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

Xylem Inc
Buy, Hold or Sell?

Let's analyze Xylem together

I guess you are interested in Xylem Inc. 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 Xylem Inc. 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 Xylem Inc

I send you an email if I find something interesting about Xylem Inc.

1. Quick Overview

1.1. Quick analysis of Xylem (30 sec.)










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

How much money do you get?

How much money do you get?
€1.53
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
€42.49
Expected worth in 1 year
€44.18
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
€3.07
Return On Investment
2.6%

For what price can you sell your share?

Current Price per Share
€118.85
Expected price per share
€113.65 - €132.80
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Xylem (5 min.)




Live pricePrice per Share (EOD)
€118.85
Intrinsic Value Per Share
€18.74 - €27.61
Total Value Per Share
€61.23 - €70.10

2.2. Growth of Xylem (5 min.)




Is Xylem growing?

Current yearPrevious yearGrowGrow %
How rich?$11.4b$5.6b$5.6b50.3%

How much money is Xylem making?

Current yearPrevious yearGrowGrow %
Making money$191.2m$87.9m$103.2m54.0%
Net Profit Margin9.1%5.7%--

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

2.3. Financial Health of Xylem (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#22 / 736

Most Revenue
#49 / 736

Most Profit
#40 / 736

Most Efficient
#238 / 736
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Xylem is €118.85. 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 Xylem.
  • 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 Xylem, 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 €42.49. Based on the TTM, the Book Value Change Per Share is €0.42 per quarter. Based on the YOY, the Book Value Change Per Share is €6.90 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 €0.34 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Xylem.

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 Eps0.800.7%0.790.7%0.360.3%0.450.4%0.420.4%
Usd Book Value Change Per Share0.560.5%0.470.4%7.656.4%1.691.4%0.920.8%
Usd Dividend Per Share0.400.3%0.380.3%0.280.2%0.270.2%0.210.2%
Usd Total Gains Per Share0.950.8%0.850.7%7.936.7%1.961.6%1.130.9%
Usd Price Per Share141.26-121.04-83.63-91.02-45.51-
Price to Earnings Ratio44.33-40.36-158.61-80.43-40.21-
Price-to-Total Gains Ratio148.28-170.15-129.70-230.11-230.11-
Price to Book Ratio3.00-2.61-4.22-4.99-2.49-
Price-to-Total Gains Ratio148.28-170.15-129.70-230.11-230.11-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share131.673915
Number of shares7
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.380.27
Usd Book Value Change Per Share0.471.69
Usd Total Gains Per Share0.851.96
Gains per Quarter (7 shares)5.9513.70
Gains per Year (7 shares)23.8054.81
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
111131474745
22126381595100
332396222142155
443528630189210
5536611037237265
6647913445284320
7759215852331375
88610518260379430
99611820667426485
1010713123075473540

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 Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%56.00.00.0100.0%
Book Value Change Per Share4.00.00.0100.0%10.02.00.083.3%15.05.00.075.0%29.011.00.072.5%38.016.02.067.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%50.00.06.089.3%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%35.05.00.087.5%46.08.02.082.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Xylem Inc 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--0.5030.423+19%6.903-93%1.526-67%0.831-40%
Book Value Per Share--42.49041.825+2%20.816+104%19.966+113%14.835+186%
Current Ratio--1.8521.751+6%1.800+3%1.864-1%1.888-2%
Debt To Asset Ratio--0.3440.362-5%0.524-34%0.557-38%0.579-41%
Debt To Equity Ratio--0.5240.567-8%1.158-55%1.388-62%1.468-64%
Dividend Per Share--0.3570.345+4%0.253+41%0.241+48%0.185+93%
Eps--0.7190.710+1%0.327+120%0.404+78%0.379+90%
Free Cash Flow Per Share--0.8830.915-4%0.367+140%0.554+59%0.473+86%
Free Cash Flow To Equity Per Share---0.5010.082-713%-0.041-92%0.153-428%0.306-264%
Gross Profit Margin--1.0001.0000%-1.917+292%0.417+140%0.708+41%
Intrinsic Value_10Y_max--27.612--------
Intrinsic Value_10Y_min--18.739--------
Intrinsic Value_1Y_max--2.032--------
Intrinsic Value_1Y_min--1.903--------
Intrinsic Value_3Y_max--6.665--------
Intrinsic Value_3Y_min--5.730--------
Intrinsic Value_5Y_max--11.973--------
Intrinsic Value_5Y_min--9.541--------
Market Cap28867832099.200-8%31051095000.00026561041035.760+17%18335384733.600+69%19960112982.704+56%9980056491.352+211%
Net Profit Margin--0.0890.091-2%0.057+56%0.070+28%0.078+15%
Operating Margin--0.1290.115+12%0.090+44%0.108+20%0.116+11%
Operating Ratio--0.8730.889-2%0.888-2%0.888-2%0.882-1%
Pb Ratio2.797-7%3.0012.608+15%4.215-29%4.987-40%2.493+20%
Pe Ratio41.325-7%44.33240.357+10%158.612-72%80.427-45%40.213+10%
Price Per Share118.850-7%127.500109.255+17%75.488+69%82.157+55%41.079+210%
Price To Free Cash Flow Ratio33.656-7%36.106139.153-74%-45.567+226%25.028+44%12.514+189%
Price To Total Gains Ratio138.219-7%148.278170.148-13%129.703+14%230.108-36%230.108-36%
Quick Ratio--1.2191.159+5%1.194+2%1.329-8%1.299-6%
Return On Assets--0.0110.011+3%0.009+28%0.010+15%0.012-8%
Return On Equity--0.0170.0170%0.019-10%0.023-26%0.029-43%
Total Gains Per Share--0.8600.767+12%7.156-88%1.767-51%1.016-15%
Usd Book Value--11464549200.00011264019300.000+2%5601542400.000+105%5374589085.000+113%3993093180.000+187%
Usd Book Value Change Per Share--0.5570.468+19%7.648-93%1.691-67%0.921-40%
Usd Book Value Per Share--47.07546.338+2%23.062+104%22.120+113%16.436+186%
Usd Dividend Per Share--0.3960.382+4%0.281+41%0.267+48%0.205+93%
Usd Eps--0.7970.787+1%0.362+120%0.448+78%0.419+90%
Usd Free Cash Flow--238198500.000246507750.000-3%98880075.000+141%149067945.000+60%127408500.000+87%
Usd Free Cash Flow Per Share--0.9781.014-4%0.407+140%0.614+59%0.524+86%
Usd Free Cash Flow To Equity Per Share---0.5550.090-713%-0.046-92%0.169-428%0.339-264%
Usd Market Cap31982671182.704-8%34401508150.50029426977363.519+17%20313772746.355+69%22113809173.538+56%11056904586.769+211%
Usd Price Per Share131.674-7%141.257121.044+17%83.633+69%91.022+55%45.511+210%
Usd Profit--193998164.760191248190.775+1%87999167.520+120%108748971.225+78%101874036.263+90%
Usd Revenue--2168979481.2602098980143.460+3%1513985677.560+43%1491285892.302+45%1293762760.889+68%
Usd Total Gains Per Share--0.9530.850+12%7.929-88%1.958-51%1.126-15%
 EOD+4 -4MRQTTM+24 -11YOY+27 -95Y+24 -1210Y+21 -15

3.3 Fundamental Score

Let's check the fundamental score of Xylem Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1541.325
Price to Book Ratio (EOD)Between0-12.797
Net Profit Margin (MRQ)Greater than00.089
Operating Margin (MRQ)Greater than00.129
Quick Ratio (MRQ)Greater than11.219
Current Ratio (MRQ)Greater than11.852
Debt to Asset Ratio (MRQ)Less than10.344
Debt to Equity Ratio (MRQ)Less than10.524
Return on Equity (MRQ)Greater than0.150.017
Return on Assets (MRQ)Greater than0.050.011
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Xylem Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5046.463
Ma 20Greater thanMa 50120.333
Ma 50Greater thanMa 100122.286
Ma 100Greater thanMa 200125.539
OpenGreater thanClose118.000
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Xylem Inc

Xylem Inc., together with its subsidiaries, engages in the design, manufacture, and servicing of engineered products and solutions worldwide. It operates through four segments: Water Infrastructure, Applied Water, Measurement & Control Solutions, and Integrated Solutions and Services. The Water Infrastructure segment offers products, including water, storm water, and wastewater pumps; controls and systems; filtration, disinfection, and biological treatment equipment; and mobile dewatering equipment and rental services under the ADI, Flygt, Godwin, Sanitaire, Magneto, Neptune Benson, Ionpure, Leopold, Wedeco, and Xylem Vue brands. The Applied Water segment provides pumps, valves, heat exchangers, controls, and dispensing equipment systems under the Goulds Water Technology, Bell & Gossett, A-C Fire Pump, Standard Xchange, Lowara, Jabsco, Xylem Vue, and Flojet brands. The Measurement & Control Solutions segment offers smart meters, networked communication devices, data analytics, test equipment, controls, sensor devices, software and managed services, and critical infrastructure services; and software and services, including cloud-based analytics, remote monitoring and data management, leak detection, condition assessment, asset management, and pressure monitoring solutions, as well as testing equipment. This segment sells its products under the Pure Technologies, Sensus, Smith Blair, WTW, Xylem Vue, and YSI brands. The Integrated Solutions and Services segment provides maintenance services, mobile services, digital outsourced solutions, wastewater systems, environmental remediation, odor and corrosion control, filtration, reverse osmosis, ion exchange, and deionization under Aquapro, WaterOne, and Ion Pure brands. Xylem Inc. was formerly known as ITT WCO, Inc. and changed its name to Xylem Inc. in May 2011. Xylem Inc. was incorporated in 2011 and is headquartered in Washington, District of Columbia.

Fundamental data was last updated by Penke on 2024-09-03 08:11:02.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient 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.
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 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 overpriced.
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 Xylem earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Xylem to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 8.9% means that €0.09 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Xylem Inc:

  • The MRQ is 8.9%. The company is making a profit. +1
  • The TTM is 9.1%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ8.9%TTM9.1%-0.1%
TTM9.1%YOY5.7%+3.4%
TTM9.1%5Y7.0%+2.1%
5Y7.0%10Y7.8%-0.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ8.9%5.9%+3.0%
TTM9.1%5.4%+3.7%
YOY5.7%5.2%+0.5%
5Y7.0%4.6%+2.4%
10Y7.8%4.9%+2.9%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Xylem to the Specialty Industrial Machinery industry mean.
  • 1.1% Return on Assets means that Xylem generated €0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Xylem Inc:

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.1%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.1%+0.0%
TTM1.1%YOY0.9%+0.2%
TTM1.1%5Y1.0%+0.1%
5Y1.0%10Y1.2%-0.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%1.1%+0.0%
TTM1.1%1.1%0.0%
YOY0.9%1.1%-0.2%
5Y1.0%1.0%0.0%
10Y1.2%1.1%+0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Xylem to the Specialty Industrial Machinery industry mean.
  • 1.7% Return on Equity means Xylem generated €0.02 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Xylem Inc:

  • The MRQ is 1.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.7%TTM1.7%0.0%
TTM1.7%YOY1.9%-0.2%
TTM1.7%5Y2.3%-0.6%
5Y2.3%10Y2.9%-0.7%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%2.3%-0.6%
TTM1.7%2.1%-0.4%
YOY1.9%2.2%-0.3%
5Y2.3%1.9%+0.4%
10Y2.9%2.2%+0.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Xylem Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Xylem is operating .

  • Measures how much profit Xylem 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 Xylem to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 12.9% means the company generated €0.13  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Xylem Inc:

  • The MRQ is 12.9%. The company is operating less efficient.
  • The TTM is 11.5%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ12.9%TTM11.5%+1.4%
TTM11.5%YOY9.0%+2.6%
TTM11.5%5Y10.8%+0.7%
5Y10.8%10Y11.6%-0.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ12.9%8.8%+4.1%
TTM11.5%4.3%+7.2%
YOY9.0%6.1%+2.9%
5Y10.8%5.7%+5.1%
10Y11.6%5.2%+6.4%
4.3.2.2. Operating Ratio

Measures how efficient Xylem is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 0.87 means that the operating costs are €0.87 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Xylem Inc:

  • The MRQ is 0.873. The company is less efficient in keeping operating costs low.
  • The TTM is 0.889. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.873TTM0.889-0.016
TTM0.889YOY0.888+0.001
TTM0.8895Y0.888+0.001
5Y0.88810Y0.882+0.006
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8731.515-0.642
TTM0.8891.495-0.606
YOY0.8881.505-0.617
5Y0.8881.472-0.584
10Y0.8821.245-0.363
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Xylem Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 1.85 means the company has €1.85 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Xylem Inc:

  • The MRQ is 1.852. The company is able to pay all its short-term debts. +1
  • The TTM is 1.751. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.852TTM1.751+0.100
TTM1.751YOY1.800-0.049
TTM1.7515Y1.864-0.112
5Y1.86410Y1.888-0.024
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8521.693+0.159
TTM1.7511.697+0.054
YOY1.8001.681+0.119
5Y1.8641.729+0.135
10Y1.8881.649+0.239
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Xylem to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 1.22 means the company can pay off €1.22 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Xylem Inc:

  • The MRQ is 1.219. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.159. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.219TTM1.159+0.060
TTM1.159YOY1.194-0.034
TTM1.1595Y1.329-0.169
5Y1.32910Y1.299+0.030
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2190.749+0.470
TTM1.1590.779+0.380
YOY1.1940.856+0.338
5Y1.3290.914+0.415
10Y1.2990.934+0.365
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Xylem Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Xylem to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.34 means that Xylem assets are financed with 34.4% credit (debt) and the remaining percentage (100% - 34.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Xylem Inc:

  • The MRQ is 0.344. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.362. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.344TTM0.362-0.018
TTM0.362YOY0.524-0.162
TTM0.3625Y0.557-0.195
5Y0.55710Y0.579-0.023
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3440.493-0.149
TTM0.3620.491-0.129
YOY0.5240.506+0.018
5Y0.5570.502+0.055
10Y0.5790.491+0.088
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Xylem to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 52.4% means that company has €0.52 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Xylem Inc:

  • The MRQ is 0.524. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.567. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.524TTM0.567-0.044
TTM0.567YOY1.158-0.591
TTM0.5675Y1.388-0.821
5Y1.38810Y1.468-0.080
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5240.974-0.450
TTM0.5670.974-0.407
YOY1.1581.055+0.103
5Y1.3881.065+0.323
10Y1.4681.040+0.428
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 Xylem generates.

  • Above 15 is considered overpriced but always compare Xylem to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 44.33 means the investor is paying €44.33 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Xylem Inc:

  • The EOD is 41.325. Based on the earnings, the company is overpriced. -1
  • The MRQ is 44.332. Based on the earnings, the company is overpriced. -1
  • The TTM is 40.357. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD41.325MRQ44.332-3.008
MRQ44.332TTM40.357+3.975
TTM40.357YOY158.612-118.255
TTM40.3575Y80.427-40.070
5Y80.42710Y40.213+40.213
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD41.32517.292+24.033
MRQ44.33218.204+26.128
TTM40.35719.190+21.167
YOY158.61217.342+141.270
5Y80.42722.265+58.162
10Y40.21327.709+12.504
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 Xylem Inc:

  • The EOD is 33.656. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 36.106. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 139.153. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD33.656MRQ36.106-2.450
MRQ36.106TTM139.153-103.047
TTM139.153YOY-45.567+184.719
TTM139.1535Y25.028+114.124
5Y25.02810Y12.514+12.514
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD33.6562.616+31.040
MRQ36.1062.620+33.486
TTM139.1532.391+136.762
YOY-45.5670.792-46.359
5Y25.0281.571+23.457
10Y12.5141.804+10.710
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 Xylem is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 3.00 means the investor is paying €3.00 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Xylem Inc:

  • The EOD is 2.797. Based on the equity, the company is underpriced. +1
  • The MRQ is 3.001. Based on the equity, the company is fair priced.
  • The TTM is 2.608. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.797MRQ3.001-0.204
MRQ3.001TTM2.608+0.393
TTM2.608YOY4.215-1.607
TTM2.6085Y4.987-2.379
5Y4.98710Y2.493+2.493
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD2.7971.891+0.906
MRQ3.0012.088+0.913
TTM2.6082.207+0.401
YOY4.2152.185+2.030
5Y4.9872.499+2.488
10Y2.4932.927-0.434
4.6.2. Total Gains per Share

2.4. Latest News of Xylem Inc

Does Xylem Inc still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Xylem Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-09-09
12:49
Is Xylem Inc. (NYSE:XYL) Trading At A 24% Discount?Read
2024-09-06
17:42
Integrated Solution from ElectraMet and Xylem to Simplify Metals Recovery for Battery Recycling and Semiconductor ManufacturersRead
2024-09-03
10:44
Unpacking Q2 Earnings: Mueller Water Products (NYSE:MWA) In The Context Of Other Water Infrastructure StocksRead
2024-08-29
17:31
Why Is Xylem (XYL) Up 1.7% Since Last Earnings Report?Read
2024-08-29
14:15
City in Saskatchewan Modernizes Utility Operations Using Xylem TechnologyRead
2024-08-27
22:29
UK project to reduce PFAS pollution is awarded Stockholm Junior Water PrizeRead
2024-08-26
18:26
Xylem (XYL) Stock Boasts Strong Prospects Despite HeadwindsRead
2024-08-23
20:11
Are Xylem Inc.'s (NYSE:XYL) Fundamentals Good Enough to Warrant Buying Given The Stock's Recent Weakness?Read
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets15,765,000
Total Liabilities5,417,000
Total Stockholder Equity10,341,000
 As reported
Total Liabilities 5,417,000
Total Stockholder Equity+ 10,341,000
Total Assets = 15,765,000

Assets

Total Assets15,765,000
Total Current Assets3,781,000
Long-term Assets11,984,000
Total Current Assets
Cash And Cash Equivalents 815,000
Net Receivables 1,675,000
Inventory 1,057,000
Other Current Assets 234,000
Total Current Assets  (as reported)3,781,000
Total Current Assets  (calculated)3,781,000
+/-0
Long-term Assets
Property Plant Equipment 1,144,000
Goodwill 7,509,000
Intangible Assets 2,374,000
Long-term Assets Other 957,000
Long-term Assets  (as reported)11,984,000
Long-term Assets  (calculated)11,984,000
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities2,042,000
Long-term Liabilities3,375,000
Total Stockholder Equity10,341,000
Total Current Liabilities
Short-term Debt 123,000
Short Long Term Debt 17,000
Accounts payable 940,000
Other Current Liabilities 1,085,000
Total Current Liabilities  (as reported)2,042,000
Total Current Liabilities  (calculated)2,165,000
+/- 123,000
Long-term Liabilities
Long term Debt 1,981,000
Capital Lease Obligations 106,000
Long-term Liabilities  (as reported)3,375,000
Long-term Liabilities  (calculated)2,087,000
+/- 1,288,000
Total Stockholder Equity
Common Stock3,000
Retained Earnings 2,774,000
Accumulated Other Comprehensive Income -345,000
Other Stockholders Equity 7,909,000
Total Stockholder Equity (as reported)10,341,000
Total Stockholder Equity (calculated)10,341,000
+/-0
Other
Capital Stock3,000
Cash and Short Term Investments 815,000
Common Stock Shares Outstanding 243,538
Current Deferred Revenue-106,000
Liabilities and Stockholders Equity 15,765,000
Net Debt 1,289,000
Net Invested Capital 12,339,000
Net Working Capital 1,739,000
Short Long Term Debt Total 2,104,000



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-03-31
> Total Assets 
0
0
3,735,000
3,849,000
0
4,151,000
4,393,000
4,513,000
4,482,000
4,596,000
4,679,000
4,589,000
4,611,000
4,784,000
4,896,000
4,887,000
4,900,000
4,814,000
4,864,000
4,620,000
4,719,000
4,645,000
4,657,000
5,304,000
4,694,000
4,778,000
6,474,000
6,527,000
6,707,000
6,783,000
6,860,000
7,350,000
7,232,000
7,326,000
7,222,000
7,468,000
7,674,000
7,515,000
7,710,000
7,591,000
8,444,000
8,448,000
8,750,000
8,545,000
8,785,000
8,151,000
8,276,000
8,219,000
8,189,000
8,106,000
7,952,000
7,940,000
16,097,000
15,905,000
16,112,000
15,924,000
15,765,000
15,765,00015,924,00016,112,00015,905,00016,097,0007,940,0007,952,0008,106,0008,189,0008,219,0008,276,0008,151,0008,785,0008,545,0008,750,0008,448,0008,444,0007,591,0007,710,0007,515,0007,674,0007,468,0007,222,0007,326,0007,232,0007,350,0006,860,0006,783,0006,707,0006,527,0006,474,0004,778,0004,694,0005,304,0004,657,0004,645,0004,719,0004,620,0004,864,0004,814,0004,900,0004,887,0004,896,0004,784,0004,611,0004,589,0004,679,0004,596,0004,482,0004,513,0004,393,0004,151,00003,849,0003,735,00000
   > Total Current Assets 
0
0
1,336,000
1,399,000
0
1,480,000
1,642,000
1,735,000
1,749,000
1,834,000
1,874,000
1,757,000
1,779,000
1,899,000
2,009,000
1,991,000
2,016,000
2,025,000
2,102,000
1,973,000
2,056,000
2,017,000
2,005,000
2,575,000
2,007,000
2,092,000
1,839,000
1,863,000
1,961,000
1,995,000
2,071,000
2,066,000
2,106,000
2,204,000
2,094,000
2,081,000
2,258,000
2,263,000
2,450,000
2,462,000
3,301,000
3,311,000
3,523,000
3,401,000
3,623,000
3,057,000
3,160,000
3,118,000
3,174,000
3,191,000
3,012,000
3,010,000
3,735,000
3,651,000
3,884,000
3,893,000
3,781,000
3,781,0003,893,0003,884,0003,651,0003,735,0003,010,0003,012,0003,191,0003,174,0003,118,0003,160,0003,057,0003,623,0003,401,0003,523,0003,311,0003,301,0002,462,0002,450,0002,263,0002,258,0002,081,0002,094,0002,204,0002,106,0002,066,0002,071,0001,995,0001,961,0001,863,0001,839,0002,092,0002,007,0002,575,0002,005,0002,017,0002,056,0001,973,0002,102,0002,025,0002,016,0001,991,0002,009,0001,899,0001,779,0001,757,0001,874,0001,834,0001,749,0001,735,0001,642,0001,480,00001,399,0001,336,00000
       Cash And Cash Equivalents 
0
0
131,000
154,000
0
184,000
318,000
347,000
358,000
424,000
504,000
375,000
360,000
394,000
533,000
466,000
450,000
529,000
663,000
554,000
600,000
611,000
680,000
1,193,000
586,000
659,000
308,000
287,000
288,000
283,000
414,000
297,000
321,000
404,000
296,000
275,000
383,000
453,000
724,000
739,000
1,577,000
1,402,000
1,875,000
1,688,000
1,840,000
1,255,000
1,349,000
1,117,000
1,113,000
1,186,000
944,000
837,000
708,000
705,000
1,019,000
947,000
815,000
815,000947,0001,019,000705,000708,000837,000944,0001,186,0001,113,0001,117,0001,349,0001,255,0001,840,0001,688,0001,875,0001,402,0001,577,000739,000724,000453,000383,000275,000296,000404,000321,000297,000414,000283,000288,000287,000308,000659,000586,0001,193,000680,000611,000600,000554,000663,000529,000450,000466,000533,000394,000360,000375,000504,000424,000358,000347,000318,000184,0000154,000131,00000
       Short-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
0
0
0
0
0
0
0
0
0
0
200,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000200,00000000000000000000000000000000000000000000
       Net Receivables 
0
0
690,000
713,000
0
753,000
756,000
761,000
770,000
801,000
776,000
767,000
792,000
845,000
817,000
803,000
830,000
804,000
771,000
738,000
772,000
762,000
749,000
752,000
784,000
792,000
843,000
868,000
944,000
990,000
956,000
999,000
1,019,000
1,017,000
1,031,000
1,020,000
1,096,000
1,078,000
1,036,000
975,000
956,000
968,000
923,000
952,000
975,000
973,000
953,000
1,011,000
1,024,000
1,018,000
1,096,000
1,123,000
1,659,000
1,653,000
1,617,000
1,641,000
1,675,000
1,675,0001,641,0001,617,0001,653,0001,659,0001,123,0001,096,0001,018,0001,024,0001,011,000953,000973,000975,000952,000923,000968,000956,000975,0001,036,0001,078,0001,096,0001,020,0001,031,0001,017,0001,019,000999,000956,000990,000944,000868,000843,000792,000784,000752,000749,000762,000772,000738,000771,000804,000830,000803,000817,000845,000792,000767,000776,000801,000770,000761,000756,000753,0000713,000690,00000
       Other Current Assets 
0
0
47,000
48,000
0
56,000
142,000
162,000
154,000
142,000
151,000
111,000
113,000
164,000
184,000
206,000
209,000
176,000
182,000
179,000
186,000
167,000
143,000
148,000
154,000
153,000
166,000
168,000
175,000
160,000
177,000
192,000
168,000
161,000
172,000
169,000
175,000
152,000
151,000
175,000
173,000
159,000
167,000
165,000
166,000
150,000
158,000
186,000
185,000
150,000
173,000
193,000
225,000
213,000
230,000
266,000
234,000
234,000266,000230,000213,000225,000193,000173,000150,000185,000186,000158,000150,000166,000165,000167,000159,000173,000175,000151,000152,000175,000169,000172,000161,000168,000192,000177,000160,000175,000168,000166,000153,000154,000148,000143,000167,000186,000179,000182,000176,000209,000206,000184,000164,000113,000111,000151,000142,000154,000162,000142,00056,000048,00047,00000
   > Long-term Assets 
0
0
2,399,000
2,450,000
0
2,671,000
2,751,000
2,778,000
2,733,000
2,762,000
2,805,000
2,832,000
2,832,000
2,885,000
2,887,000
2,896,000
2,884,000
2,789,000
2,762,000
2,647,000
2,663,000
2,628,000
2,652,000
2,729,000
2,687,000
2,686,000
4,635,000
4,664,000
4,746,000
4,788,000
4,789,000
5,284,000
5,126,000
5,122,000
5,128,000
5,387,000
5,416,000
5,252,000
5,260,000
5,129,000
5,143,000
5,137,000
5,227,000
5,144,000
5,162,000
5,094,000
5,116,000
5,101,000
5,015,000
4,915,000
4,940,000
4,930,000
12,362,000
12,254,000
12,228,000
12,031,000
11,984,000
11,984,00012,031,00012,228,00012,254,00012,362,0004,930,0004,940,0004,915,0005,015,0005,101,0005,116,0005,094,0005,162,0005,144,0005,227,0005,137,0005,143,0005,129,0005,260,0005,252,0005,416,0005,387,0005,128,0005,122,0005,126,0005,284,0004,789,0004,788,0004,746,0004,664,0004,635,0002,686,0002,687,0002,729,0002,652,0002,628,0002,663,0002,647,0002,762,0002,789,0002,884,0002,896,0002,887,0002,885,0002,832,0002,832,0002,805,0002,762,0002,733,0002,778,0002,751,0002,671,00002,450,0002,399,00000
       Property Plant Equipment 
0
0
454,000
459,000
0
442,000
463,000
468,000
459,000
464,000
487,000
474,000
470,000
478,000
488,000
476,000
469,000
454,000
461,000
434,000
431,000
418,000
439,000
446,000
438,000
440,000
616,000
612,000
627,000
637,000
643,000
666,000
643,000
636,000
656,000
653,000
661,000
641,000
658,000
628,000
635,000
633,000
657,000
627,000
626,000
618,000
644,000
636,000
608,000
585,000
630,000
631,000
1,144,000
1,132,000
1,169,000
1,141,000
1,144,000
1,144,0001,141,0001,169,0001,132,0001,144,000631,000630,000585,000608,000636,000644,000618,000626,000627,000657,000633,000635,000628,000658,000641,000661,000653,000656,000636,000643,000666,000643,000637,000627,000612,000616,000440,000438,000446,000439,000418,000431,000434,000461,000454,000469,000476,000488,000478,000470,000474,000487,000464,000459,000468,000463,000442,0000459,000454,00000
       Goodwill 
0
0
1,437,000
1,472,000
0
1,633,000
1,610,000
1,631,000
1,601,000
1,621,000
1,647,000
1,669,000
1,674,000
1,704,000
1,718,000
1,719,000
1,719,000
1,667,000
1,635,000
1,582,000
1,592,000
1,584,000
1,584,000
1,632,000
1,616,000
1,621,000
2,632,000
2,658,000
2,717,000
2,741,000
2,768,000
3,082,000
2,996,000
3,008,000
2,976,000
2,988,000
2,999,000
2,811,000
2,839,000
2,790,000
2,820,000
2,795,000
2,854,000
2,831,000
2,841,000
2,816,000
2,792,000
2,782,000
2,714,000
2,637,000
2,719,000
2,738,000
7,108,000
7,149,000
7,587,000
7,509,000
7,509,000
7,509,0007,509,0007,587,0007,149,0007,108,0002,738,0002,719,0002,637,0002,714,0002,782,0002,792,0002,816,0002,841,0002,831,0002,854,0002,795,0002,820,0002,790,0002,839,0002,811,0002,999,0002,988,0002,976,0003,008,0002,996,0003,082,0002,768,0002,741,0002,717,0002,658,0002,632,0001,621,0001,616,0001,632,0001,584,0001,584,0001,592,0001,582,0001,635,0001,667,0001,719,0001,719,0001,718,0001,704,0001,674,0001,669,0001,647,0001,621,0001,601,0001,631,0001,610,0001,633,00001,472,0001,437,00000
       Intangible Assets 
0
0
416,000
419,000
0
519,000
505,000
502,000
485,000
485,000
484,000
504,000
498,000
497,000
488,000
480,000
471,000
448,000
431,000
446,000
442,000
434,000
435,000
464,000
453,000
444,000
1,201,000
1,190,000
1,184,000
1,174,000
1,168,000
1,303,000
1,269,000
1,259,000
1,232,000
1,219,000
1,211,000
1,180,000
1,174,000
1,141,000
1,108,000
1,090,000
1,093,000
1,075,000
1,058,000
1,037,000
1,016,000
1,002,000
975,000
933,000
930,000
915,000
3,188,000
3,039,000
2,529,000
2,454,000
2,374,000
2,374,0002,454,0002,529,0003,039,0003,188,000915,000930,000933,000975,0001,002,0001,016,0001,037,0001,058,0001,075,0001,093,0001,090,0001,108,0001,141,0001,174,0001,180,0001,211,0001,219,0001,232,0001,259,0001,269,0001,303,0001,168,0001,174,0001,184,0001,190,0001,201,000444,000453,000464,000435,000434,000442,000446,000431,000448,000471,000480,000488,000497,000498,000504,000484,000485,000485,000502,000505,000519,0000419,000416,00000
       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
0
0
0
0
0
0
0
348,000
570,000
580,000
619,000
351,000
611,000
637,000
623,000
360,000
681,000
718,000
760,000
351,000
0
922,000
0
0
0
0
0000922,0000351,000760,000718,000681,000360,000623,000637,000611,000351,000619,000580,000570,000348,00000000000000000000000000000000000000000
> Total Liabilities 
0
0
1,016,000
1,018,000
0
2,200,000
2,566,000
2,564,000
2,534,000
2,542,000
2,605,000
2,549,000
2,559,000
2,626,000
2,655,000
2,658,000
2,655,000
2,621,000
2,737,000
2,631,000
2,639,000
2,602,000
2,573,000
3,145,000
2,520,000
2,551,000
4,267,000
4,259,000
4,325,000
4,303,000
4,341,000
4,793,000
4,703,000
4,695,000
4,440,000
4,660,000
4,768,000
4,620,000
4,743,000
4,770,000
5,579,000
5,573,000
5,774,000
5,599,000
5,736,000
5,049,000
5,050,000
5,013,000
4,986,000
4,884,000
4,449,000
4,351,000
6,187,000
5,964,000
5,936,000
5,721,000
5,417,000
5,417,0005,721,0005,936,0005,964,0006,187,0004,351,0004,449,0004,884,0004,986,0005,013,0005,050,0005,049,0005,736,0005,599,0005,774,0005,573,0005,579,0004,770,0004,743,0004,620,0004,768,0004,660,0004,440,0004,695,0004,703,0004,793,0004,341,0004,303,0004,325,0004,259,0004,267,0002,551,0002,520,0003,145,0002,573,0002,602,0002,639,0002,631,0002,737,0002,621,0002,655,0002,658,0002,655,0002,626,0002,559,0002,549,0002,605,0002,542,0002,534,0002,564,0002,566,0002,200,00001,018,0001,016,00000
   > Total Current Liabilities 
0
0
649,000
638,000
0
669,000
817,000
819,000
779,000
785,000
781,000
721,000
736,000
802,000
853,000
857,000
846,000
850,000
908,000
833,000
837,000
815,000
823,000
1,432,000
820,000
841,000
1,238,000
1,191,000
1,200,000
1,136,000
1,100,000
1,460,000
1,477,000
1,483,000
1,389,000
1,441,000
1,537,000
1,461,000
1,501,000
1,584,000
1,373,000
1,280,000
1,956,000
1,844,000
1,959,000
1,314,000
1,391,000
1,920,000
1,951,000
1,929,000
1,590,000
1,494,000
2,282,000
2,120,000
2,205,000
2,331,000
2,042,000
2,042,0002,331,0002,205,0002,120,0002,282,0001,494,0001,590,0001,929,0001,951,0001,920,0001,391,0001,314,0001,959,0001,844,0001,956,0001,280,0001,373,0001,584,0001,501,0001,461,0001,537,0001,441,0001,389,0001,483,0001,477,0001,460,0001,100,0001,136,0001,200,0001,191,0001,238,000841,000820,0001,432,000823,000815,000837,000833,000908,000850,000846,000857,000853,000802,000736,000721,000781,000785,000779,000819,000817,000669,0000638,000649,00000
       Short-term Debt 
0
0
0
0
0
5,000
5,000
4,000
7,000
13,000
6,000
6,000
5,000
3,000
42,000
44,000
43,000
41,000
89,000
81,000
81,000
79,000
78,000
720,000
91,000
62,000
260,000
261,000
243,000
97,000
0
371,000
361,000
342,000
257,000
304,000
465,000
366,000
276,000
515,000
269,000
101,000
600,000
664,000
670,000
70,000
69,000
628,000
592,000
546,000
69,000
67,000
337,000
17,000
122,000
389,000
123,000
123,000389,000122,00017,000337,00067,00069,000546,000592,000628,00069,00070,000670,000664,000600,000101,000269,000515,000276,000366,000465,000304,000257,000342,000361,000371,000097,000243,000261,000260,00062,00091,000720,00078,00079,00081,00081,00089,00041,00043,00044,00042,0003,0005,0006,0006,00013,0007,0004,0005,0005,00000000
       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
0
0
0
0
304,000
402,000
306,000
276,000
459,000
212,000
40,000
600,000
600,000
600,000
0
0
555,000
521,000
483,000
0
0
240,000
17,000
16,000
285,000
17,000
17,000285,00016,00017,000240,00000483,000521,000555,00000600,000600,000600,00040,000212,000459,000276,000306,000402,000304,00000000000000000000000000000000000000
       Accounts payable 
0
0
309,000
287,000
0
283,000
322,000
329,000
327,000
316,000
332,000
309,000
311,000
324,000
332,000
325,000
328,000
314,000
338,000
311,000
315,000
314,000
338,000
332,000
339,000
341,000
457,000
414,000
442,000
477,000
549,000
543,000
580,000
570,000
586,000
548,000
539,000
521,000
597,000
506,000
498,000
495,000
569,000
530,000
599,000
577,000
639,000
652,000
648,000
618,000
723,000
710,000
968,000
943,000
968,000
948,000
940,000
940,000948,000968,000943,000968,000710,000723,000618,000648,000652,000639,000577,000599,000530,000569,000495,000498,000506,000597,000521,000539,000548,000586,000570,000580,000543,000549,000477,000442,000414,000457,000341,000339,000332,000338,000314,000315,000311,000338,000314,000328,000325,000332,000324,000311,000309,000332,000316,000327,000329,000322,000283,0000287,000309,00000
       Other Current Liabilities 
0
0
340,000
351,000
0
334,000
53,000
392,000
379,000
384,000
60,000
56,000
59,000
62,000
63,000
60,000
58,000
69,000
66,000
65,000
66,000
60,000
64,000
60,000
64,000
70,000
80,000
88,000
99,000
104,000
551,000
129,000
132,000
127,000
129,000
130,000
144,000
144,000
488,000
490,000
523,000
588,000
670,000
557,000
612,000
590,000
752,000
640,000
711,000
765,000
798,000
717,000
1,314,000
1,160,000
1,115,000
1,098,000
1,085,000
1,085,0001,098,0001,115,0001,160,0001,314,000717,000798,000765,000711,000640,000752,000590,000612,000557,000670,000588,000523,000490,000488,000144,000144,000130,000129,000127,000132,000129,000551,000104,00099,00088,00080,00070,00064,00060,00064,00060,00066,00065,00066,00069,00058,00060,00063,00062,00059,00056,00060,000384,000379,000392,00053,000334,0000351,000340,00000
   > Long-term Liabilities 
0
0
367,000
380,000
0
1,531,000
1,749,000
1,745,000
1,755,000
1,757,000
1,824,000
1,828,000
1,823,000
1,824,000
1,802,000
1,801,000
1,809,000
1,771,000
1,829,000
1,798,000
1,802,000
1,787,000
1,750,000
1,713,000
1,700,000
1,710,000
3,029,000
3,068,000
3,125,000
3,167,000
3,241,000
3,333,000
3,226,000
3,212,000
3,051,000
3,219,000
3,231,000
3,159,000
3,242,000
3,186,000
4,206,000
4,293,000
3,818,000
3,755,000
3,777,000
3,735,000
3,659,000
3,093,000
3,035,000
2,955,000
2,859,000
2,857,000
3,905,000
3,844,000
3,731,000
3,390,000
3,375,000
3,375,0003,390,0003,731,0003,844,0003,905,0002,857,0002,859,0002,955,0003,035,0003,093,0003,659,0003,735,0003,777,0003,755,0003,818,0004,293,0004,206,0003,186,0003,242,0003,159,0003,231,0003,219,0003,051,0003,212,0003,226,0003,333,0003,241,0003,167,0003,125,0003,068,0003,029,0001,710,0001,700,0001,713,0001,750,0001,787,0001,802,0001,798,0001,829,0001,771,0001,809,0001,801,0001,802,0001,824,0001,823,0001,828,0001,824,0001,757,0001,755,0001,745,0001,749,0001,531,0000380,000367,00000
       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
0
2,484,000
2,460,000
2,466,000
2,455,000
2,440,000
0
0
0
0
0
0
0
0
0
0
00000000002,440,0002,455,0002,466,0002,460,0002,484,000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
1,017,000
1,155,000
1,175,000
1,240,000
1,118,000
1,295,000
1,311,000
1,280,000
976,000
1,215,000
1,156,000
1,075,000
730,000
0
0
0
0
0
0
000000730,0001,075,0001,156,0001,215,000976,0001,280,0001,311,0001,295,0001,118,0001,240,0001,175,0001,155,0001,017,00000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
2,719,000
2,831,000
0
1,951,000
1,827,000
1,949,000
1,948,000
2,054,000
2,074,000
2,040,000
2,052,000
2,158,000
2,241,000
2,229,000
2,245,000
2,193,000
2,127,000
1,989,000
2,080,000
2,043,000
2,084,000
2,159,000
2,174,000
2,227,000
2,190,000
2,251,000
2,365,000
2,463,000
2,503,000
2,541,000
2,513,000
2,617,000
2,768,000
2,796,000
2,894,000
2,886,000
2,957,000
2,812,000
2,856,000
2,867,000
2,968,000
2,937,000
3,040,000
3,093,000
3,218,000
3,198,000
3,195,000
3,215,000
3,494,000
3,578,000
9,899,000
9,930,000
10,166,000
10,195,000
10,341,000
10,341,00010,195,00010,166,0009,930,0009,899,0003,578,0003,494,0003,215,0003,195,0003,198,0003,218,0003,093,0003,040,0002,937,0002,968,0002,867,0002,856,0002,812,0002,957,0002,886,0002,894,0002,796,0002,768,0002,617,0002,513,0002,541,0002,503,0002,463,0002,365,0002,251,0002,190,0002,227,0002,174,0002,159,0002,084,0002,043,0002,080,0001,989,0002,127,0002,193,0002,245,0002,229,0002,241,0002,158,0002,052,0002,040,0002,074,0002,054,0001,948,0001,949,0001,827,0001,951,00002,831,0002,719,00000
   Common Stock
0
0
2,361,000
2,390,000
0
1,649,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
3,000
3,000
3,000
3,000
3,000
3,0003,0003,0003,0003,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0001,649,00002,390,0002,361,00000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
358,000
441,000
0
302,000
122,000
177,000
106,000
153,000
115,000
72,000
55,000
129,000
167,000
166,000
158,000
49,000
-99,000
-233,000
-198,000
-229,000
-238,000
-212,000
-252,000
-255,000
-318,000
-276,000
-220,000
-199,000
-210,000
-207,000
-294,000
-293,000
-336,000
-316,000
-327,000
-364,000
-375,000
-461,000
-409,000
-396,000
-413,000
-426,000
-398,000
-422,000
-371,000
-377,000
-448,000
-399,000
-226,000
-191,000
-226,000
-300,000
-269,000
-345,000
-345,000
-345,000-345,000-269,000-300,000-226,000-191,000-226,000-399,000-448,000-377,000-371,000-422,000-398,000-426,000-413,000-396,000-409,000-461,000-375,000-364,000-327,000-316,000-336,000-293,000-294,000-207,000-210,000-199,000-220,000-276,000-318,000-255,000-252,000-212,000-238,000-229,000-198,000-233,000-99,00049,000158,000166,000167,000129,00055,00072,000115,000153,000106,000177,000122,000302,0000441,000358,00000
   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
1,991,000
2,004,000
2,012,000
2,021,000
2,037,000
2,049,000
2,063,000
2,077,000
2,089,000
0
0
0
0
0
0
0
0
0
0
00000000002,089,0002,077,0002,063,0002,049,0002,037,0002,021,0002,012,0002,004,0001,991,00000000000000000000000000000000000000000
   Treasury Stock0000000000-656,000-656,000-656,000-655,000-588,000-588,000-587,000-587,000-527,00000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
1,663,000
1,686,000
1,687,000
1,693,000
1,693,000
1,683,000
1,687,000
1,668,000
1,667,000
1,631,000
1,592,000
1,567,000
1,576,000
1,534,000
1,542,000
1,474,000
1,435,000
1,446,000
1,458,000
1,469,000
1,473,000
1,475,000
1,466,000
1,472,000
1,484,000
1,464,000
1,446,000
1,456,000
1,463,000
1,436,000
1,449,000
1,457,000
1,464,000
1,417,000
1,425,000
1,433,000
1,449,000
1,394,000
1,407,000
1,421,000
1,433,000
1,392,000
1,403,000
1,415,000
1,426,000
1,436,000
7,778,000
7,811,000
7,831,000
7,870,000
7,909,000
7,909,0007,870,0007,831,0007,811,0007,778,0001,436,0001,426,0001,415,0001,403,0001,392,0001,433,0001,421,0001,407,0001,394,0001,449,0001,433,0001,425,0001,417,0001,464,0001,457,0001,449,0001,436,0001,463,0001,456,0001,446,0001,464,0001,484,0001,472,0001,466,0001,475,0001,473,0001,469,0001,458,0001,446,0001,435,0001,474,0001,542,0001,534,0001,576,0001,567,0001,592,0001,631,0001,667,0001,668,0001,687,0001,683,0001,693,0001,693,0001,687,0001,686,0001,663,000000000



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.




6.4. Cash Flows

Currency in EUR. All numbers in thousands.