First Time Loading...
A

Aurubis AG
XETRA:NDA

Watchlist Manager
Aurubis AG
XETRA:NDA
Watchlist
Price: 68.7 EUR -0.87% Market Closed
Updated: May 9, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

7.2B
-1%
Assets
Growth Rates:
1 Year
-5%
3 Years
+20%
5 Years
+62%
7 Years
+68%
10 Years
+78%
2.9B
-5%
Liabilities
Growth Rates:
1 Year
-10%
3 Years
-1%
5 Years
+54%
7 Years
+33%
10 Years
+36%
4.3B
+0.9%
Equity
Growth Rates:
1 Year
-1%
3 Years
+41%
5 Years
+68%
7 Years
+104%
10 Years
+126%

Balance Sheet Decomposition
Aurubis AG

7.2B
Assets
2.9B
Liabilities
7.2B
Assets
2.9B
Liabilities
Current Assets 4.6B
Cash & Short-Term Investments 134m
Receivables 735m
Other Current Assets 3.7B
Non-Current Assets 2.6B
Long-Term Investments 34m
PP&E 2.5B
Other Non-Current Assets 17m
Current Liabilities 1.9B
Accounts Payable 1.5B
Other Current Liabilities 398m
Non-Current Liabilities 1B
Long-Term Debt 203m
Other Non-Current Liabilities 818m

Balance Sheet
Aurubis AG

Rotate your device to view
Balance Sheet
Currency: EUR
Sep-2014 Sep-2015 Sep-2016 Sep-2017 Sep-2018 Sep-2019 Sep-2020 Sep-2021 Sep-2022 Sep-2023
Assets
Cash & Cash Equivalents
187
453
472
571
461
441
481
942
706
494
Cash Equivalents
187
453
472
571
461
441
481
942
706
494
Short-Term Investments
0
0
31
34
26
42
18
32
60
116
Total Receivables
525
449
264
383
279
408
502
539
662
599
Accounts Receivables
426
307
242
357
275
390
485
513
623
563
Other Receivables
99
142
21
26
5
18
16
26
39
36
Inventory
1 764
1 626
1 700
1 752
1 681
1 993
2 464
2 804
3 553
3 399
Other Current Assets
38
52
74
93
670
52
121
283
207
124
Total Current Assets
2 514
2 581
2 541
2 834
3 117
2 937
3 585
4 601
5 188
4 731
PP&E Net
1 331
1 287
1 288
1 270
1 198
1 369
1 641
1 657
1 814
2 209
PP&E Gross
1 331
1 287
1 288
1 270
1 198
1 369
1 641
1 657
1 814
2 209
Accumulated Depreciation
1 535
1 557
1 612
1 708
1 607
1 870
1 995
2 044
2 181
2 335
Intangible Assets
65
65
85
113
104
105
162
149
142
142
Goodwill
19
19
0
19
19
19
10
10
1
1
Long-Term Investments
45
84
77
88
33
68
91
142
112
119
Other Long-Term Assets
4
9
36
38
31
38
45
55
190
58
Other Assets
19
19
0
19
19
19
10
10
1
1
Total Assets
3 977
N/A
4 045
+2%
4 027
0%
4 361
+8%
4 502
+3%
4 535
+1%
5 534
+22%
6 613
+20%
7 447
+13%
7 260
-3%
Liabilities
Accounts Payable
801
761
798
905
837
818
1 144
1 387
1 583
1 566
Short-Term Debt
0
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
165
25
158
11
33
153
28
137
118
58
Other Current Liabilities
296
315
186
222
343
228
300
409
503
367
Total Current Liabilities
1 263
1 102
1 142
1 139
1 213
1 198
1 472
1 933
2 204
1 992
Long-Term Debt
287
481
337
340
281
150
556
444
209
204
Deferred Income Tax
227
183
151
205
188
182
301
444
638
545
Minority Interest
3
3
3
3
1
1
1
1
1
1
Other Liabilities
324
310
406
311
255
407
354
350
138
273
Total Liabilities
2 103
N/A
2 079
-1%
2 039
-2%
1 998
-2%
1 937
-3%
1 937
+0%
2 683
+38%
3 171
+18%
3 190
+1%
3 015
-5%
Equity
Common Stock
115
115
115
115
115
115
115
115
115
115
Retained Earnings
1 423
1 523
1 521
1 871
2 091
2 169
2 435
3 025
3 794
3 823
Additional Paid In Capital
343
343
343
343
343
343
343
343
343
343
Unrealized Security Profit/Loss
2
0
5
12
15
30
32
5
1
0
Treasury Stock
0
0
0
0
0
0
41
60
60
60
Other Equity
9
16
4
22
2
1
31
24
64
23
Total Equity
1 874
N/A
1 966
+5%
1 988
+1%
2 363
+19%
2 566
+9%
2 597
+1%
2 850
+10%
3 442
+21%
4 258
+24%
4 244
0%
Total Liabilities & Equity
3 977
N/A
4 045
+2%
4 027
0%
4 361
+8%
4 502
+3%
4 535
+1%
5 534
+22%
6 613
+20%
7 447
+13%
7 260
-3%
Shares Outstanding
Common Shares Outstanding
45
45
45
45
45
45
44
44
44
44

See Also

Summary
NDA intrinsic value, competitors valuation, and company profile.
DCF Valuation
NDA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NDA stock valuation using valuation multiples.
Wall Street Estimates
NDA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NDA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 135,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.