provides asset management and property development services, as well as real estate brokerage services. The company distributes its products and services through partners, brokers, and its mobile sales force, as well as through online sales channels. Wüstenrot & Württembergische AG was founded in 1828 and is headquartered in Kornwestheim, Germany.

Fundamental data was last updated by Penke on 2024-09-09 23:19:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is 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 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 Wüstenrot & Württembergische AG earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Wüstenrot & Württembergische AG to the Insurance - Life industry mean.
  • A Net Profit Margin of 2.3% means that €0.02 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Wüstenrot & Württembergische AG:

  • The MRQ is 2.3%. The company is making a profit. +1
  • The TTM is 2.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.3%TTM2.3%0.0%
TTM2.3%YOY4.4%-2.1%
TTM2.3%5Y3.6%-1.3%
5Y3.6%10Y3.5%+0.0%
4.3.1.2. Return on Assets

Shows how efficient Wüstenrot & Württembergische AG is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Wüstenrot & Württembergische AG to the Insurance - Life industry mean.
  • 0.2% Return on Assets means that Wüstenrot & Württembergische AG generated €0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Wüstenrot & Württembergische AG:

  • The MRQ is 0.2%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM0.2%0.0%
TTM0.2%YOY0.4%-0.2%
TTM0.2%5Y0.3%-0.1%
5Y0.3%10Y0.3%0.0%
4.3.1.3. Return on Equity

Shows how efficient Wüstenrot & Württembergische AG is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Wüstenrot & Württembergische AG to the Insurance - Life industry mean.
  • 2.8% Return on Equity means Wüstenrot & Württembergische AG generated €0.03 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Wüstenrot & Württembergische AG:

  • The MRQ is 2.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.8%TTM2.8%0.0%
TTM2.8%YOY6.3%-3.5%
TTM2.8%5Y5.1%-2.3%
5Y5.1%10Y5.7%-0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Wüstenrot & Württembergische AG.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Wüstenrot & Württembergische AG is operating .

  • Measures how much profit Wüstenrot & Württembergische 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 Wüstenrot & Württembergische AG to the Insurance - Life industry mean.
  • An Operating Margin of 2.3% means the company generated €0.02  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Wüstenrot & Württembergische AG:

  • The MRQ is 2.3%. The company is operating less efficient.
  • The TTM is 2.3%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ2.3%TTM2.3%0.0%
TTM2.3%YOY6.6%-4.3%
TTM2.3%5Y3.1%-0.8%
5Y3.1%10Y8.8%-5.7%
4.3.2.2. Operating Ratio

Measures how efficient Wüstenrot & Württembergische AG is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance - Life industry mean).
  • An Operation Ratio of -0.98 means that the operating costs are €-0.98 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Wüstenrot & Württembergische AG:

  • The MRQ is -0.978.
  • The TTM is -0.978.
Trends
Current periodCompared to+/- 
MRQ-0.978TTM-0.9780.000
TTM-0.978YOY-0.934-0.043
TTM-0.9785Y-0.969-0.009
5Y-0.96910Y-0.569-0.400
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Wüstenrot & Württembergische AG.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Wüstenrot & Württembergische AG is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Insurance - Life industry mean).
  • A Current Ratio of 111.59 means the company has €111.59 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Wüstenrot & Württembergische AG:

  • The MRQ is 111.588. The company is very able to pay all its short-term debts. +2
  • The TTM is 111.588. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ111.588TTM111.5880.000
TTM111.588YOY24.733+86.855
TTM111.5885Y35.289+76.298
5Y35.28910Y17.785+17.504
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Wüstenrot & Württembergische AG to the Insurance - Life industry mean.
  • A Quick Ratio of 206.92 means the company can pay off €206.92 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Wüstenrot & Württembergische AG:

  • The MRQ is 206.919. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 206.919. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ206.919TTM206.9190.000
TTM206.919YOY48.809+158.110
TTM206.9195Y67.041+139.878
5Y67.04110Y33.859+33.182
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Wüstenrot & Württembergische AG.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Wüstenrot & Württembergische AG assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Wüstenrot & Württembergische AG to Insurance - Life industry mean.
  • A Debt to Asset Ratio of 0.09 means that Wüstenrot & Württembergische AG assets are financed with 9.2% credit (debt) and the remaining percentage (100% - 9.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.092. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.092. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.092TTM0.0920.000
TTM0.092YOY0.943-0.851
TTM0.0925Y0.768-0.676
5Y0.76810Y0.858-0.090
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Wüstenrot & Württembergische AG to the Insurance - Life industry mean.
  • A Debt to Equity ratio of 128.2% means that company has €1.28 debt for each €1 in shareholders equity.

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

  • The MRQ is 1.282. The company is able to pay all its debts with equity. +1
  • The TTM is 1.282. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.282TTM1.2820.000
TTM1.282YOY16.636-15.354
TTM1.2825Y12.274-10.992
5Y12.27410Y15.323-3.049
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 Wüstenrot & Württembergische AG generates.

  • Above 15 is considered overpriced but always compare Wüstenrot & Württembergische AG to the Insurance - Life industry mean.
  • A PE ratio of 9.02 means the investor is paying €9.02 for every €1 in earnings.

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

  • The EOD is 8.097. Based on the earnings, the company is underpriced. +1
  • The MRQ is 9.016. Based on the earnings, the company is underpriced. +1
  • The TTM is 9.016. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD8.097MRQ9.016-0.919
MRQ9.016TTM9.0160.000
TTM9.016YOY5.574+3.442
TTM9.0165Y6.801+2.215
5Y6.80110Y7.107-0.306
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 Wüstenrot & Württembergische AG:

  • The EOD is -6.305. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -7.021. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -7.021. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-6.305MRQ-7.021+0.716
MRQ-7.021TTM-7.0210.000
TTM-7.021YOY-0.614-6.407
TTM-7.0215Y-0.372-6.649
5Y-0.37210Y0.678-1.050
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 Wüstenrot & Württembergische AG is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Insurance - Life industry mean).
  • A PB ratio of 0.02 means the investor is paying €0.02 for each €1 in book value.

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

  • The EOD is 0.018. Based on the equity, the company is cheap. +2
  • The MRQ is 0.020. Based on the equity, the company is cheap. +2
  • The TTM is 0.020. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.018MRQ0.020-0.002
MRQ0.020TTM0.0200.000
TTM0.020YOY0.390-0.370
TTM0.0205Y0.286-0.266
5Y0.28610Y0.376-0.090
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.

 2019-12-312020-12-312021-12-312022-12-312023-12-31
Other Current Liabilities  -3,394-3,781-7,175-913,865-921,040-1,600,803-2,521,8436,393,9283,872,085
Current Deferred Revenue 3,3943,7817,1754,19511,370-3,6707,700-37,725,902-37,718,202



6.2. Latest Balance Sheet

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

Summary
Total Assets68,680,752
Total Liabilities6,315,989
Total Stockholder Equity4,926,609
 As reported
Total Liabilities 6,315,989
Total Stockholder Equity+ 4,926,609
Total Assets = 68,680,752

Assets

Total Assets68,680,752
Total Current Assets24,037,230
Long-term Assets32,727,493
Total Current Assets
Cash And Cash Equivalents 1,045,982
Short-term Investments 22,913,485
Net Receivables -2,300,427
Inventory 77,763
Other Current Assets 2,300,427
Total Current Assets  (as reported)24,037,230
Total Current Assets  (calculated)24,037,230
+/-0
Long-term Assets
Property Plant Equipment 537,616
Long Term Investments 31,044,811
Intangible Assets 133,660
Other Assets 11,916,029
Long-term Assets  (as reported)32,727,493
Long-term Assets  (calculated)43,632,116
+/- 10,904,623

Liabilities & Shareholders' Equity

Total Current Liabilities215,411
Long-term Liabilities6,315,989
Total Stockholder Equity4,926,609
Total Current Liabilities
Short-term Debt 2,162,660
Accounts payable 31,898,868
Other Current Liabilities 3,872,085
Total Current Liabilities  (as reported)215,411
Total Current Liabilities  (calculated)37,933,613
+/- 37,718,202
Long-term Liabilities
Long term Debt 5,702,610
Capital Lease Obligations 52,314
Long-term Liabilities  (as reported)6,315,989
Long-term Liabilities  (calculated)5,754,924
+/- 561,065
Total Stockholder Equity
Common Stock490,131
Retained Earnings 4,132,249
Other Stockholders Equity 304,229
Total Stockholder Equity (as reported)4,926,609
Total Stockholder Equity (calculated)4,926,609
+/-0
Other
Capital Stock490,131
Cash and Short Term Investments 23,959,467
Common Stock Shares Outstanding 93,715
Current Deferred Revenue-37,718,202
Liabilities and Stockholders Equity 68,680,752
Net Debt 4,708,942
Net Invested Capital 10,629,219
Net Working Capital 23,821,819
Property Plant and Equipment Gross 839,354
Short Long Term Debt Total 5,754,924



6.3. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-31
> Total Assets 
71,443,259
70,435,881
68,131,376
64,462,388
69,538,664
75,987,959
75,359,329
77,192,912
75,042,514
78,536,059
74,086,581
72,275,638
72,018,169
72,039,241
75,743,509
76,487,642
75,212,926
65,502,500
68,680,752
68,680,75265,502,50075,212,92676,487,64275,743,50972,039,24172,018,16972,275,63874,086,58178,536,05975,042,51477,192,91275,359,32975,987,95969,538,66464,462,38868,131,37670,435,88171,443,259
   > Total Current Assets 
0
0
182,333
146,484
110,322
171,737
234,495
1,829,490
625,231
591,060
498,387
561,324
348,952
32,411,870
36,068,275
38,407,952
34,080,042
22,795,478
24,037,230
24,037,23022,795,47834,080,04238,407,95236,068,27532,411,870348,952561,324498,387591,060625,2311,829,490234,495171,737110,322146,484182,33300
       Cash And Cash Equivalents 
0
0
182,333
146,484
110,322
171,737
165,886
1,639,603
425,908
339,053
299,454
366,482
154,095
83,898
35,758
75,120
72,136
116,167
1,045,982
1,045,982116,16772,13675,12035,75883,898154,095366,482299,454339,053425,9081,639,603165,886171,737110,322146,484182,33300
       Short-term Investments 
0
0
0
0
0
0
0
118,348
135,544
184,192
122,144
97,407
95,469
32,137,718
35,879,689
38,154,628
33,815,346
22,522,700
22,913,485
22,913,48522,522,70033,815,34638,154,62835,879,68932,137,71895,46997,407122,144184,192135,544118,3480000000
       Net Receivables 
0
0
0
0
0
0
0
0
19,623,139
16,537,511
-17,376,515
14,639,091
1,628,349
2,676,040
-2,706,916
-116,322
-116,602
-175,462
-2,300,427
-2,300,427-175,462-116,602-116,322-2,706,9162,676,0401,628,34914,639,091-17,376,51516,537,51119,623,13900000000
       Other Current Assets 
0
0
54,018,598
50,422,032
51,325,136
52,694,520
52,327,284
43,746,359
52,613,119
51,022,426
17,376,515
44,528,140
44,624,228
-28,543,346
2,706,916
116,322
116,602
175,462
2,300,427
2,300,427175,462116,602116,3222,706,916-28,543,34644,624,22844,528,14017,376,51551,022,42652,613,11943,746,35952,327,28452,694,52051,325,13650,422,03254,018,59800
   > Long-term Assets 
0
0
13,930,445
13,893,872
18,103,206
23,121,702
22,797,550
31,735,411
21,939,708
27,106,765
26,187,656
27,283,581
27,140,458
68,263,733
43,729,916
46,208,302
43,072,903
32,261,127
32,727,493
32,727,49332,261,12743,072,90346,208,30243,729,91668,263,73327,140,45827,283,58126,187,65627,106,76521,939,70831,735,41122,797,55023,121,70218,103,20613,893,87213,930,44500
       Property Plant Equipment 
0
0
353,487
360,074
349,279
343,315
282,849
255,367
239,873
238,048
219,914
238,985
289,401
287,461
397,777
488,440
511,739
538,494
537,616
537,616538,494511,739488,440397,777287,461289,401238,985219,914238,048239,873255,367282,849343,315349,279360,074353,48700
       Goodwill 
0
0
0
0
0
0
0
57,306
0
0
0
0
0
0
0
0
0
0
0
0000000000057,3060000000
       Long Term Investments 
0
0
0
0
0
0
0
0
22,166,332
26,796,367
25,402,220
26,055,406
25,971,001
67,050,952
42,300,609
45,160,425
42,037,308
30,643,965
31,044,811
31,044,81130,643,96542,037,30845,160,42542,300,60967,050,95225,971,00126,055,40625,402,22026,796,36722,166,33200000000
       Intangible Assets 
248,166
205,880
203,632
234,108
218,592
215,385
214,726
151,733
154,861
116,633
89,580
100,724
100,432
99,701
99,939
104,764
114,398
127,788
133,660
133,660127,788114,398104,76499,93999,701100,432100,72489,580116,633154,861151,733214,726215,385218,592234,108203,632205,880248,166
> Total Liabilities 
69,211,564
68,209,988
65,637,815
62,113,967
66,891,340
73,143,693
72,390,325
73,779,538
71,789,496
74,861,839
70,442,839
68,464,048
68,053,311
67,802,910
70,908,427
71,402,491
70,339,352
61,792,948
6,315,989
6,315,98961,792,94870,339,35271,402,49170,908,42767,802,91068,053,31168,464,04870,442,83974,861,83971,789,49673,779,53872,390,32573,143,69366,891,34062,113,96765,637,81568,209,98869,211,564
   > Total Current Liabilities 
0
0
21,789,959
0
1,592,859
35,670,909
34,579,193
30,658,565
30,554,807
31,048,336
28,515,933
26,431,479
25,418,542
24,249,486
23,144,775
24,518,098
921,040
921,681
215,411
215,411921,681921,04024,518,09823,144,77524,249,48625,418,54226,431,47928,515,93331,048,33630,554,80730,658,56534,579,19335,670,9091,592,859021,789,95900
       Short-term Debt 
0
0
0
0
0
8,160,451
7,621,640
3,392,000
4,301,864
5,337,467
3,180,896
1,012,523
1,595,865
668,826
1,503,331
2,036,946
909,670
2,514,143
2,162,660
2,162,6602,514,143909,6702,036,9461,503,331668,8261,595,8651,012,5233,180,8965,337,4674,301,8643,392,0007,621,6408,160,45100000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
8,796,122
5,424,431
3,326,617
1,008,345
1,592,047
665,390
1,490,074
2,018,674
0
0
0
0002,018,6741,490,074665,3901,592,0471,008,3453,326,6175,424,4318,796,12200000000
       Accounts payable 
0
0
21,789,959
0
1,592,859
27,510,458
26,957,553
27,266,565
26,252,943
25,710,869
25,335,037
25,418,956
23,822,677
23,580,660
21,641,444
22,481,152
921,040
921,681
31,898,868
31,898,868921,681921,04022,481,15221,641,44423,580,66023,822,67725,418,95625,335,03725,710,86926,252,94327,266,56526,957,55327,510,4581,592,859021,789,95900
       Other Current Liabilities 
0
0
-21,789,959
0
-1,592,859
-35,670,909
-34,579,193
-30,658,565
-30,554,807
-31,048,336
-28,515,933
-26,431,479
-25,418,542
-24,249,486
-3,394
-7,175
-921,040
-2,521,843
3,872,085
3,872,085-2,521,843-921,040-7,175-3,394-24,249,486-25,418,542-26,431,479-28,515,933-31,048,336-30,554,807-30,658,565-34,579,193-35,670,909-1,592,8590-21,789,95900
   > Long-term Liabilities 
0
0
21,789,959
62,113,967
1,592,859
35,670,909
34,579,193
30,658,565
30,554,807
31,048,336
28,515,933
26,431,479
25,418,542
24,249,486
3,083,667
4,480,759
4,868,840
921,681
6,315,989
6,315,989921,6814,868,8404,480,7593,083,66724,249,48625,418,54226,431,47928,515,93331,048,33630,554,80730,658,56534,579,19335,670,9091,592,85962,113,96721,789,95900
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
3,325,521
4,128,998
3,196,695
3,682,675
4,033,192
4,719,739
0
0
004,719,7394,033,1923,682,6753,196,6954,128,9983,325,52100000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
35,437,058
37,445,199
55,430,327
56,239,670
55,594,624
56,551,911
60,367,002
63,265,485
61,423,630
51,172,348
0
051,172,34861,423,63063,265,48560,367,00256,551,91155,594,62456,239,67055,430,32737,445,19935,437,05800000000
> Total Stockholder Equity
2,231,695
2,225,893
2,419,209
2,291,427
2,575,680
2,763,901
2,888,425
3,307,205
3,168,045
3,560,524
3,625,932
3,791,785
3,944,167
4,211,462
4,799,979
5,042,657
4,844,847
3,714,483
4,926,609
4,926,6093,714,4834,844,8475,042,6574,799,9794,211,4623,944,1673,791,7853,625,9323,560,5243,168,0453,307,2052,888,4252,763,9012,575,6802,291,4272,419,2092,225,8932,231,695
   Common Stock
0
0
1,374,105
0
1,460,195
1,460,195
1,460,195
3,307,205
1,460,248
1,487,576
1,487,576
1,483,639
1,484,645
1,485,595
490,029
490,231
489,893
490,130
490,131
490,131490,130489,893490,231490,0291,485,5951,484,6451,483,6391,487,5761,487,5761,460,2483,307,2051,460,1951,460,1951,460,19501,374,10500
   Retained Earnings 
50,720
35,582
1,045,104
917,322
1,115,485
1,303,706
1,428,230
1,645,661
1,750,081
1,940,540
2,169,652
2,344,149
2,544,484
2,855,048
3,026,543
3,158,949
3,441,733
3,637,641
4,132,249
4,132,2493,637,6413,441,7333,158,9493,026,5432,855,0482,544,4842,344,1492,169,6521,940,5401,750,0811,645,6611,428,2301,303,7061,115,485917,3221,045,10435,58250,720
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
994,755
995,374
995,947
996,485
996,232
995,695
0
0
00995,695996,232996,485995,947995,374994,75500000000000
   Treasury Stock0000000000000000000
   Other Stockholders Equity 
2,180,975
2,190,311
0
1,374,105
0
0
0
-1,245,553
357,123
503,687
353,681
354,571
315,387
264,492
996,485
996,232
913,221
-413,288
304,229
304,229-413,288913,221996,232996,485264,492315,387354,571353,681503,687357,123-1,245,5530001,374,10502,190,3112,180,975



6.4. Balance Sheets

Currency in EUR. All numbers in thousands.




6.5. Cash Flows

Currency in EUR. All numbers in thousands.