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

Galp Energia SGPS S.A.
Buy, Hold or Sell?

Let's analyze Galp together

I guess you are interested in Galp Energia SGPS S.A.. 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 Galp Energia SGPS S.A.. 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 Galp Energia SGPS S.A.

I send you an email if I find something interesting about Galp Energia SGPS S.A..

1. Quick Overview

1.1. Quick analysis of Galp (30 sec.)










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

How much money do you get?

How much money do you get?
€0.29
When do you have the money?
1 year
How often do you get paid?
75.0%

What is your share worth?

Current worth
€6.87
Expected worth in 1 year
€7.10
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
€0.51
Return On Investment
3.0%

For what price can you sell your share?

Current Price per Share
€16.87
Expected price per share
€15.44 - €17.82
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Galp (5 min.)




Live pricePrice per Share (EOD)
€16.87
Intrinsic Value Per Share
€14.17 - €34.43
Total Value Per Share
€21.04 - €41.29

2.2. Growth of Galp (5 min.)




Is Galp growing?

Current yearPrevious yearGrowGrow %
How rich?$5.5b$5.5b$233.1m4.0%

How much money is Galp making?

Current yearPrevious yearGrowGrow %
Making money$352.3m$357.3m-$4.9m-1.4%
Net Profit Margin6.2%6.2%--

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

2.3. Financial Health of Galp (5 min.)




2.4. Comparing to competitors in the Oil & Gas Integrated industry (5 min.)




  Industry Rankings (Oil & Gas Integrated)  


Richest
#40 / 55

Most Revenue
#39 / 55

Most Profit
#39 / 55
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Galp is €16.87. 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 Galp.
  • 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 Galp, 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 €6.87. Based on the TTM, the Book Value Change Per Share is €0.06 per quarter. Based on the YOY, the Book Value Change Per Share is €0.07 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 €0.07 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Galp.

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 Eps0.372.2%0.462.7%0.442.6%0.221.3%0.181.1%
Usd Book Value Change Per Share-0.46-2.8%0.060.4%0.070.4%0.000.0%-0.06-0.4%
Usd Dividend Per Share0.291.7%0.070.4%0.271.6%0.221.3%0.271.6%
Usd Total Gains Per Share-0.18-1.0%0.130.8%0.352.1%0.221.3%0.211.2%
Usd Price Per Share17.64-17.11-12.56-12.24-12.84-
Price to Earnings Ratio12.07-9.54-7.33--5.03-7.04-
Price-to-Total Gains Ratio-100.68--110.15-105.45-3.66-15.01-
Price to Book Ratio2.45-2.29-1.85-1.92-1.75-
Price-to-Total Gains Ratio-100.68--110.15-105.45-3.66-15.01-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share17.711623
Number of shares56
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.070.22
Usd Book Value Change Per Share0.060.00
Usd Total Gains Per Share0.130.22
Gains per Quarter (56 shares)7.5412.17
Gains per Year (56 shares)30.1748.68
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
116142048039
232285097088
34942801451137
465561101941186
581701402421235
697841702911284
7113982003391333
81301122303881382
91461262604362431
101621402904852480

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%11.01.00.091.7%14.06.00.070.0%30.07.03.075.0%62.07.07.081.6%
Book Value Change Per Share2.02.00.050.0%8.04.00.066.7%9.011.00.045.0%18.022.00.045.0%43.032.01.056.6%
Dividend per Share1.00.03.025.0%6.00.06.050.0%14.00.06.070.0%30.00.010.075.0%55.00.021.072.4%
Total Gains per Share2.02.00.050.0%10.02.00.083.3%14.06.00.070.0%28.012.00.070.0%61.015.00.080.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Galp Energia SGPS S.A. 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---0.4420.059-845%0.071-723%0.001-56199%-0.061-86%
Book Value Per Share--6.8667.106-3%6.467+6%6.021+14%7.137-4%
Current Ratio--1.6411.614+2%1.672-2%1.614+2%1.004+63%
Debt To Asset Ratio--0.6690.666+0%0.663+1%0.674-1%0.599+12%
Debt To Equity Ratio--2.4482.399+2%2.427+1%2.666-8%2.055+19%
Dividend Per Share--0.2760.069+300%0.261+5%0.206+34%0.257+7%
Enterprise Value--2269789780.0001637416650.469+39%-659053664.790+129%-772536348.982+134%1058032040.464+115%
Eps--0.3480.434-20%0.418-17%0.205+70%0.169+105%
Ev To Ebitda Ratio--infnannan%infnan%nannan%nannan%
Ev To Sales Ratio--0.1010.073+39%-0.031+131%-0.037+137%0.073+39%
Free Cash Flow Per Share--0.3340.320+4%0.784-57%0.296+13%0.307+9%
Free Cash Flow To Equity Per Share--0.3340.320+4%0.425-22%0.200+67%0.177+89%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.925+8%
Intrinsic Value_10Y_max--34.428--------
Intrinsic Value_10Y_min--14.172--------
Intrinsic Value_1Y_max--1.911--------
Intrinsic Value_1Y_min--1.268--------
Intrinsic Value_3Y_max--6.915--------
Intrinsic Value_3Y_min--3.965--------
Intrinsic Value_5Y_max--13.333--------
Intrinsic Value_5Y_min--6.810--------
Market Cap12058525729.920-8%12987789780.00012596416650.469+3%9746696335.210+33%9447563651.018+37%9553463440.464+36%
Net Profit Margin--0.0480.062-23%0.062-23%0.024+101%0.024+98%
Operating Margin----0%0.158-100%0.073-100%0.046-100%
Operating Ratio--1.7511.741+1%1.762-1%1.819-4%1.387+26%
Pb Ratio2.456+0%2.4472.291+7%1.849+32%1.921+27%1.754+39%
Pe Ratio12.117+0%12.0709.539+27%7.334+65%-5.031+142%7.041+71%
Price Per Share16.865+0%16.80016.294+3%11.958+40%11.654+44%12.228+37%
Price To Free Cash Flow Ratio12.634+0%12.58519.321-35%4.801+162%-7.872+163%2.528+398%
Price To Total Gains Ratio-101.0700%-100.681-110.146+9%105.451-195%3.659-2851%15.014-771%
Quick Ratio--0.3700.363+2%0.567-35%0.593-38%0.683-46%
Return On Assets--0.0170.020-18%0.022-22%0.010+76%0.009+93%
Return On Equity--0.0610.073-16%0.080-23%0.037+68%0.029+110%
Total Gains Per Share---0.1670.128-230%0.332-150%0.207-181%0.196-185%
Usd Book Value--5574461600.0005769011150.000-3%5535866750.000+1%5140098880.000+8%5793935625.365-4%
Usd Book Value Change Per Share---0.4650.062-845%0.075-723%0.001-56199%-0.064-86%
Usd Book Value Per Share--7.2117.462-3%6.792+6%6.323+14%7.496-4%
Usd Dividend Per Share--0.2890.072+300%0.274+5%0.217+34%0.270+7%
Usd Enterprise Value--2383733226.9561719614966.322+39%-692138158.762+129%-811317673.701+134%1111145248.896+115%
Usd Eps--0.3650.456-20%0.439-17%0.216+70%0.178+105%
Usd Free Cash Flow--270951600.000259661950.000+4%670815250.000-60%251942980.000+8%250223224.990+8%
Usd Free Cash Flow Per Share--0.3500.336+4%0.823-57%0.311+13%0.322+9%
Usd Free Cash Flow To Equity Per Share--0.3500.336+4%0.447-22%0.210+67%0.186+89%
Usd Market Cap12663863721.562-8%13639776826.95613228756766.322+3%10235980491.238+33%9921831346.299+37%10033047305.176+36%
Usd Price Per Share17.712+0%17.64317.112+3%12.558+40%12.239+44%12.841+37%
Usd Profit--282503800.000352342100.000-20%357330550.000-21%172285310.000+64%138850145.110+103%
Usd Revenue--5891622000.0005677118650.000+4%5707049350.000+3%5023211620.000+17%4567579803.265+29%
Usd Total Gains Per Share---0.1750.135-230%0.349-150%0.217-181%0.206-185%
 EOD+1 -7MRQTTM+18 -19YOY+13 -255Y+27 -1110Y+22 -17

3.3 Fundamental Score

Let's check the fundamental score of Galp Energia SGPS S.A. based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1512.117
Price to Book Ratio (EOD)Between0-12.456
Net Profit Margin (MRQ)Greater than00.048
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.370
Current Ratio (MRQ)Greater than11.641
Debt to Asset Ratio (MRQ)Less than10.669
Debt to Equity Ratio (MRQ)Less than12.448
Return on Equity (MRQ)Greater than0.150.061
Return on Assets (MRQ)Greater than0.050.017
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Galp Energia SGPS S.A. based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5061.431
Ma 20Greater thanMa 5016.052
Ma 50Greater thanMa 10016.513
Ma 100Greater thanMa 20017.558
OpenGreater thanClose16.740
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Galp Energia SGPS S.A.

Galp Energia, SGPS, S.A. operates as an integrated energy operator in Portugal and internationally. The company operates through four segments: Upstream, Industrial & Midstream, Commercial, and Renewables and New Business. The Upstream segment engages in the exploration, development, and production of hydrocarbons primarily in Brazil, Mozambique, Namibia, and Angola. The Industrial & Midstream segment owns refineries in Portugal, as well as is involved in activities related to energy management of oil products, gas, and electricity. This segment provides storage and transportation infrastructure for oil and gas products, as well as engages in the sale of electricity to the grid in Portugal and Spain. The Commercial segment is involved in the areas of retail to final business-to-business and business to consumer customers of oil, gas, and electricity. The Renewables and New Business segment is involved in the development of solar and wind power generation projects in Portugal and Spain. In addition, it produces lithium-ion batteries, hydrogen, and biofuels; and operates service stations. Further, the company engages in the reinsurance business. The company was formerly known as Galp " Petróleos e Gás de Portugal, SGPS, S.A. and changed its name to Galp Energia, SGPS, S.A. in September 2000. Galp Energia, SGPS, S.A. was incorporated in 1999 and is headquartered in Lisbon, Portugal.

Fundamental data was last updated by Penke on 2024-12-03 21:02:02.

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 less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not 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 underpriced.
Based on how much money comes from the company's main activities, the company is underpriced.
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 Galp earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Galp to the Oil & Gas Integrated industry mean.
  • A Net Profit Margin of 4.8% means that €0.05 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Galp Energia SGPS S.A.:

  • The MRQ is 4.8%. The company is making a profit. +1
  • The TTM is 6.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.8%TTM6.2%-1.4%
TTM6.2%YOY6.2%+0.0%
TTM6.2%5Y2.4%+3.9%
5Y2.4%10Y2.4%0.0%
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
MRQ4.8%5.9%-1.1%
TTM6.2%6.3%-0.1%
YOY6.2%7.3%-1.1%
5Y2.4%3.9%-1.5%
10Y2.4%3.7%-1.3%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Galp to the Oil & Gas Integrated industry mean.
  • 1.7% Return on Assets means that Galp generated €0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Galp Energia SGPS S.A.:

  • The MRQ is 1.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.7%TTM2.0%-0.4%
TTM2.0%YOY2.2%-0.1%
TTM2.0%5Y1.0%+1.1%
5Y1.0%10Y0.9%+0.1%
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%1.5%+0.2%
TTM2.0%1.5%+0.5%
YOY2.2%1.7%+0.5%
5Y1.0%1.0%0.0%
10Y0.9%0.8%+0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Galp to the Oil & Gas Integrated industry mean.
  • 6.1% Return on Equity means Galp generated €0.06 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Galp Energia SGPS S.A.:

  • The MRQ is 6.1%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 7.3%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.1%TTM7.3%-1.2%
TTM7.3%YOY8.0%-0.6%
TTM7.3%5Y3.7%+3.7%
5Y3.7%10Y2.9%+0.7%
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
MRQ6.1%2.8%+3.3%
TTM7.3%3.3%+4.0%
YOY8.0%3.8%+4.2%
5Y3.7%2.4%+1.3%
10Y2.9%1.9%+1.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Galp Energia SGPS S.A..

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Galp is operating .

  • Measures how much profit Galp 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 Galp to the Oil & Gas Integrated industry mean.
  • An Operating Margin of 0.0% means the company generated €0.00  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Galp Energia SGPS S.A.:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY15.8%-15.8%
TTM-5Y7.3%-7.3%
5Y7.3%10Y4.6%+2.7%
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
MRQ-12.0%-12.0%
TTM-12.6%-12.6%
YOY15.8%15.4%+0.4%
5Y7.3%9.0%-1.7%
10Y4.6%8.9%-4.3%
4.3.2.2. Operating Ratio

Measures how efficient Galp is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Oil & Gas Integrated industry mean).
  • An Operation Ratio of 1.75 means that the operating costs are €1.75 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Galp Energia SGPS S.A.:

  • The MRQ is 1.751. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.741. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.751TTM1.741+0.010
TTM1.741YOY1.762-0.020
TTM1.7415Y1.819-0.077
5Y1.81910Y1.387+0.432
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7510.961+0.790
TTM1.7410.921+0.820
YOY1.7620.900+0.862
5Y1.8190.935+0.884
10Y1.3870.947+0.440
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Galp Energia SGPS S.A..

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Oil & Gas Integrated industry mean).
  • A Current Ratio of 1.64 means the company has €1.64 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Galp Energia SGPS S.A.:

  • The MRQ is 1.641. The company is able to pay all its short-term debts. +1
  • The TTM is 1.614. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.641TTM1.614+0.027
TTM1.614YOY1.672-0.058
TTM1.6145Y1.614+0.000
5Y1.61410Y1.004+0.609
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6411.302+0.339
TTM1.6141.320+0.294
YOY1.6721.260+0.412
5Y1.6141.292+0.322
10Y1.0041.289-0.285
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Galp to the Oil & Gas Integrated industry mean.
  • A Quick Ratio of 0.37 means the company can pay off €0.37 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Galp Energia SGPS S.A.:

  • The MRQ is 0.370. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.363. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.370TTM0.363+0.007
TTM0.363YOY0.567-0.204
TTM0.3635Y0.593-0.230
5Y0.59310Y0.683-0.090
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3700.820-0.450
TTM0.3630.900-0.537
YOY0.5670.834-0.267
5Y0.5930.811-0.218
10Y0.6830.821-0.138
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Galp Energia SGPS S.A..

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Galp to Oil & Gas Integrated industry mean.
  • A Debt to Asset Ratio of 0.67 means that Galp assets are financed with 66.9% credit (debt) and the remaining percentage (100% - 66.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Galp Energia SGPS S.A.:

  • The MRQ is 0.669. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.666. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.669TTM0.666+0.003
TTM0.666YOY0.663+0.003
TTM0.6665Y0.674-0.007
5Y0.67410Y0.599+0.075
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6690.525+0.144
TTM0.6660.528+0.138
YOY0.6630.530+0.133
5Y0.6740.553+0.121
10Y0.5990.534+0.065
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Galp to the Oil & Gas Integrated industry mean.
  • A Debt to Equity ratio of 244.8% means that company has €2.45 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Galp Energia SGPS S.A.:

  • The MRQ is 2.448. The company is just not able to pay all its debts with equity.
  • The TTM is 2.399. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.448TTM2.399+0.050
TTM2.399YOY2.427-0.029
TTM2.3995Y2.666-0.268
5Y2.66610Y2.055+0.611
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4481.156+1.292
TTM2.3991.156+1.243
YOY2.4271.224+1.203
5Y2.6661.316+1.350
10Y2.0551.203+0.852
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 Galp generates.

  • Above 15 is considered overpriced but always compare Galp to the Oil & Gas Integrated industry mean.
  • A PE ratio of 12.07 means the investor is paying €12.07 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Galp Energia SGPS S.A.:

  • The EOD is 12.117. Based on the earnings, the company is underpriced. +1
  • The MRQ is 12.070. Based on the earnings, the company is underpriced. +1
  • The TTM is 9.539. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD12.117MRQ12.070+0.047
MRQ12.070TTM9.539+2.531
TTM9.539YOY7.334+2.206
TTM9.5395Y-5.031+14.571
5Y-5.03110Y7.041-12.072
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
EOD12.11711.468+0.649
MRQ12.07011.382+0.688
TTM9.5399.155+0.384
YOY7.3347.593-0.259
5Y-5.0317.479-12.510
10Y7.04111.830-4.789
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 Galp Energia SGPS S.A.:

  • The EOD is 12.634. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 12.585. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 19.321. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD12.634MRQ12.585+0.049
MRQ12.585TTM19.321-6.736
TTM19.321YOY4.801+14.521
TTM19.3215Y-7.872+27.193
5Y-7.87210Y2.528-10.400
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
EOD12.6346.221+6.413
MRQ12.5856.166+6.419
TTM19.3216.510+12.811
YOY4.8013.034+1.767
5Y-7.8725.221-13.093
10Y2.5286.593-4.065
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 Galp is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Oil & Gas Integrated industry mean).
  • A PB ratio of 2.45 means the investor is paying €2.45 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Galp Energia SGPS S.A.:

  • The EOD is 2.456. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.447. Based on the equity, the company is underpriced. +1
  • The TTM is 2.291. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.456MRQ2.447+0.009
MRQ2.447TTM2.291+0.156
TTM2.291YOY1.849+0.441
TTM2.2915Y1.921+0.369
5Y1.92110Y1.754+0.167
Compared to industry (Oil & Gas Integrated)
PeriodCompanyIndustry (mean)+/- 
EOD2.4561.053+1.403
MRQ2.4471.043+1.404
TTM2.2911.140+1.151
YOY1.8491.093+0.756
5Y1.9211.084+0.837
10Y1.7541.127+0.627
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 2024-09-30. Currency in EUR. All numbers in thousands.

Summary
Total Assets16,026,000
Total Liabilities10,718,000
Total Stockholder Equity4,378,000
 As reported
Total Liabilities 10,718,000
Total Stockholder Equity+ 4,378,000
Total Assets = 16,026,000

Assets

Total Assets16,026,000
Total Current Assets7,242,000
Long-term Assets8,784,000
Total Current Assets
Cash And Cash Equivalents 2,015,000
Net Receivables 1,632,000
Inventory 1,078,000
Other Current Assets 1,000
Total Current Assets  (as reported)7,242,000
Total Current Assets  (calculated)4,726,000
+/- 2,516,000
Long-term Assets
Property Plant Equipment 6,850,000
Goodwill 44,000
Intangible Assets 662,000
Long-term Assets Other 4,000
Long-term Assets  (as reported)8,784,000
Long-term Assets  (calculated)7,560,000
+/- 1,224,000

Liabilities & Shareholders' Equity

Total Current Liabilities4,414,000
Long-term Liabilities6,304,000
Total Stockholder Equity4,378,000
Total Current Liabilities
Short Long Term Debt 603,000
Accounts payable 928,000
Other Current Liabilities 2,000
Total Current Liabilities  (as reported)4,414,000
Total Current Liabilities  (calculated)1,533,000
+/- 2,881,000
Long-term Liabilities
Long term Debt 2,883,000
Capital Lease Obligations Min Short Term Debt1,285,000
Long-term Liabilities Other -1,000
Long-term Liabilities  (as reported)6,304,000
Long-term Liabilities  (calculated)4,167,000
+/- 2,137,000
Total Stockholder Equity
Retained Earnings 2,401,000
Total Stockholder Equity (as reported)4,378,000
Total Stockholder Equity (calculated)2,401,000
+/- 1,977,000
Other
Capital Stock773,000
Common Stock Shares Outstanding 773,083
Net Debt 1,471,000
Net Invested Capital 7,864,000
Net Working Capital 2,828,000
Property Plant and Equipment Gross 17,642,000



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302005-12-312005-03-312004-12-312003-12-312002-12-312001-12-312000-12-31
> Total Assets 
5,736,808
5,760,097
5,926,163
6,068,937
6,163,414
0
5,934,272
6,267,626
5,410,975
5,241,810
5,136,000
5,446,000
5,289,000
5,749,663
5,982,000
6,719,000
6,391,000
6,623,000
6,624,000
6,760,000
7,107,000
7,242,446
7,962,000
8,423,516
8,703,000
9,162,128
10,038,706
9,906,000
9,977,000
10,155,417
14,367,000
14,199,848
13,922,451
13,908,574
14,663,000
14,151,804
13,961,904
13,717,324
13,056,589
13,341,764
13,856,631
13,215,417
13,546,286
13,521,854
12,964,536
12,793,031
12,651,755
12,957,622
13,229,582
12,439,145
12,670,513
11,915,036
11,892,802
12,358,000
12,167,000
12,802,000
12,687,000
12,687,000
13,701,000
13,991,000
14,016,000
13,770,000
13,678,000
12,992,000
12,899,000
12,492,000
12,741,000
12,791,000
13,566,000
14,912,000
17,381,000
18,254,000
18,297,000
16,096,000
15,387,000
15,096,000
16,129,000
16,606,000
16,446,000
16,731,000
16,026,000
16,026,00016,731,00016,446,00016,606,00016,129,00015,096,00015,387,00016,096,00018,297,00018,254,00017,381,00014,912,00013,566,00012,791,00012,741,00012,492,00012,899,00012,992,00013,678,00013,770,00014,016,00013,991,00013,701,00012,687,00012,687,00012,802,00012,167,00012,358,00011,892,80211,915,03612,670,51312,439,14513,229,58212,957,62212,651,75512,793,03112,964,53613,521,85413,546,28613,215,41713,856,63113,341,76413,056,58913,717,32413,961,90414,151,80414,663,00013,908,57413,922,45114,199,84814,367,00010,155,4179,977,0009,906,00010,038,7069,162,1288,703,0008,423,5167,962,0007,242,4467,107,0006,760,0006,624,0006,623,0006,391,0006,719,0005,982,0005,749,6635,289,0005,446,0005,136,0005,241,8105,410,9756,267,6265,934,27206,163,4146,068,9375,926,1635,760,0975,736,808
   > Total Current 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,971,000
4,726,000
4,406,000
4,632,000
4,665,000
4,603,000
4,419,000
4,112,000
4,301,000
4,335,000
4,339,000
4,450,000
4,693,000
6,208,000
8,521,000
9,389,000
8,096,000
7,041,000
6,380,000
5,968,000
6,712,000
6,716,000
6,193,000
7,864,000
7,242,000
7,242,0007,864,0006,193,0006,716,0006,712,0005,968,0006,380,0007,041,0008,096,0009,389,0008,521,0006,208,0004,693,0004,450,0004,339,0004,335,0004,301,0004,112,0004,419,0004,603,0004,665,0004,632,0004,406,0004,726,0004,971,00000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,350,000
1,508,000
1,303,000
1,410,000
1,246,000
1,460,000
1,485,000
1,696,000
1,687,000
1,678,000
1,739,000
1,533,000
1,257,000
1,942,000
2,638,000
2,065,000
2,413,000
2,432,000
2,035,000
1,993,000
2,270,000
2,200,000
1,783,000
2,351,000
2,015,000
2,015,0002,351,0001,783,0002,200,0002,270,0001,993,0002,035,0002,432,0002,413,0002,065,0002,638,0001,942,0001,257,0001,533,0001,739,0001,678,0001,687,0001,696,0001,485,0001,460,0001,246,0001,410,0001,303,0001,508,0001,350,00000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
97,000
107,000
107,000
131,000
418,000
186,000
109,000
149,000
0
320,000
0
992,000
1,598,000
0
1,039,000
305,000
196,000
143,000
143,000
166,000
1,000
149,000
0
0149,0001,000166,000143,000143,000196,000305,0001,039,00001,598,000992,0000320,0000149,000109,000186,000418,000131,000107,000107,00097,0000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
750,679
713,853
851,675
761,696
855,045
0
1,123,119
1,251,030
1,348,745
1,166,006
1,248,000
1,359,000
1,278,000
1,315,190
1,434,000
1,559,000
1,539,000
1,367,461
1,465,000
1,452,000
1,469,000
1,161,916
1,625,000
1,506,575
1,570,000
1,478,048
1,601,813
1,803,000
1,706,000
1,470,687
2,055,000
1,756,849
1,902,980
1,858,034
2,320,000
2,116,038
2,007,530
2,011,156
1,999,113
2,122,082
1,997,634
2,315,070
2,455,570
2,498,116
2,299,963
1,893,281
1,828,987
1,803,316
1,839,129
2,134,606
2,090,049
1,860,708
2,031,302
1,940,000
2,171,000
2,396,000
1,950,000
1,774,000
959,000
1,209,000
1,183,000
1,876,000
1,520,000
1,464,000
1,473,000
1,719,000
1,522,000
1,666,000
1,794,000
2,154,000
2,990,000
3,819,000
2,838,000
2,296,000
2,230,000
1,403,000
2,195,000
1,396,000
1,371,000
1,588,000
1,632,000
1,632,0001,588,0001,371,0001,396,0002,195,0001,403,0002,230,0002,296,0002,838,0003,819,0002,990,0002,154,0001,794,0001,666,0001,522,0001,719,0001,473,0001,464,0001,520,0001,876,0001,183,0001,209,000959,0001,774,0001,950,0002,396,0002,171,0001,940,0002,031,3021,860,7082,090,0492,134,6061,839,1291,803,3161,828,9871,893,2812,299,9632,498,1162,455,5702,315,0701,997,6342,122,0821,999,1132,011,1562,007,5302,116,0382,320,0001,858,0341,902,9801,756,8492,055,0001,470,6871,706,0001,803,0001,601,8131,478,0481,570,0001,506,5751,625,0001,161,9161,469,0001,452,0001,465,0001,367,4611,539,0001,559,0001,434,0001,315,1901,278,0001,359,0001,248,0001,166,0061,348,7451,251,0301,123,1190855,045761,696851,675713,853750,679
       Other Current Assets 
1,201
19,077
5,262
29,155
36,830
0
99,938
106,415
1
124,290
2,000
0
0
92,399
1,000
0
0
120,832
0
0
0
190,270
0
118,989
0
166,194
185,927
0
0
136,958
0
502,955
211,420
254,315
0
319,518
319,580
254,889
213,604
260,838
225,117
263,811
319,789
247,670
189,643
215,953
236,907
1,568,903
1,532,314
95,362
91,625
94,670
106,654
138,000
142,000
236,000
346,000
273,000
192,000
-1,000
1,000
212,000
536,000
263,000
396,000
230,000
280,000
399,000
728,000
1,105,000
-1,000
1,540,000
1,000
952,000
876,000
0
795,000
-1,000
60,000
3,000
1,000
1,0003,00060,000-1,000795,0000876,000952,0001,0001,540,000-1,0001,105,000728,000399,000280,000230,000396,000263,000536,000212,0001,000-1,000192,000273,000346,000236,000142,000138,000106,65494,67091,62595,3621,532,3141,568,903236,907215,953189,643247,670319,789263,811225,117260,838213,604254,889319,580319,5180254,315211,420502,9550136,95800185,927166,1940118,9890190,270000120,832001,00092,399002,000124,2901106,41599,938036,83029,1555,26219,0771,201
   > Long-term 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,294,000
9,359,000
9,351,000
9,167,000
9,258,000
8,880,000
8,598,000
8,157,000
8,402,000
8,340,000
8,873,000
8,703,000
8,860,000
8,865,000
10,201,000
9,055,000
9,007,000
9,128,000
9,417,000
9,888,000
10,253,000
8,868,000
8,784,000
8,784,0008,868,00010,253,0009,888,0009,417,0009,128,0009,007,0009,055,00010,201,0008,865,0008,860,0008,703,0008,873,0008,340,0008,402,0008,157,0008,598,0008,880,0009,258,0009,167,0009,351,0009,359,0009,294,0000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
2,982,325
3,068,918
3,177,984
3,275,367
3,287,390
0
2,554,772
2,524,321
2,216,997
1,924,239
1,945,000
1,970,000
2,001,000
2,101,539
2,132,000
2,197,000
2,335,000
2,751,962
2,718,000
2,818,000
2,928,000
3,188,138
2,828,000
2,985,262
3,319,000
3,564,710
3,774,486
3,978,000
4,054,000
4,156,144
4,249,000
4,273,549
4,371,796
4,489,183
4,687,000
4,595,512
4,576,967
4,565,143
4,644,678
4,823,373
4,925,634
5,052,328
5,126,136
5,221,255
5,029,080
5,215,723
5,363,427
5,686,141
5,714,762
5,910,104
6,020,746
5,692,662
5,658,448
5,554,000
5,060,000
4,921,000
5,115,000
5,333,000
6,489,000
6,564,000
6,741,000
6,838,000
6,921,000
6,672,000
6,316,000
5,880,000
6,135,000
5,996,000
6,127,000
6,248,000
6,219,000
6,518,000
7,682,000
6,817,000
6,807,000
6,862,000
7,132,000
7,660,000
7,919,000
6,919,000
6,850,000
6,850,0006,919,0007,919,0007,660,0007,132,0006,862,0006,807,0006,817,0007,682,0006,518,0006,219,0006,248,0006,127,0005,996,0006,135,0005,880,0006,316,0006,672,0006,921,0006,838,0006,741,0006,564,0006,489,0005,333,0005,115,0004,921,0005,060,0005,554,0005,658,4485,692,6626,020,7465,910,1045,714,7625,686,1415,363,4275,215,7235,029,0805,221,2555,126,1365,052,3284,925,6344,823,3734,644,6784,565,1434,576,9674,595,5124,687,0004,489,1834,371,7964,273,5494,249,0004,156,1444,054,0003,978,0003,774,4863,564,7103,319,0002,985,2622,828,0003,188,1382,928,0002,818,0002,718,0002,751,9622,335,0002,197,0002,132,0002,101,5392,001,0001,970,0001,945,0001,924,2392,216,9972,524,3212,554,77203,287,3903,275,3673,177,9843,068,9182,982,325
       Goodwill 
8,738
7,719
59,129
62,903
58,063
0
20,480
35,884
17,644
17,140
17,000
17,000
18,000
17,584
17,000
17,000
20,000
189,605
185,000
186,000
185,000
219,719
189,000
242,842
245,000
254,575
242,842
247,000
247,000
241,098
232,000
241,100
248,132
241,278
232,000
241,058
241,058
242,369
240,254
240,484
242,565
232,341
234,793
146,438
141,081
138,687
137,602
135,932
135,803
88,410
88,050
86,454
85,664
85,000
83,000
84,000
84,000
85,000
86,000
86,000
89,000
85,000
86,000
87,000
86,000
85,000
86,000
90,000
89,000
85,000
88,000
89,000
92,000
70,000
69,000
45,000
45,000
44,000
44,000
44,000
44,000
44,00044,00044,00044,00045,00045,00069,00070,00092,00089,00088,00085,00089,00090,00086,00085,00086,00087,00086,00085,00089,00086,00086,00085,00084,00084,00083,00085,00085,66486,45488,05088,410135,803135,932137,602138,687141,081146,438234,793232,341242,565240,484240,254242,369241,058241,058232,000241,278248,132241,100232,000241,098247,000247,000242,842254,575245,000242,842189,000219,719185,000186,000185,000189,60520,00017,00017,00017,58418,00017,00017,00017,14017,64435,88420,480058,06362,90359,1297,7198,738
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
1,334,000
1,321,000
1,379,000
1,322,000
1,115,000
1,039,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000001,039,0001,115,0001,322,0001,379,0001,321,0001,334,00000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
317,818
426,971
449,439
521,222
505,249
0
409,259
412,036
17,644
353,510
341,000
340,000
341,000
326,287
337,000
341,000
346,000
578,210
618,000
625,000
625,000
685,995
1,489,000
1,548,318
1,547,000
1,550,506
1,537,607
1,535,000
1,530,000
1,533,347
1,532,000
1,525,256
1,687,953
1,690,135
1,692,000
1,759,139
1,756,789
1,778,019
1,767,771
1,762,294
1,755,015
1,672,258
1,666,172
1,557,095
1,540,497
1,540,011
1,523,731
398,711
395,228
354,309
352,181
343,117
340,500
494,000
481,000
520,000
526,000
547,000
545,000
597,000
575,000
579,000
588,000
577,000
563,000
531,000
728,000
714,000
769,000
645,000
605,000
544,000
655,000
673,000
689,000
696,000
669,000
659,000
659,000
647,000
662,000
662,000647,000659,000659,000669,000696,000689,000673,000655,000544,000605,000645,000769,000714,000728,000531,000563,000577,000588,000579,000575,000597,000545,000547,000526,000520,000481,000494,000340,500343,117352,181354,309395,228398,7111,523,7311,540,0111,540,4971,557,0951,666,1721,672,2581,755,0151,762,2941,767,7711,778,0191,756,7891,759,1391,692,0001,690,1351,687,9531,525,2561,532,0001,533,3471,530,0001,535,0001,537,6071,550,5061,547,0001,548,3181,489,000685,995625,000625,000618,000578,210346,000341,000337,000326,287341,000340,000341,000353,51017,644412,036409,2590505,249521,222449,439426,971317,818
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-2,000
2,000
-1,000
-1,167,000
-4,000
1,000
-1,000
0
-2,000
2,000
0
-2,000
1,000
3,000
0
-1,000
1,000
-2,000
1,000
-1,000
1,000
2,000
4,000
4,0002,0001,000-1,0001,000-2,0001,000-1,00003,0001,000-2,00002,000-2,0000-1,0001,000-4,000-1,167,000-1,0002,000-2,0000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
4,401,107
4,319,851
4,437,082
4,393,598
4,249,183
0
3,548,421
3,752,962
3,404,968
3,205,136
2,956,000
3,260,000
2,917,000
3,323,348
3,386,000
3,912,000
3,574,000
4,404,181
4,359,000
4,543,000
4,815,000
4,853,783
5,457,000
5,838,085
6,106,000
6,451,059
7,162,440
7,024,000
7,013,000
7,213,962
7,551,000
7,437,231
7,184,111
7,202,600
7,726,000
7,499,166
7,450,159
7,301,524
6,573,146
6,798,223
7,193,185
6,790,696
6,799,484
6,976,927
6,892,268
6,604,907
6,619,722
6,672,774
7,086,835
5,895,738
5,996,180
5,797,425
5,925,300
6,278,000
6,397,000
6,809,000
6,881,000
6,640,000
7,839,000
8,174,000
8,339,000
8,113,000
8,318,000
8,311,000
8,564,000
8,392,000
8,214,000
8,566,000
9,751,000
10,942,000
13,345,000
13,391,000
13,036,000
10,979,000
10,012,000
9,906,000
10,726,000
11,277,000
10,760,000
11,081,000
10,718,000
10,718,00011,081,00010,760,00011,277,00010,726,0009,906,00010,012,00010,979,00013,036,00013,391,00013,345,00010,942,0009,751,0008,566,0008,214,0008,392,0008,564,0008,311,0008,318,0008,113,0008,339,0008,174,0007,839,0006,640,0006,881,0006,809,0006,397,0006,278,0005,925,3005,797,4255,996,1805,895,7387,086,8356,672,7746,619,7226,604,9076,892,2686,976,9276,799,4846,790,6967,193,1856,798,2236,573,1467,301,5247,450,1597,499,1667,726,0007,202,6007,184,1117,437,2317,551,0007,213,9627,013,0007,024,0007,162,4406,451,0596,106,0005,838,0855,457,0004,853,7834,815,0004,543,0004,359,0004,404,1813,574,0003,912,0003,386,0003,323,3482,917,0003,260,0002,956,0003,205,1363,404,9683,752,9623,548,42104,249,1834,393,5984,437,0824,319,8514,401,107
   > Total Current Liabilities 
1,926,173
2,094,116
2,138,064
1,980,888
2,039,572
0
1,935,546
2,202,923
2,326,999
2,203,675
1,952,000
2,241,000
1,912,000
2,272,386
2,342,000
2,805,000
2,457,000
2,667,324
2,301,000
2,077,000
2,333,000
2,506,774
2,543,000
2,851,892
3,113,000
3,193,079
3,850,767
3,868,000
3,582,000
4,017,215
4,180,000
4,131,831
3,828,798
3,588,421
3,316,000
2,905,610
3,043,636
2,830,139
2,237,585
2,489,025
2,360,724
2,156,580
2,308,284
2,520,795
2,327,769
2,031,911
2,084,243
2,818,404
3,292,185
2,157,489
2,517,325
2,417,500
2,524,626
2,430,000
2,730,000
2,920,000
2,891,000
2,634,000
2,723,000
3,309,000
3,400,000
2,879,000
3,184,000
2,493,000
2,523,000
2,248,000
1,899,000
2,354,000
3,111,000
4,539,000
7,263,000
7,079,000
6,191,000
4,314,000
3,644,000
3,520,000
4,170,000
4,376,000
3,815,000
4,748,000
4,414,000
4,414,0004,748,0003,815,0004,376,0004,170,0003,520,0003,644,0004,314,0006,191,0007,079,0007,263,0004,539,0003,111,0002,354,0001,899,0002,248,0002,523,0002,493,0003,184,0002,879,0003,400,0003,309,0002,723,0002,634,0002,891,0002,920,0002,730,0002,430,0002,524,6262,417,5002,517,3252,157,4893,292,1852,818,4042,084,2432,031,9112,327,7692,520,7952,308,2842,156,5802,360,7242,489,0252,237,5852,830,1393,043,6362,905,6103,316,0003,588,4213,828,7984,131,8314,180,0004,017,2153,582,0003,868,0003,850,7673,193,0793,113,0002,851,8922,543,0002,506,7742,333,0002,077,0002,301,0002,667,3242,457,0002,805,0002,342,0002,272,3861,912,0002,241,0001,952,0002,203,6752,326,9992,202,9231,935,54602,039,5721,980,8882,138,0642,094,1161,926,173
       Short-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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
557,000
555,000
216,000
671,000
565,000
278,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000278,000565,000671,000216,000555,000557,00000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
557,000
555,000
216,000
671,000
565,000
278,000
574,000
631,000
560,000
539,000
84,000
177,000
522,000
1,305,000
2,374,000
1,531,000
1,517,000
800,000
242,000
351,000
523,000
574,000
264,000
671,000
603,000
603,000671,000264,000574,000523,000351,000242,000800,0001,517,0001,531,0002,374,0001,305,000522,000177,00084,000539,000560,000631,000574,000278,000565,000671,000216,000555,000557,00000000000000000000000000000000000000000000000000000000000
       Accounts payable 
436,167
342,549
394,776
407,893
510,995
0
706,376
708,032
712,497
692,379
590,000
657,000
663,000
955,553
968,000
932,000
932,000
993,266
738,000
830,000
892,000
1,121,574
1,093,000
1,318,028
1,265,000
1,489,805
1,681,214
1,735,000
1,542,000
1,364,737
1,650,000
1,503,171
1,556,989
1,469,231
1,368,000
1,254,452
1,465,831
1,509,633
867,132
1,227,559
1,174,791
898,047
1,001,646
919,776
903,028
656,346
658,392
729,154
629,208
850,412
836,791
725,638
798,894
889,000
998,000
1,070,000
926,000
933,000
818,000
1,075,000
1,060,000
852,000
732,000
472,000
740,000
650,000
715,000
849,000
907,000
811,000
1,472,000
2,059,000
1,226,000
1,005,000
935,000
976,000
1,044,000
1,268,000
921,000
1,170,000
928,000
928,0001,170,000921,0001,268,0001,044,000976,000935,0001,005,0001,226,0002,059,0001,472,000811,000907,000849,000715,000650,000740,000472,000732,000852,0001,060,0001,075,000818,000933,000926,0001,070,000998,000889,000798,894725,638836,791850,412629,208729,154658,392656,346903,028919,7761,001,646898,0471,174,7911,227,559867,1321,509,6331,465,8311,254,4521,368,0001,469,2311,556,9891,503,1711,650,0001,364,7371,542,0001,735,0001,681,2141,489,8051,265,0001,318,0281,093,0001,121,574892,000830,000738,000993,266932,000932,000968,000955,553663,000657,000590,000692,379712,497708,032706,3760510,995407,893394,776342,549436,167
       Other Current Liabilities 
852,119
709,167
709,951
797,132
895,971
0
935,425
1,228,147
1,004,394
924,696
1,009,000
984,000
891,000
981,066
1,114,000
1,229,000
1,065,000
987,398
926,000
1,005,000
1,033,000
961,558
1,039,000
961,011
1,125,000
1,086,812
1,238,833
1,060,000
1,005,000
1,123,622
1,204,000
1,062,208
1,031,003
1,013,596
1,054,000
1,001,977
960,440
947,186
1,053,704
1,032,259
958,211
954,923
1,015,445
955,853
895,389
882,653
937,709
1,355,447
1,908,208
981,549
1,008,295
883,541
1,016,766
990,000
1,062,000
1,141,000
558,000
492,000
645,000
2,000
666,000
751,000
896,000
641,000
454,000
326,000
336,000
523,000
827,000
1,375,000
3,260,000
2,334,000
3,277,000
1,280,000
0
-2,000
1,211,000
0
-2,000
0
2,000
2,0000-2,00001,211,000-2,00001,280,0003,277,0002,334,0003,260,0001,375,000827,000523,000336,000326,000454,000641,000896,000751,000666,0002,000645,000492,000558,0001,141,0001,062,000990,0001,016,766883,5411,008,295981,5491,908,2081,355,447937,709882,653895,389955,8531,015,445954,923958,2111,032,2591,053,704947,186960,4401,001,9771,054,0001,013,5961,031,0031,062,2081,204,0001,123,6221,005,0001,060,0001,238,8331,086,8121,125,000961,0111,039,000961,5581,033,0001,005,000926,000987,3981,065,0001,229,0001,114,000981,066891,000984,0001,009,000924,6961,004,3941,228,147935,4250895,971797,132709,951709,167852,119
   > Long-term 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,116,000
4,865,000
4,939,000
5,234,000
5,134,000
5,818,000
6,041,000
6,144,000
6,315,000
6,212,000
6,640,000
6,403,000
6,082,000
6,312,000
6,845,000
6,665,000
6,368,000
6,386,000
6,556,000
6,901,000
6,945,000
6,333,000
6,304,000
6,304,0006,333,0006,945,0006,901,0006,556,0006,386,0006,368,0006,665,0006,845,0006,312,0006,082,0006,403,0006,640,0006,212,0006,315,0006,144,0006,041,0005,818,0005,134,0005,234,0004,939,0004,865,0005,116,0000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-557,000
-555,000
1,014,000
581,000
710,000
946,000
1,233,000
1,189,000
1,146,000
1,089,000
1,125,000
1,105,000
1,166,000
1,179,000
1,166,000
1,202,000
1,248,000
1,277,000
1,310,000
1,269,000
1,369,000
1,810,000
1,817,000
1,323,000
1,285,000
1,285,0001,323,0001,817,0001,810,0001,369,0001,269,0001,310,0001,277,0001,248,0001,202,0001,166,0001,179,0001,166,0001,105,0001,125,0001,089,0001,146,0001,189,0001,233,000946,000710,000581,0001,014,000-555,000-557,00000000000000000000000000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1,000
0
-1,000
0
0
1,000
0
1,000
0
0
0
0
0
0
-1,000
1,000
-1,000
1,000
0
-1,000
1,000
-1,000
-1,0001,000-1,00001,000-1,0001,000-1,0000000001,00001,00000-1,0000-1,00000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
92,000
94,000
92,000
112,000
108,000
98,000
94,000
91,000
87,000
96,000
93,000
95,000
93,000
87,000
0
60,000
0
32,000
30,000
34,000
32,000
0
0
0
0
000032,00034,00030,00032,000060,000087,00093,00095,00093,00096,00087,00091,00094,00098,000108,000112,00092,00094,00092,00000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,304,070
1,406,917
1,460,577
1,651,163
1,887,351
1,914,231
2,361,206
2,489,227
1,988,390
2,018,137
2,160,000
2,165,000
2,350,000
2,404,327
2,573,000
2,783,000
2,793,000
2,193,844
2,239,000
2,193,000
2,266,000
2,361,479
2,476,000
2,557,379
2,568,000
2,678,868
2,842,435
2,830,000
2,909,000
2,885,483
5,536,000
5,425,375
5,415,620
5,401,174
5,574,000
5,339,936
5,227,520
5,160,906
5,199,956
5,223,232
5,258,396
5,004,537
5,230,030
5,062,009
4,666,959
4,772,078
4,630,786
4,783,632
4,641,344
4,980,471
5,096,920
4,654,032
4,510,743
4,619,000
4,346,000
4,457,000
4,412,000
4,587,000
4,643,000
4,591,000
4,434,000
4,420,000
4,236,000
3,677,000
3,385,000
3,160,000
3,521,000
3,273,000
2,857,000
3,052,000
3,140,000
3,862,000
4,186,000
4,161,000
4,370,000
4,239,000
4,392,000
4,409,000
4,790,000
4,731,000
4,378,000
4,378,0004,731,0004,790,0004,409,0004,392,0004,239,0004,370,0004,161,0004,186,0003,862,0003,140,0003,052,0002,857,0003,273,0003,521,0003,160,0003,385,0003,677,0004,236,0004,420,0004,434,0004,591,0004,643,0004,587,0004,412,0004,457,0004,346,0004,619,0004,510,7434,654,0325,096,9204,980,4714,641,3444,783,6324,630,7864,772,0784,666,9595,062,0095,230,0305,004,5375,258,3965,223,2325,199,9565,160,9065,227,5205,339,9365,574,0005,401,1745,415,6205,425,3755,536,0002,885,4832,909,0002,830,0002,842,4352,678,8682,568,0002,557,3792,476,0002,361,4792,266,0002,193,0002,239,0002,193,8442,793,0002,783,0002,573,0002,404,3272,350,0002,165,0002,160,0002,018,1371,988,3902,489,2272,361,2061,914,2311,887,3511,651,1631,460,5771,406,9171,304,070
   Common Stock
829,251
829,251
829,251
829,251
829,251
0
829,251
829,251
829,251
829,251
829,000
829,000
829,000
829,251
829,000
829,000
829,000
829,251
829,000
829,000
829,000
829,251
829,000
829,251
829,000
829,251
829,251
829,000
829,000
829,251
829,000
829,251
829,251
829,251
829,000
829,251
829,251
829,251
829,251
829,251
829,251
829,251
829,251
829,251
829,251
829,251
829,251
829,251
829,251
829,251
829,251
829,251
829,251
829,000
829,000
829,000
829,000
829,000
829,000
829,000
829,000
829,000
829,000
829,000
829,000
829,000
829,000
829,000
829,000
829,000
829,000
829,000
829,000
815,000
0
0
815,000
0
0
0
0
0000815,00000815,000829,000829,000829,000829,000829,000829,000829,000829,000829,000829,000829,000829,000829,000829,000829,000829,000829,000829,000829,000829,000829,251829,251829,251829,251829,251829,251829,251829,251829,251829,251829,251829,251829,251829,251829,251829,251829,251829,251829,000829,251829,251829,251829,000829,251829,000829,000829,251829,251829,000829,251829,000829,251829,000829,000829,000829,251829,000829,000829,000829,251829,000829,000829,000829,251829,251829,251829,2510829,251829,251829,251829,251829,251
   Retained Earnings 
282,819
379,672
456,048
660,372
900,436
0
1,426,756
1,479,226
977,783
1,088,578
1,153,000
1,119,000
1,307,000
1,515,044
1,543,000
1,725,000
1,722,000
1,312,251
1,181,000
1,114,000
1,187,000
1,468,503
1,373,000
1,418,242
1,464,000
1,744,028
1,934,683
1,724,000
1,819,000
2,071,050
1,943,000
2,062,676
2,136,439
2,053,196
1,921,000
2,078,929
2,072,732
2,048,563
2,135,256
2,021,207
1,878,934
1,685,338
1,675,223
1,632,092
1,256,909
1,492,656
1,434,912
1,328,678
1,213,303
1,285,815
1,419,134
1,312,253
1,268,406
1,486,000
1,107,000
1,192,000
1,199,000
1,832,000
2,313,000
2,277,000
2,075,000
2,153,000
1,897,000
1,422,000
1,316,000
1,281,000
1,442,000
1,227,000
686,000
813,000
799,000
1,295,000
1,273,000
1,701,000
1,977,000
1,978,000
1,996,000
2,187,000
2,563,000
2,537,000
2,401,000
2,401,0002,537,0002,563,0002,187,0001,996,0001,978,0001,977,0001,701,0001,273,0001,295,000799,000813,000686,0001,227,0001,442,0001,281,0001,316,0001,422,0001,897,0002,153,0002,075,0002,277,0002,313,0001,832,0001,199,0001,192,0001,107,0001,486,0001,268,4061,312,2531,419,1341,285,8151,213,3031,328,6781,434,9121,492,6561,256,9091,632,0921,675,2231,685,3381,878,9342,021,2072,135,2562,048,5632,072,7322,078,9291,921,0002,053,1962,136,4392,062,6761,943,0002,071,0501,819,0001,724,0001,934,6831,744,0281,464,0001,418,2421,373,0001,468,5031,187,0001,114,0001,181,0001,312,2511,722,0001,725,0001,543,0001,515,0441,307,0001,119,0001,153,0001,088,578977,7831,479,2261,426,7560900,436660,372456,048379,672282,819
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,302,000
1,844,000
1,419,000
1,403,000
1,448,000
1,356,000
1,428,000
1,344,000
1,158,000
968,000
1,168,000
1,135,000
1,260,000
1,328,000
1,430,000
1,696,000
2,118,000
1,563,000
0
0
1,889,000
0
0
0
0
00001,889,000001,563,0002,118,0001,696,0001,430,0001,328,0001,260,0001,135,0001,168,000968,0001,158,0001,344,0001,428,0001,356,0001,448,0001,403,0001,419,0001,844,0002,302,00000000000000000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.