0 XP   0   0   0

Heineken Holding NV
Buy, Hold or Sell?

Let's analyse Heineken Holding NV together

PenkeI guess you are interested in Heineken Holding NV. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Heineken Holding NV. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Heineken Holding NV

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

Quick analysis of Heineken Holding NV (30 sec.)










1. Valuation of Heineken Holding NV (5 min.)




Current price per share

€79.45

2. Growth of Heineken Holding NV (5 min.)




Is Heineken Holding NV growing?

Current yearPrevious yearGrowGrow %
How rich?$23.4b$21.1b$2.3b10.1%

How much money is Heineken Holding NV making?

Current yearPrevious yearGrowGrow %
Making money$1.4b$1.7b-$342.8m-23.8%
Net Profit Margin4.7%7.6%--

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

3. Financial Health of Heineken Holding NV (5 min.)




4. Comparing to competitors in the Beverages-Brewers industry (5 min.)




  Industry Rankings (Beverages-Brewers)  



Fundamentals of Heineken Holding NV

Financial Health

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 just not 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 unable to pay all its debts with equity.

1.1. Profitability of Heineken Holding NV.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Heineken Holding NV earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Heineken Holding NV to the Beverages-Brewers industry mean.
  • A Net Profit Margin of 4.7% 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 Heineken Holding NV:

  • The MRQ is 4.7%. The company is making a profit. +1
  • The TTM is 4.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.7%TTM4.7%0.0%
TTM4.7%YOY7.6%-2.9%
TTM4.7%5Y4.1%+0.6%
5Y4.1%10Y4.1%+0.0%
Compared to industry (Beverages-Brewers)
PeriodCompanyIndustry (mean)+/- 
MRQ4.7%3.9%+0.8%
TTM4.7%4.1%+0.6%
YOY7.6%6.9%+0.7%
5Y4.1%4.1%+0.0%
10Y4.1%4.6%-0.5%
1.1.2. Return on Assets

Shows how efficient Heineken Holding NV is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Heineken Holding NV to the Beverages-Brewers industry mean.
  • 2.6% Return on Assets means that Heineken Holding NV generated €0.03 profit for each $1 in assets.

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

  • The MRQ is 2.6%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.6%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.6%TTM2.6%0.0%
TTM2.6%YOY3.4%-0.8%
TTM2.6%5Y2.1%+0.5%
5Y2.1%10Y2.1%-0.1%
Compared to industry (Beverages-Brewers)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%1.3%+1.3%
TTM2.6%1.5%+1.1%
YOY3.4%1.8%+1.6%
5Y2.1%1.8%+0.3%
10Y2.1%2.2%-0.1%
1.1.3. Return on Equity

Shows how efficient Heineken Holding NV is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Heineken Holding NV to the Beverages-Brewers industry mean.
  • 13.9% Return on Equity means Heineken Holding NV generated €0.14 for each €1 the owners (shareholders) invested.

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

  • The MRQ is 13.9%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 13.9%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ13.9%TTM13.9%0.0%
TTM13.9%YOY19.4%-5.5%
TTM13.9%5Y11.7%+2.1%
5Y11.7%10Y12.4%-0.7%
Compared to industry (Beverages-Brewers)
PeriodCompanyIndustry (mean)+/- 
MRQ13.9%3.2%+10.7%
TTM13.9%3.7%+10.2%
YOY19.4%3.5%+15.9%
5Y11.7%3.3%+8.4%
10Y12.4%3.6%+8.8%

1.2. Operating Efficiency of Heineken Holding NV.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Heineken Holding NV is operating .

  • Measures how much profit Heineken Holding NV 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 Heineken Holding NV to the Beverages-Brewers 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 Heineken Holding NV:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY13.8%-13.8%
TTM-5Y10.8%-10.8%
5Y10.8%10Y13.2%-2.5%
Compared to industry (Beverages-Brewers)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.4%-5.4%
TTM-6.7%-6.7%
YOY13.8%9.0%+4.8%
5Y10.8%7.7%+3.1%
10Y13.2%8.1%+5.1%
1.2.2. Operating Ratio

Measures how efficient Heineken Holding NV is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Beverages-Brewers industry mean).
  • An Operation Ratio of 1.50 means that the operating costs are €1.50 for each €1 in net sales.

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

  • The MRQ is 1.504. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.504. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.504TTM1.5040.000
TTM1.504YOY1.482+0.022
TTM1.5045Y1.385+0.120
5Y1.38510Y1.339+0.046
Compared to industry (Beverages-Brewers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5041.412+0.092
TTM1.5041.394+0.110
YOY1.4821.359+0.123
5Y1.3851.363+0.022
10Y1.3391.119+0.220

1.3. Liquidity of Heineken Holding NV.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Heineken Holding NV is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Beverages-Brewers industry mean).
  • A Current Ratio of 0.78 means the company has €0.78 in assets for each €1 in short-term debts.

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

  • The MRQ is 0.776. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.776. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.776TTM0.7760.000
TTM0.776YOY0.792-0.016
TTM0.7765Y0.791-0.015
5Y0.79110Y0.769+0.022
Compared to industry (Beverages-Brewers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7760.985-0.209
TTM0.7761.065-0.289
YOY0.7921.112-0.320
5Y0.7911.138-0.347
10Y0.7690.935-0.166
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Heineken Holding NV to the Beverages-Brewers industry mean.
  • A Quick Ratio of 0.22 means the company can pay off €0.22 for each €1 in debt (using most liquid assets).

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

  • The MRQ is 0.220. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.220. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.220TTM0.2200.000
TTM0.220YOY0.277-0.057
TTM0.2205Y0.362-0.142
5Y0.36210Y0.412-0.050
Compared to industry (Beverages-Brewers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2200.379-0.159
TTM0.2200.374-0.154
YOY0.2770.432-0.155
5Y0.3620.397-0.035
10Y0.4120.421-0.009

1.4. Solvency of Heineken Holding NV.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Heineken Holding NV assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Heineken Holding NV to Beverages-Brewers industry mean.
  • A Debt to Asset Ratio of 0.58 means that Heineken Holding NV assets are financed with 58.2% credit (debt) and the remaining percentage (100% - 58.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.582. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.582. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.582TTM0.5820.000
TTM0.582YOY0.597-0.015
TTM0.5825Y0.699-0.118
5Y0.69910Y0.724-0.025
Compared to industry (Beverages-Brewers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5820.526+0.056
TTM0.5820.528+0.054
YOY0.5970.528+0.069
5Y0.6990.521+0.178
10Y0.7240.489+0.235
1.4.2. Debt to Equity Ratio

Measures if Heineken Holding NV is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Heineken Holding NV to the Beverages-Brewers industry mean.
  • A Debt to Equity ratio of 314.5% means that company has €3.14 debt for each €1 in shareholders equity.

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

  • The MRQ is 3.145. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.145. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.145TTM3.1450.000
TTM3.145YOY3.392-0.247
TTM3.1455Y4.090-0.946
5Y4.09010Y4.277-0.186
Compared to industry (Beverages-Brewers)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1451.118+2.027
TTM3.1451.134+2.011
YOY3.3921.203+2.189
5Y4.0901.123+2.967
10Y4.2771.054+3.223

2. Market Valuation of Heineken Holding NV

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every €1 in earnings Heineken Holding NV generates.

  • Above 15 is considered overpriced but always compare Heineken Holding NV to the Beverages-Brewers industry mean.
  • A PE ratio of 15.42 means the investor is paying €15.42 for every €1 in earnings.

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

  • The EOD is 16.999. Very good. +2
  • The MRQ is 15.416. Very good. +2
  • The TTM is 15.416. Very good. +2
Trends
Current periodCompared to+/- 
EOD16.999MRQ15.416+1.583
MRQ15.416TTM15.4160.000
TTM15.416YOY14.035+1.380
TTM15.4165Y-28.627+44.043
5Y-28.62710Y-3.418-25.209
Compared to industry (Beverages-Brewers)
PeriodCompanyIndustry (mean)+/- 
EOD16.99924.253-7.254
MRQ15.41634.790-19.374
TTM15.41620.101-4.685
YOY14.03525.298-11.263
5Y-28.62736.261-64.888
10Y-3.41849.202-52.620
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Heineken Holding NV.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Heineken Holding NV:

  • The MRQ is 19.071. Seems overpriced? -1
  • The TTM is 19.071. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ19.071TTM19.0710.000
TTM19.071YOY0.766+18.304
TTM19.0715Y476.401-457.330
5Y476.40110Y250.773+225.628
Compared to industry (Beverages-Brewers)
PeriodCompanyIndustry (mean)+/- 
MRQ19.07123.348-4.277
TTM19.07147.277-28.206
YOY0.76644.346-43.580
5Y476.401150.702+325.699
10Y250.773224.816+25.957

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Heineken Holding NV is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Beverages-Brewers industry mean).
  • A PB ratio of 0.94 means the investor is paying €0.94 for each €1 in book value.

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

  • The EOD is 1.041. Good. +1
  • The MRQ is 0.944. Very good. +2
  • The TTM is 0.944. Very good. +2
Trends
Current periodCompared to+/- 
EOD1.041MRQ0.944+0.097
MRQ0.944TTM0.9440.000
TTM0.944YOY1.185-0.240
TTM0.9445Y1.940-0.996
5Y1.94010Y2.136-0.195
Compared to industry (Beverages-Brewers)
PeriodCompanyIndustry (mean)+/- 
EOD1.0412.268-1.227
MRQ0.9442.361-1.417
TTM0.9442.294-1.350
YOY1.1852.301-1.116
5Y1.9402.077-0.137
10Y2.1362.575-0.439
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Heineken Holding NV compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--7.7927.7920%18.477-58%10.640-27%3.187+144%
Book Value Growth--1.1131.1130%1.369-19%1.296-14%1.102+1%
Book Value Per Share--76.28476.2840%68.493+11%49.562+54%40.716+87%
Book Value Per Share Growth--1.1141.1140%1.369-19%1.295-14%1.102+1%
Current Ratio--0.7760.7760%0.792-2%0.791-2%0.769+1%
Debt To Asset Ratio--0.5820.5820%0.597-3%0.699-17%0.724-20%
Debt To Equity Ratio--3.1453.1450%3.392-7%4.090-23%4.277-26%
Dividend Per Share--3.8253.8250%2.768+38%3.492+10%3.138+22%
Dividend Per Share Growth--1.3821.3820%0.982+41%1.177+17%1.278+8%
Eps--4.6744.6740%5.782-19%3.449+36%3.171+47%
Eps Growth--0.8080.8080%18.311-96%4.228-81%2.604-69%
Free Cash Flow Per Share--8.6488.6480%8.984-4%7.746+12%6.925+25%
Free Cash Flow Per Share Growth--0.9630.9630%1.728-44%1.091-12%1.077-11%
Free Cash Flow To Equity Per Share--8.6488.6480%-1.040+112%5.222+66%3.221+168%
Free Cash Flow To Equity Per Share Growth--10.31910.3190%-0.109+101%2.920+253%1.785+478%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--79.898--------
Intrinsic Value_10Y_min--61.644--------
Intrinsic Value_1Y_max--7.713--------
Intrinsic Value_1Y_min--6.805--------
Intrinsic Value_3Y_max--23.398--------
Intrinsic Value_3Y_min--20.025--------
Intrinsic Value_5Y_max--39.353--------
Intrinsic Value_5Y_min--32.679--------
Net Profit Margin--0.0470.0470%0.076-38%0.041+14%0.041+14%
Operating Margin----0%0.138-100%0.108-100%0.132-100%
Operating Ratio--1.5041.5040%1.482+2%1.385+9%1.339+12%
Pb Ratio1.041+9%0.9440.9440%1.185-20%1.940-51%2.136-56%
Pe Ratio16.999+9%15.41615.4160%14.035+10%-28.627+286%-3.418+122%
Peg Ratio--19.07119.0710%0.766+2388%476.401-96%250.773-92%
Price Per Share79.450+9%72.05072.0500%81.150-11%78.080-8%70.795+2%
Price To Total Gains Ratio6.839+9%6.2026.2020%3.820+62%7.630-19%14.367-57%
Profit Growth--0.8080.8080%18.304-96%4.226-81%2.603-69%
Quick Ratio--0.2200.2200%0.277-21%0.362-39%0.412-47%
Return On Assets--0.0260.0260%0.034-25%0.021+24%0.021+20%
Return On Equity--0.1390.1390%0.194-28%0.117+18%0.124+12%
Revenue Growth--1.3091.3090%1.113+18%1.070+22%1.052+24%
Total Gains Per Share--11.61611.6160%21.245-45%14.132-18%6.326+84%
Total Gains Per Share Growth--0.5470.5470%0.849-36%1.752-69%1.457-62%
Usd Book Value--23487280000.00023487280000.0000%21108550000.000+11%15268232100.000+54%12540407400.000+87%
Usd Book Value Change Per Share--8.3498.3490%19.798-58%11.401-27%3.415+144%
Usd Book Value Per Share--81.73981.7390%73.390+11%53.106+54%43.628+87%
Usd Dividend Per Share--4.0984.0980%2.965+38%3.742+10%3.363+22%
Usd Eps--5.0085.0080%6.195-19%3.696+36%3.398+47%
Usd Free Cash Flow--2662677500.0002662677500.0000%2768756000.000-4%2386016200.000+12%2132606450.000+25%
Usd Free Cash Flow Per Share--9.2669.2660%9.626-4%8.300+12%7.420+25%
Usd Free Cash Flow To Equity Per Share--9.2669.2660%-1.114+112%5.595+66%3.451+168%
Usd Price Per Share85.131+9%77.20277.2020%86.952-11%83.663-8%75.856+2%
Usd Profit--1439024500.0001439024500.0000%1781904500.000-19%1062285100.000+35%976457950.000+47%
Usd Revenue--30772408500.00030772408500.0000%23509781500.000+31%25037311900.000+23%23382808750.000+32%
Usd Total Gains Per Share--12.44712.4470%22.764-45%15.143-18%6.778+84%
 EOD+2 -3MRQTTM+0 -0YOY+16 -265Y+25 -1710Y+32 -10

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1516.999
Price to Book Ratio (EOD)Between0-11.041
Net Profit Margin (MRQ)Greater than00.047
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.220
Current Ratio (MRQ)Greater than10.776
Debt to Asset Ratio (MRQ)Less than10.582
Debt to Equity Ratio (MRQ)Less than13.145
Return on Equity (MRQ)Greater than0.150.139
Return on Assets (MRQ)Greater than0.050.026
Total2/10 (20.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose80.150
Total1/1 (100.0%)



Latest Balance Sheet

Balance Sheet of 2022-12-31. Currency in EUR. All numbers in thousands.

Summary
Total Assets52,406,000
Total Liabilities30,486,000
Total Stockholder Equity9,694,000
 As reported
Total Liabilities 30,486,000
Total Stockholder Equity+ 9,694,000
Total Assets = 52,406,000

Assets

Total Assets52,406,000
Total Current Assets11,015,000
Long-term Assets11,015,000
Total Current Assets
Cash And Cash Equivalents 2,765,000
Net Receivables 3,120,000
Inventory 3,250,000
Total Current Assets  (as reported)11,015,000
Total Current Assets  (calculated)9,135,000
+/- 1,880,000
Long-term Assets
Goodwill 12,250,000
Intangible Assets 9,158,000
Long-term Assets Other 1,230,000
Long-term Assets  (as reported)41,391,000
Long-term Assets  (calculated)22,638,000
+/- 18,753,000

Liabilities & Shareholders' Equity

Total Current Liabilities14,190,000
Long-term Liabilities16,296,000
Total Stockholder Equity9,694,000
Total Current Liabilities
Short Long Term Debt 3,148,000
Accounts payable 5,852,000
Other Current Liabilities 545,000
Total Current Liabilities  (as reported)14,190,000
Total Current Liabilities  (calculated)9,545,000
+/- 4,645,000
Long-term Liabilities
Long term Debt 11,988,000
Capital Lease Obligations Min Short Term Debt1,241,000
Long-term Liabilities Other 116,000
Long-term Liabilities  (as reported)16,296,000
Long-term Liabilities  (calculated)13,345,000
+/- 2,951,000
Total Stockholder Equity
Retained Earnings 9,166,000
Total Stockholder Equity (as reported)9,694,000
Total Stockholder Equity (calculated)9,166,000
+/- 528,000
Other
Capital Stock461,000
Common Stock Shares Outstanding 287,346
Net Debt 12,371,000
Net Invested Capital 24,830,000
Net Working Capital -3,175,000



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312004-12-312003-12-312002-12-312001-12-312000-12-31
> Total Assets 
6,289,000
7,217,000
7,781,000
10,898,000
10,418,000
11,829,000
12,997,000
12,968,000
20,563,000
20,180,000
26,549,000
27,127,000
35,979,000
33,337,000
34,830,000
40,122,000
39,321,000
41,034,000
42,151,000
46,504,000
42,632,000
48,850,000
52,406,000
52,406,00048,850,00042,632,00046,504,00042,151,00041,034,00039,321,00040,122,00034,830,00033,337,00035,979,00027,127,00026,549,00020,180,00020,563,00012,968,00012,997,00011,829,00010,418,00010,898,0007,781,0007,217,0006,289,000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
5,495,000
6,086,000
8,322,000
8,137,000
8,248,000
9,125,000
8,419,000
9,020,000
9,578,000
11,015,000
11,015,0009,578,0009,020,0008,419,0009,125,0008,248,0008,137,0008,322,0006,086,0005,495,0000000000000000
       Cash And Cash Equivalents 
260,000
362,000
324,000
494,000
628,000
585,000
1,374,000
715,000
698,000
520,000
610,000
813,000
1,037,000
1,290,000
668,000
3,232,000
3,035,000
2,442,000
2,903,000
1,821,000
4,000,000
3,248,000
2,765,000
2,765,0003,248,0004,000,0001,821,0002,903,0002,442,0003,035,0003,232,000668,0001,290,0001,037,000813,000610,000520,000698,000715,0001,374,000585,000628,000494,000324,000362,000260,000
       Short-term Investments 
564,000
813,000
454,000
922,000
76,000
23,000
12,000
15,000
14,000
15,000
17,000
14,000
11,000
11,000
13,000
16,000
0
0
0
0
0
0
0
000000016,00013,00011,00011,00014,00017,00015,00014,00015,00012,00023,00076,000922,000454,000813,000564,000
       Net Receivables 
900,000
1,042,000
1,110,000
1,226,000
1,164,000
1,682,000
1,779,000
1,873,000
2,401,000
2,261,000
2,263,000
2,223,000
2,500,000
2,382,000
2,644,000
2,873,000
3,051,000
3,341,000
3,484,000
3,861,000
2,578,000
3,351,000
3,120,000
3,120,0003,351,0002,578,0003,861,0003,484,0003,341,0003,051,0002,873,0002,644,0002,382,0002,500,0002,223,0002,263,0002,261,0002,401,0001,873,0001,779,0001,682,0001,164,0001,226,0001,110,0001,042,000900,000
       Other Current Assets 
124,000
150,000
160,000
154,000
145,000
105,000
179,000
234,000
390,000
347,000
222,000
306,000
393,000
300,000
1,127,000
123,000
105,000
252,000
436,000
139,000
101,000
133,000
0
0133,000101,000139,000436,000252,000105,000123,0001,127,000300,000393,000306,000222,000347,000390,000234,000179,000105,000145,000154,000160,000150,000124,000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
31,184,000
32,786,000
32,886,000
38,085,000
33,612,000
39,272,000
41,391,000
41,391,00039,272,00033,612,00038,085,00032,886,00032,786,00031,184,0000000000000000000
       Property Plant Equipment 
3,276,000
3,614,000
4,094,000
4,995,000
5,127,000
5,067,000
4,944,000
5,362,000
6,314,000
6,017,000
7,687,000
7,860,000
8,792,000
8,454,000
8,718,000
9,552,000
9,232,000
11,117,000
11,359,000
13,269,000
11,551,000
12,401,000
0
012,401,00011,551,00013,269,00011,359,00011,117,0009,232,0009,552,0008,718,0008,454,0008,792,0007,860,0007,687,0006,017,0006,314,0005,362,0004,944,0005,067,0005,127,0004,995,0004,094,0003,614,0003,276,000
       Goodwill 
0
0
0
1,093,000
1,673,000
2,138,000
2,195,000
2,292,000
5,393,000
5,433,000
7,313,000
7,530,000
10,780,000
10,016,000
10,396,000
11,324,000
11,029,000
11,205,000
11,194,000
11,465,000
10,678,000
11,810,000
12,250,000
12,250,00011,810,00010,678,00011,465,00011,194,00011,205,00011,029,00011,324,00010,396,00010,016,00010,780,0007,530,0007,313,0005,433,0005,393,0002,292,0002,195,0002,138,0001,673,0001,093,000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
2,134,000
2,289,000
2,273,000
2,593,000
2,322,000
2,522,000
5,276,000
0
0
0
0005,276,0002,522,0002,322,0002,593,0002,273,0002,289,0002,134,0000000000000000
       Intangible Assets 
0
0
0
1,093,000
1,673,000
2,350,000
2,416,000
2,541,000
7,109,000
7,135,000
10,890,000
10,835,000
17,725,000
15,934,000
16,341,000
18,183,000
6,395,000
6,465,000
6,265,000
6,304,000
5,089,000
8,952,000
9,158,000
9,158,0008,952,0005,089,0006,304,0006,265,0006,465,0006,395,00018,183,00016,341,00015,934,00017,725,00010,835,00010,890,0007,135,0007,109,0002,541,0002,416,0002,350,0001,673,0001,093,000000
       Other Assets 
0
13,000
39,000
58,000
64,000
316,000
428,000
555,000
705,000
896,000
1,332,000
1,691,000
1,644,000
1,320,000
1,314,000
958,000
1,935,000
1,677,000
1,686,000
1,771,000
1,740,000
1,826,000
0
01,826,0001,740,0001,771,0001,686,0001,677,0001,935,000958,0001,314,0001,320,0001,644,0001,691,0001,332,000896,000705,000555,000428,000316,00064,00058,00039,00013,0000
> Total Liabilities 
3,769,000
4,078,000
4,845,000
6,999,000
6,556,000
7,315,000
7,477,000
7,022,000
15,811,000
14,533,000
16,032,000
17,035,000
23,217,000
20,981,000
21,378,000
33,372,000
32,723,000
34,401,000
34,909,000
38,511,000
28,240,000
29,150,000
30,486,000
30,486,00029,150,00028,240,00038,511,00034,909,00034,401,00032,723,00033,372,00021,378,00020,981,00023,217,00017,035,00016,032,00014,533,00015,811,0007,022,0007,477,0007,315,0006,556,0006,999,0004,845,0004,078,0003,769,000
   > Total Current Liabilities 
1,892,000
2,235,000
2,649,000
2,911,000
2,666,000
3,752,000
4,008,000
4,193,000
5,058,000
5,356,000
5,623,000
6,159,000
7,800,000
8,003,000
8,532,000
10,924,000
10,397,000
10,458,000
10,429,000
12,307,000
10,868,000
12,094,000
14,190,000
14,190,00012,094,00010,868,00012,307,00010,429,00010,458,00010,397,00010,924,0008,532,0008,003,0007,800,0006,159,0005,623,0005,356,0005,058,0004,193,0004,008,0003,752,0002,666,0002,911,0002,649,0002,235,0001,892,000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
12,226,000
1,102,000
2,950,000
2,291,000
1,914,000
1,333,000
1,827,000
0
0
0
0001,827,0001,333,0001,914,0002,291,0002,950,0001,102,00012,226,0000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
12,226,000
1,102,000
802,000
3,028,000
2,563,000
2,358,000
3,431,000
3,317,000
2,977,000
3,148,000
3,148,0002,977,0003,317,0003,431,0002,358,0002,563,0003,028,000802,0001,102,00012,226,0000000000000000
       Accounts payable 
529,000
620,000
629,000
745,000
780,000
1,049,000
1,039,000
1,170,000
1,570,000
1,361,000
1,660,000
2,009,000
2,244,000
2,140,000
2,339,000
2,797,000
2,934,000
3,430,000
4,016,000
4,720,000
3,663,000
4,631,000
5,852,000
5,852,0004,631,0003,663,0004,720,0004,016,0003,430,0002,934,0002,797,0002,339,0002,140,0002,244,0002,009,0001,660,0001,361,0001,570,0001,170,0001,039,0001,049,000780,000745,000629,000620,000529,000
       Other Current Liabilities 
1,131,000
1,286,000
1,242,000
1,313,000
935,000
1,643,000
1,728,000
1,868,000
2,519,000
2,694,000
2,969,000
2,962,000
3,502,000
3,490,000
3,927,000
2,000,000
2,421,000
2,304,000
2,557,000
2,368,000
2,206,000
2,380,000
545,000
545,0002,380,0002,206,0002,368,0002,557,0002,304,0002,421,0002,000,0003,927,0003,490,0003,502,0002,962,0002,969,0002,694,0002,519,0001,868,0001,728,0001,643,000935,0001,313,0001,242,0001,286,0001,131,000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,351,000
16,055,000
15,966,000
16,886,000
17,372,000
17,056,000
16,296,000
16,296,00017,056,00017,372,00016,886,00015,966,00016,055,00014,351,0000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,658,000
10,920,000
12,166,000
12,628,000
13,366,000
0
0
0
00013,366,00012,628,00012,166,00010,920,00010,658,000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
-12,226,000
-1,102,000
-2,950,000
-2,291,000
-1,914,000
-1,333,000
-569,000
1,199,000
1,106,000
1,241,000
1,241,0001,106,0001,199,000-569,000-1,333,000-1,914,000-2,291,000-2,950,000-1,102,000-12,226,0000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
168,000
153,000
131,000
141,000
116,000
116,000141,000131,000153,000168,000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,819,000
2,018,000
1,764,000
1,795,000
0
0
0
0
0
000001,795,0001,764,0002,018,0001,819,00000000000000000
> Total Stockholder Equity
1,198,000
1,379,000
1,272,000
1,584,000
1,690,000
1,985,000
2,507,000
2,707,000
2,241,000
2,682,000
4,702,000
4,804,000
5,766,000
5,620,000
6,125,000
6,750,000
6,598,000
6,633,000
7,242,000
7,993,000
6,604,000
8,593,000
9,694,000
9,694,0008,593,0006,604,0007,993,0007,242,0006,633,0006,598,0006,750,0006,125,0005,620,0005,766,0004,804,0004,702,0002,682,0002,241,0002,707,0002,507,0001,985,0001,690,0001,584,0001,272,0001,379,0001,198,000
   Common Stock
356,000
392,000
392,000
392,000
392,000
392,000
392,000
392,000
392,000
392,000
461,000
461,000
461,000
461,000
461,000
461,000
461,000
461,000
461,000
461,000
461,000
461,000
0
0461,000461,000461,000461,000461,000461,000461,000461,000461,000461,000461,000461,000392,000392,000392,000392,000392,000392,000392,000392,000392,000356,000
   Retained Earnings Total Equity00000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,257,000
1,257,000
1,257,000
1,257,000
1,257,000
0
0
0
0001,257,0001,257,0001,257,0001,257,0001,257,000000000000000000
   Treasury Stock00000000000000000000000
   Other Stockholders Equity 0-1,959,000-2,440,000-1,359,000-1,497,000-1,349,000-788,000-532,000-550,000-811,0000000000000000



Balance Sheet

Currency in EUR. All numbers in thousands.




Cash Flow

Currency in EUR. All numbers in thousands.




Income Statement

Currency in EUR. All numbers in thousands.