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

Ibersol SGPS
Buy, Hold or Sell?

Let's analyze Ibersol together

I guess you are interested in Ibersol SGPS. 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 Ibersol SGPS. 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 Ibersol SGPS

I send you an email if I find something interesting about Ibersol SGPS.

1. Quick Overview

1.1. Quick analysis of Ibersol (30 sec.)










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

How much money do you get?

How much money do you get?
€0.00
When do you have the money?
1 year
How often do you get paid?
70.0%

What is your share worth?

Current worth
€8.23
Expected worth in 1 year
€8.12
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
€-0.11
Return On Investment
-1.5%

For what price can you sell your share?

Current Price per Share
€7.50
Expected price per share
€7.3 - €7.62
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ibersol (5 min.)




Live pricePrice per Share (EOD)
€7.50
Intrinsic Value Per Share
€7.50 - €18.85
Total Value Per Share
€15.73 - €27.08

2.2. Growth of Ibersol (5 min.)




Is Ibersol growing?

Current yearPrevious yearGrowGrow %
How rich?$355.3m$360.1m$11.2m3.0%

How much money is Ibersol making?

Current yearPrevious yearGrowGrow %
Making money$4.3m$42.2m-$37.8m-864.2%
Net Profit Margin3.7%58.9%--

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

2.3. Financial Health of Ibersol (5 min.)




2.4. Comparing to competitors in the Restaurants industry (5 min.)




  Industry Rankings (Restaurants)  


Richest
#42 / 172

Most Revenue
#84 / 172

Most Profit
#67 / 172
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Ibersol is €7.5. 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 Ibersol.
  • 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 Ibersol, 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 €8.23. Based on the TTM, the Book Value Change Per Share is €-0.03 per quarter. Based on the YOY, the Book Value Change Per Share is €0.73 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 €0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Ibersol.

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 Eps0.081.1%0.111.4%0.081.1%0.030.4%0.081.0%
Usd Book Value Change Per Share-0.50-6.6%-0.03-0.4%0.7710.3%0.182.4%0.141.9%
Usd Dividend Per Share0.000.0%0.000.0%0.7510.0%0.182.4%0.111.5%
Usd Total Gains Per Share-0.50-6.6%-0.03-0.4%1.5220.2%0.364.7%0.253.4%
Usd Price Per Share7.21-7.18-6.37-6.44-8.32-
Price to Earnings Ratio22.80-21.61-19.01-7.25-17.99-
Price-to-Total Gains Ratio-14.56--0.89--136.48--23.84-69.06-
Price to Book Ratio0.83-0.79-0.76-1.11-1.80-
Price-to-Total Gains Ratio-14.56--0.89--136.48--23.84-69.06-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share7.92825
Number of shares126
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.18
Usd Book Value Change Per Share-0.030.18
Usd Total Gains Per Share-0.030.36
Gains per Quarter (126 shares)-3.8144.75
Gains per Year (126 shares)-15.22178.99
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-15-259089169
20-30-40180178348
30-46-55270267527
40-61-70360356706
50-76-85450445885
60-91-1005405341064
70-107-1156306231243
80-122-1307207121422
90-137-1458108011601
100-152-1609008901780

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%13.07.00.065.0%32.08.00.080.0%72.08.02.087.8%
Book Value Change Per Share2.02.00.050.0%8.04.00.066.7%10.010.00.050.0%27.013.00.067.5%65.017.00.079.3%
Dividend per Share0.00.04.00.0%8.00.04.066.7%10.00.010.050.0%28.00.012.070.0%55.00.027.067.1%
Total Gains per Share2.02.00.050.0%9.03.00.075.0%11.09.00.055.0%31.09.00.077.5%72.010.00.087.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Ibersol SGPS 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---0.469-0.029-94%0.730-164%0.167-380%0.132-455%
Book Value Per Share--8.2358.571-4%8.127+1%6.052+36%4.993+65%
Current Ratio--1.4821.635-9%1.978-25%1.119+32%0.626+137%
Debt To Asset Ratio--0.5070.489+4%0.472+7%0.633-20%0.582-13%
Debt To Equity Ratio--1.0270.957+7%0.956+7%2.186-53%1.733-41%
Dividend Per Share----0%0.706-100%0.169-100%0.107-100%
Eps--0.0750.101-26%0.079-6%0.030+152%0.074+2%
Free Cash Flow Per Share--0.4930.250+97%0.330+49%0.256+93%0.247+99%
Free Cash Flow To Equity Per Share--0.4930.250+97%-1.213+346%-0.169+134%0.066+645%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--18.847--------
Intrinsic Value_10Y_min--7.497--------
Intrinsic Value_1Y_max--1.288--------
Intrinsic Value_1Y_min--0.955--------
Intrinsic Value_3Y_max--4.329--------
Intrinsic Value_3Y_min--2.710--------
Intrinsic Value_5Y_max--7.920--------
Intrinsic Value_5Y_min--4.277--------
Market Cap306178500.000+9%278418316.000278328219.100+0%253135479.145+10%251864666.365+11%322767040.489-14%
Net Profit Margin--0.0270.037-26%0.589-95%0.087-68%0.072-62%
Operating Margin----0%0.022-100%-0.0110%0.012-100%
Operating Ratio--1.5031.433+5%1.236+22%1.479+2%1.250+20%
Pb Ratio0.911+9%0.8280.793+4%0.761+9%1.113-26%1.800-54%
Pe Ratio25.074+9%22.80021.606+6%19.007+20%7.252+214%17.992+27%
Price Per Share7.500+9%6.8206.790+0%6.025+13%6.096+12%7.869-13%
Price To Free Cash Flow Ratio3.804+9%3.4592.516+38%0.918+277%1.795+93%5.504-37%
Price To Total Gains Ratio-16.007-10%-14.556-0.889-94%-136.479+838%-23.841+64%69.065-121%
Quick Ratio--0.0470.173-73%0.239-80%0.196-76%0.175-73%
Return On Assets--0.0040.006-26%0.061-93%0.014-68%0.014-68%
Return On Equity--0.0090.012-23%0.109-92%0.017-47%0.024-62%
Total Gains Per Share---0.469-0.029-94%1.437-133%0.336-239%0.239-296%
Usd Book Value--355376261.727371409180.618-4%360147455.886-1%264696460.167+34%217231856.650+64%
Usd Book Value Change Per Share---0.495-0.030-94%0.772-164%0.177-380%0.140-455%
Usd Book Value Per Share--8.7059.060-4%8.591+1%6.397+36%5.278+65%
Usd Dividend Per Share----0%0.747-100%0.179-100%0.113-100%
Usd Eps--0.0790.107-26%0.084-6%0.031+152%0.078+2%
Usd Free Cash Flow--21269336.15210847587.308+96%14675388.163+45%11177826.986+90%10751209.836+98%
Usd Free Cash Flow Per Share--0.5210.264+97%0.349+49%0.270+93%0.262+99%
Usd Free Cash Flow To Equity Per Share--0.5210.264+97%-1.282+346%-0.178+134%0.070+645%
Usd Market Cap323661292.350+9%294316001.844294220760.411+0%267589515.004+10%266246138.814+11%341197038.501-14%
Usd Price Per Share7.928+9%7.2097.178+0%6.369+13%6.444+12%8.319-13%
Usd Profit--3227111.7094383287.349-26%42265377.334-92%9164677.501-65%7120033.835-55%
Usd Revenue--117472514.493114929503.728+2%80909366.858+45%100076294.167+17%95818880.313+23%
Usd Total Gains Per Share---0.495-0.030-94%1.519-133%0.355-239%0.253-296%
 EOD+3 -5MRQTTM+9 -23YOY+12 -235Y+19 -1510Y+17 -18

3.3 Fundamental Score

Let's check the fundamental score of Ibersol SGPS based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1525.074
Price to Book Ratio (EOD)Between0-10.911
Net Profit Margin (MRQ)Greater than00.027
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.047
Current Ratio (MRQ)Greater than11.482
Debt to Asset Ratio (MRQ)Less than10.507
Debt to Equity Ratio (MRQ)Less than11.027
Return on Equity (MRQ)Greater than0.150.009
Return on Assets (MRQ)Greater than0.050.004
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Ibersol SGPS based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5058.588
Ma 20Greater thanMa 507.437
Ma 50Greater thanMa 1007.319
Ma 100Greater thanMa 2007.231
OpenGreater thanClose7.400
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Ibersol SGPS

Ibersol, S.G.P.S., S.A., through its subsidiaries, operates a network of restaurants in Portugal, Spain, and Angola. It operates restaurants under the Pizza Hut, Pasta Caffé, Pans & Company, Ribs, FrescCo, SantaMaría, Kentucky Fried Chicken, Burger King, Pans Café, Pizza Móvil, Miit, Taco Bell, Sol, Silva Carvalho Catering and Palace Catering, Goto Café, and other brands. The company was incorporated in 1985 and is headquartered in Porto, Portugal. Ibersol, S.G.P.S., S.A. is a subsidiary of ATPS - SGPS, S.A.

Fundamental data was last updated by Penke on 2024-11-12 18:39:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is 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 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 cheap.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is cheap.
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 Ibersol earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Ibersol to the Restaurants industry mean.
  • A Net Profit Margin of 2.7% means that €0.03 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Ibersol SGPS:

  • The MRQ is 2.7%. The company is making a profit. +1
  • The TTM is 3.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.7%TTM3.7%-1.0%
TTM3.7%YOY58.9%-55.1%
TTM3.7%5Y8.7%-5.0%
5Y8.7%10Y7.2%+1.5%
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%2.4%+0.3%
TTM3.7%2.5%+1.2%
YOY58.9%2.9%+56.0%
5Y8.7%0.1%+8.6%
10Y7.2%1.4%+5.8%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Ibersol to the Restaurants industry mean.
  • 0.4% Return on Assets means that Ibersol generated €0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Ibersol SGPS:

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.6%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.6%-0.2%
TTM0.6%YOY6.1%-5.5%
TTM0.6%5Y1.4%-0.8%
5Y1.4%10Y1.4%0.0%
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%0.8%-0.4%
TTM0.6%0.9%-0.3%
YOY6.1%1.1%+5.0%
5Y1.4%0.4%+1.0%
10Y1.4%0.6%+0.8%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Ibersol to the Restaurants industry mean.
  • 0.9% Return on Equity means Ibersol generated €0.01 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Ibersol SGPS:

  • The MRQ is 0.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM1.2%-0.3%
TTM1.2%YOY10.9%-9.7%
TTM1.2%5Y1.7%-0.5%
5Y1.7%10Y2.4%-0.7%
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%2.7%-1.8%
TTM1.2%2.6%-1.4%
YOY10.9%2.9%+8.0%
5Y1.7%-+1.7%
10Y2.4%1.3%+1.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Ibersol SGPS.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ibersol is operating .

  • Measures how much profit Ibersol 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 Ibersol to the Restaurants 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 Ibersol SGPS:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY2.2%-2.2%
TTM-5Y-1.1%+1.1%
5Y-1.1%10Y1.2%-2.2%
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.2%-5.2%
TTM-5.3%-5.3%
YOY2.2%5.2%-3.0%
5Y-1.1%2.2%-3.3%
10Y1.2%3.8%-2.6%
4.3.2.2. Operating Ratio

Measures how efficient Ibersol is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Restaurants 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 Ibersol SGPS:

  • The MRQ is 1.503. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.433. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.503TTM1.433+0.070
TTM1.433YOY1.236+0.197
TTM1.4335Y1.479-0.046
5Y1.47910Y1.250+0.230
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5031.036+0.467
TTM1.4331.019+0.414
YOY1.2361.049+0.187
5Y1.4791.096+0.383
10Y1.2501.048+0.202
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Ibersol SGPS.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Restaurants industry mean).
  • A Current Ratio of 1.48 means the company has €1.48 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Ibersol SGPS:

  • The MRQ is 1.482. The company is just able to pay all its short-term debts.
  • The TTM is 1.635. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.482TTM1.635-0.153
TTM1.635YOY1.978-0.343
TTM1.6355Y1.119+0.516
5Y1.11910Y0.626+0.493
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4820.719+0.763
TTM1.6350.760+0.875
YOY1.9780.857+1.121
5Y1.1190.906+0.213
10Y0.6261.026-0.400
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Ibersol to the Restaurants industry mean.
  • A Quick Ratio of 0.05 means the company can pay off €0.05 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Ibersol SGPS:

  • The MRQ is 0.047. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.173. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.047TTM0.173-0.126
TTM0.173YOY0.239-0.066
TTM0.1735Y0.196-0.023
5Y0.19610Y0.175+0.022
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0470.313-0.266
TTM0.1730.341-0.168
YOY0.2390.467-0.228
5Y0.1960.511-0.315
10Y0.1750.651-0.476
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Ibersol SGPS.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Ibersol to Restaurants industry mean.
  • A Debt to Asset Ratio of 0.51 means that Ibersol assets are financed with 50.7% credit (debt) and the remaining percentage (100% - 50.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Ibersol SGPS:

  • The MRQ is 0.507. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.489. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.507TTM0.489+0.018
TTM0.489YOY0.472+0.017
TTM0.4895Y0.633-0.144
5Y0.63310Y0.582+0.051
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5070.697-0.190
TTM0.4890.697-0.208
YOY0.4720.685-0.213
5Y0.6330.683-0.050
10Y0.5820.592-0.010
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Ibersol to the Restaurants industry mean.
  • A Debt to Equity ratio of 102.7% means that company has €1.03 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Ibersol SGPS:

  • The MRQ is 1.027. The company is able to pay all its debts with equity. +1
  • The TTM is 0.957. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ1.027TTM0.957+0.070
TTM0.957YOY0.956+0.001
TTM0.9575Y2.186-1.229
5Y2.18610Y1.733+0.453
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0271.686-0.659
TTM0.9571.698-0.741
YOY0.9561.810-0.854
5Y2.1861.931+0.255
10Y1.7331.648+0.085
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 Ibersol generates.

  • Above 15 is considered overpriced but always compare Ibersol to the Restaurants industry mean.
  • A PE ratio of 22.80 means the investor is paying €22.80 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Ibersol SGPS:

  • The EOD is 25.074. Based on the earnings, the company is overpriced. -1
  • The MRQ is 22.800. Based on the earnings, the company is fair priced.
  • The TTM is 21.606. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD25.074MRQ22.800+2.273
MRQ22.800TTM21.606+1.194
TTM21.606YOY19.007+2.599
TTM21.6065Y7.252+14.355
5Y7.25210Y17.992-10.740
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
EOD25.0749.727+15.347
MRQ22.80011.464+11.336
TTM21.60611.093+10.513
YOY19.00712.481+6.526
5Y7.25210.571-3.319
10Y17.99218.481-0.489
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 Ibersol SGPS:

  • The EOD is 3.804. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 3.459. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 2.516. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD3.804MRQ3.459+0.345
MRQ3.459TTM2.516+0.944
TTM2.516YOY0.918+1.598
TTM2.5165Y1.795+0.721
5Y1.79510Y5.504-3.709
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
EOD3.8044.841-1.037
MRQ3.4596.426-2.967
TTM2.5165.679-3.163
YOY0.9186.591-5.673
5Y1.7954.596-2.801
10Y5.5045.784-0.280
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 Ibersol is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Restaurants industry mean).
  • A PB ratio of 0.83 means the investor is paying €0.83 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Ibersol SGPS:

  • The EOD is 0.911. Based on the equity, the company is cheap. +2
  • The MRQ is 0.828. Based on the equity, the company is cheap. +2
  • The TTM is 0.793. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.911MRQ0.828+0.083
MRQ0.828TTM0.793+0.036
TTM0.793YOY0.761+0.032
TTM0.7935Y1.113-0.321
5Y1.11310Y1.800-0.687
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
EOD0.9111.659-0.748
MRQ0.8281.830-1.002
TTM0.7931.950-1.157
YOY0.7612.331-1.570
5Y1.1132.441-1.328
10Y1.8003.130-1.330
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 2024-06-30. Currency in EUR. All numbers in thousands.

Summary
Total Assets681,489
Total Liabilities345,309
Total Stockholder Equity336,147
 As reported
Total Liabilities 345,309
Total Stockholder Equity+ 336,147
Total Assets = 681,489

Assets

Total Assets681,489
Total Current Assets205,431
Long-term Assets476,058
Total Current Assets
Cash And Cash Equivalents 153,053
Short-term Investments 679
Net Receivables 5,816
Inventory 12,360
Total Current Assets  (as reported)205,431
Total Current Assets  (calculated)171,909
+/- 33,522
Long-term Assets
Property Plant Equipment 353,578
Goodwill 54,392
Intangible Assets 26,819
Long-term Assets  (as reported)476,058
Long-term Assets  (calculated)434,789
+/- 41,269

Liabilities & Shareholders' Equity

Total Current Liabilities138,625
Long-term Liabilities206,683
Total Stockholder Equity336,147
Total Current Liabilities
Short Long Term Debt 11,066
Accounts payable 47,790
Total Current Liabilities  (as reported)138,625
Total Current Liabilities  (calculated)58,856
+/- 79,769
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt237,681
Long-term Liabilities  (as reported)206,683
Long-term Liabilities  (calculated)237,681
+/- 30,998
Total Stockholder Equity
Retained Earnings 285,338
Total Stockholder Equity (as reported)336,147
Total Stockholder Equity (calculated)285,338
+/- 50,809
Other
Capital Stock42,360
Common Stock Shares Outstanding 40,634
Net Invested Capital 356,895
Net Working Capital 66,805
Property Plant and Equipment Gross 681,372



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-30
> Total Assets 
98,448
107,369
112,854
114,136
110,482
112,791
111,269
115,622
107,921
114,286
114,670
114,261
115,683
150,364
183,502
191,634
190,874
193,123
201,346
208,144
208,525
209,902
209,278
212,481
210,836
215,035
215,047
222,148
215,046
217,874
220,854
232,218
225,777
230,255
228,392
227,750
222,990
225,369
229,706
223,983
220,979
219,875
220,469
218,323
205,291
213,078
216,822
219,506
221,802
222,915
230,060
241,317
244,971
249,028
267,332
423,057
414,675
420,833
439,983
436,953
432,844
431,758
438,158
444,250
758,441
767,137
790,279
777,286
765,817
766,281
758,430
728,737
699,318
714,463
722,684
632,354
602,006
616,735
629,209
652,642
635,019
660,171
673,792
712,383
681,084
681,489
681,489681,084712,383673,792660,171635,019652,642629,209616,735602,006632,354722,684714,463699,318728,737758,430766,281765,817777,286790,279767,137758,441444,250438,158431,758432,844436,953439,983420,833414,675423,057267,332249,028244,971241,317230,060222,915221,802219,506216,822213,078205,291218,323220,469219,875220,979223,983229,706225,369222,990227,750228,392230,255225,777232,218220,854217,874215,046222,148215,047215,035210,836212,481209,278209,902208,525208,144201,346193,123190,874191,634183,502150,364115,683114,261114,670114,286107,921115,622111,269112,791110,482114,136112,854107,36998,448
   > 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
0
0
0
0
0
77,255
84,507
84,601
76,707
82,949
98,002
96,540
96,253
114,694
118,399
89,685
73,101
95,556
112,083
140,833
113,895
119,249
325,462
312,167
282,842
234,294
239,518
240,825
214,642
205,431
205,431214,642240,825239,518234,294282,842312,167325,462119,249113,895140,833112,08395,55673,10189,685118,399114,69496,25396,54098,00282,94976,70784,60184,50777,2550000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
37,200
41,780
1,083
34,270
38,783
46,925
38,425
32,613
60,829
61,412
50,550
39,422
59,679
71,969
96,968
64,276
70,903
85,307
231,703
214,428
167,229
171,515
184,657
167,077
153,053
153,053167,077184,657171,515167,229214,428231,70385,30770,90364,27696,96871,96959,67939,42250,55061,41260,82932,61338,42546,92538,78334,2701,08341,78037,2000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
3,966
4,500
40,703
3,062
3,027
5,393
12,917
14,645
13,231
10,129
1,618
28
26
1,061
1,339
1,671
2,162
1,373
592
1,237
684
1,057
995
567
679
6795679951,0576841,2375921,3732,1621,6711,3391,06126281,61810,12913,23114,64512,9175,3933,0273,06240,7034,5003,9660000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
6,395
14,982
5,955
10,311
0
3,278
0
9,767
7,056
9,540
0
7,563
0
13,837
0
12,969
0
10,112
0
7,898
0
10,137
0
10,001
0
0
0
7,859
0
0
0
7,461
0
0
0
5,884
0
0
0
8,256
0
0
0
6,462
323
319
247
6,381
9,000
7,874
7,289
7,831
10,899
8,225
8,878
19,547
26,732
24,129
25,084
17,710
21,318
22,728
24,808
26,671
8,705
9,487
9,378
29,858
33,936
26,040
32,153
23,998
21,462
22,085
23,102
25,122
29,071
26,563
17,904
14,811
45,259
44,466
47,504
5,256
30,748
5,816
5,81630,7485,25647,50444,46645,25914,81117,90426,56329,07125,12223,10222,08521,46223,99832,15326,04033,93629,8589,3789,4878,70526,67124,80822,72821,31817,71025,08424,12926,73219,5478,8788,22510,8997,8317,2897,8749,0006,3812473193236,4620008,2560005,8840007,4610007,85900010,001010,13707,898010,112012,969013,83707,56309,5407,0569,76703,278010,3115,95514,9826,395
       Inventory 
1,947
2,213
2,160
2,570
0
2,531
0
2,657
2,603
2,669
2,719
2,767
2,742
2,906
3,873
3,536
3,515
3,471
3,581
4,077
3,707
3,809
3,812
4,128
3,477
3,373
3,485
4,171
3,800
3,998
4,178
4,169
3,825
3,630
3,912
3,590
3,400
3,399
3,507
3,520
3,358
3,642
3,637
5,032
4,248
4,578
4,942
5,937
5,962
5,883
6,889
7,711
7,147
8,211
8,530
11,547
11,282
10,968
11,936
12,090
10,519
10,827
10,716
11,622
10,716
12,212
12,487
12,015
12,569
12,193
11,797
11,602
10,063
11,469
13,543
15,717
15,356
16,834
16,054
13,084
12,964
12,151
13,537
13,185
12,323
12,360
12,36012,32313,18513,53712,15112,96413,08416,05416,83415,35615,71713,54311,46910,06311,60211,79712,19312,56912,01512,48712,21210,71611,62210,71610,82710,51912,09011,93610,96811,28211,5478,5308,2117,1477,7116,8895,8835,9625,9374,9424,5784,2485,0323,6373,6423,3583,5203,5073,3993,4003,5903,9123,6303,8254,1694,1783,9983,8004,1713,4853,3733,4774,1283,8123,8093,7074,0773,5813,4713,5153,5363,8732,9062,7422,7672,7192,6692,6032,65702,53102,5702,1602,2131,947
   > 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
0
0
0
0
0
0
681,734
684,188
692,277
680,746
669,564
651,587
640,031
639,052
626,217
618,907
610,600
491,522
488,110
497,486
303,748
340,475
352,177
425,876
434,274
471,558
466,442
476,058
476,058466,442471,558434,274425,876352,177340,475303,748497,486488,110491,522610,600618,907626,217639,052640,031651,587669,564680,746692,277684,188681,7340000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
53,272
57,105
61,885
68,561
67,534
70,152
69,184
71,968
69,675
71,960
72,548
72,940
77,496
92,661
99,697
102,357
102,779
104,314
108,462
113,758
114,444
116,854
117,413
118,484
119,111
119,458
121,063
120,120
118,655
120,441
122,130
121,040
121,386
122,892
121,716
123,224
122,364
122,528
121,444
119,827
118,714
117,306
117,369
121,478
120,884
122,947
126,868
132,110
134,273
133,097
134,285
141,633
137,989
139,992
141,646
179,389
178,173
178,781
178,960
197,972
191,643
193,698
191,176
201,310
523,450
526,772
537,269
538,376
526,210
507,456
491,808
494,937
479,079
469,579
463,111
353,245
349,409
358,725
205,472
220,468
228,000
296,382
305,116
349,527
343,004
353,578
353,578343,004349,527305,116296,382228,000220,468205,472358,725349,409353,245463,111469,579479,079494,937491,808507,456526,210538,376537,269526,772523,450201,310191,176193,698191,643197,972178,960178,781178,173179,389141,646139,992137,989141,633134,285133,097134,273132,110126,868122,947120,884121,478117,369117,306118,714119,827121,444122,528122,364123,224121,716122,892121,386121,040122,130120,441118,655120,120121,063119,458119,111118,484117,413116,854114,444113,758108,462104,314102,779102,35799,69792,66177,49672,94072,54871,96069,67571,96869,18470,15267,53468,56161,88557,10553,272
       Goodwill 
0
10,153
0
9,948
0
9,467
0
0
11,358
13,410
13,398
13,387
13,375
13,364
36,466
41,386
41,374
43,533
43,522
44,293
44,282
44,270
44,259
44,247
44,235
44,224
44,212
42,370
42,358
42,904
42,904
42,904
42,904
42,904
42,904
43,587
43,565
43,034
43,034
42,498
42,498
42,498
42,498
42,678
40,509
40,509
40,509
40,595
40,595
40,595
40,595
40,509
40,509
40,509
40,509
111,157
111,157
111,157
111,157
92,863
92,863
92,863
92,863
90,846
90,846
90,846
90,846
87,968
87,968
84,852
84,852
80,510
80,510
80,510
80,510
79,033
79,033
79,033
54,392
54,392
54,392
54,392
54,392
54,392
54,392
54,392
54,39254,39254,39254,39254,39254,39254,39254,39279,03379,03379,03380,51080,51080,51080,51084,85284,85287,96887,96890,84690,84690,84690,84692,86392,86392,86392,863111,157111,157111,157111,15740,50940,50940,50940,50940,59540,59540,59540,59540,50940,50940,50942,67842,49842,49842,49842,49843,03443,03443,56543,58742,90442,90442,90442,90442,90442,90442,35842,37044,21244,22444,23544,24744,25944,27044,28244,29343,52243,53341,37441,38636,46613,36413,37513,38713,39813,41011,358009,46709,948010,1530
       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
0
0
0
0
0
19,698
19,553
18,425
18,075
17,943
15,453
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000015,45317,94318,07518,42519,55319,6980000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
13,697
13,382
17,766
13,399
16,785
12,869
15,207
15,243
16,108
18,149
18,113
18,453
19,178
31,497
55,960
60,434
60,507
62,625
62,559
64,001
63,752
63,488
63,235
62,636
62,557
62,317
62,412
61,033
60,682
60,951
60,703
60,540
60,406
60,206
60,036
59,223
59,063
58,753
59,431
59,031
58,715
58,342
57,831
57,988
55,467
55,421
55,215
54,088
54,146
53,908
54,267
51,941
51,705
52,041
52,154
126,148
125,470
125,146
124,828
127,979
127,086
34,491
35,124
36,146
35,886
36,501
36,549
36,441
37,011
35,940
36,318
36,850
36,454
35,587
35,162
35,871
36,149
35,513
25,963
26,863
26,659
27,140
26,590
26,505
26,510
26,819
26,81926,51026,50526,59027,14026,65926,86325,96335,51336,14935,87135,16235,58736,45436,85036,31835,94037,01136,44136,54936,50135,88636,14635,12434,491127,086127,979124,828125,146125,470126,14852,15452,04151,70551,94154,26753,90854,14654,08855,21555,42155,46757,98857,83158,34258,71559,03159,43158,75359,06359,22360,03660,20660,40660,54060,70360,95160,68261,03362,41262,31762,55762,63663,23563,48863,75264,00162,55962,62560,50760,43455,96031,49719,17818,45318,11318,14916,10815,24315,20712,86916,78513,39917,76613,38213,697
       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
0
0
0
0
0
0
0
0
692,277
0
7,745
7,777
7,903
0
7,662
8,468
8,343
0
7,524
0
6,970
0
0
0
0
0
0
0
00000006,97007,52408,3438,4687,66207,9037,7777,7450692,277000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
65,475
70,416
75,041
71,692
67,000
68,958
65,292
69,129
63,340
69,603
65,511
63,568
63,995
98,260
127,822
131,544
128,523
129,081
132,078
138,401
135,999
135,687
129,420
129,550
125,197
127,507
122,200
126,826
116,772
118,051
115,433
122,885
114,934
118,410
112,996
112,904
107,869
110,694
113,130
107,383
104,250
103,573
101,905
98,883
85,238
92,600
91,383
93,192
93,056
93,997
96,453
106,271
108,819
111,919
121,026
270,996
260,607
261,242
268,218
248,333
244,221
239,880
234,498
241,079
557,313
567,394
580,928
563,057
560,944
586,692
583,066
572,331
558,149
580,840
585,602
403,691
372,732
386,547
387,549
268,948
251,193
306,574
315,183
357,459
325,409
345,309
345,309325,409357,459315,183306,574251,193268,948387,549386,547372,732403,691585,602580,840558,149572,331583,066586,692560,944563,057580,928567,394557,313241,079234,498239,880244,221248,333268,218261,242260,607270,996121,026111,919108,819106,27196,45393,99793,05693,19291,38392,60085,23898,883101,905103,573104,250107,383113,130110,694107,869112,904112,996118,410114,934122,885115,433118,051116,772126,826122,200127,507125,197129,550129,420135,687135,999138,401132,078129,081128,523131,544127,82298,26063,99563,56865,51169,60363,34069,12965,29268,95867,00071,69275,04170,41665,475
   > Total Current Liabilities 
48,067
58,795
63,949
46,505
41,814
46,875
44,531
50,288
42,153
47,198
45,967
43,437
44,213
74,422
99,921
86,969
84,779
92,111
98,121
85,440
77,366
102,205
42,273
88,428
101,470
103,235
95,323
83,802
96,207
89,421
54,108
65,398
83,620
80,736
77,475
57,298
53,475
59,797
64,810
59,755
65,231
64,139
64,789
65,107
57,298
52,536
59,756
61,161
59,859
63,220
65,853
69,631
67,757
61,524
82,478
126,615
129,576
132,997
143,364
119,444
122,684
132,371
130,625
147,768
174,935
197,503
175,574
193,249
155,920
170,424
161,664
168,206
163,044
176,256
192,745
136,001
124,537
150,823
225,517
145,723
114,558
126,251
136,776
150,634
125,738
138,625
138,625125,738150,634136,776126,251114,558145,723225,517150,823124,537136,001192,745176,256163,044168,206161,664170,424155,920193,249175,574197,503174,935147,768130,625132,371122,684119,444143,364132,997129,576126,61582,47861,52467,75769,63165,85363,22059,85961,16159,75652,53657,29865,10764,78964,13965,23159,75564,81059,79753,47557,29877,47580,73683,62065,39854,10889,42196,20783,80295,323103,235101,47088,42842,273102,20577,36685,44098,12192,11184,77986,96999,92174,42244,21343,43745,96747,19842,15350,28844,53146,87541,81446,50563,94958,79548,067
       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
0
0
0
0
0
42,446
41,486
46,020
59,313
62,045
39,921
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000039,92162,04559,31346,02041,48642,4460000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
42,446
41,486
46,020
59,313
62,045
39,921
46,399
30,429
44,049
40,969
19,574
25,904
22,212
22,874
26,593
28,610
34,614
30,117
23,847
18,473
16,387
16,146
15,791
12,689
11,066
11,06612,68915,79116,14616,38718,47323,84730,11734,61428,61026,59322,87422,21225,90419,57440,96944,04930,42946,39939,92162,04559,31346,02041,48642,4460000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
12,819
18,843
11,821
15,451
0
14,308
0
16,876
14,710
16,379
14,507
16,221
24,225
17,212
40,569
21,581
18,457
18,964
20,699
24,211
18,076
19,115
29,053
22,131
32,165
35,171
36,815
21,790
31,258
34,948
34,146
18,106
27,452
31,667
33,052
17,083
24,783
27,432
32,964
18,900
27,531
28,501
29,087
18,527
25,995
28,452
30,181
20,843
30,693
33,809
37,891
20,798
36,252
39,958
43,567
36,722
62,692
64,514
73,205
33,191
68,354
71,574
73,934
37,499
61,740
72,294
73,305
38,457
63,018
25,773
28,711
29,235
22,166
28,472
35,505
41,698
34,429
46,045
39,396
60,214
35,851
40,722
48,269
54,887
40,793
47,790
47,79040,79354,88748,26940,72235,85160,21439,39646,04534,42941,69835,50528,47222,16629,23528,71125,77363,01838,45773,30572,29461,74037,49973,93471,57468,35433,19173,20564,51462,69236,72243,56739,95836,25220,79837,89133,80930,69320,84330,18128,45225,99518,52729,08728,50127,53118,90032,96427,43224,78317,08333,05231,66727,45218,10634,14634,94831,25821,79036,81535,17132,16522,13129,05319,11518,07624,21120,69918,96418,45721,58140,56917,21224,22516,22114,50716,37914,71016,876014,308015,45111,82118,84312,819
       Other Current Liabilities 
18,881
12,991
28,020
23,384
0
23,810
0
22,696
14,277
20,423
24,094
18,763
10,538
32,727
12,341
16,453
18,669
22,688
31,931
26,812
27,013
23,787
13,220
25,233
13,300
12,098
10,553
28,724
12,072
9,030
7,463
32,173
17,859
18,111
13,615
26,902
15,525
15,113
13,598
23,277
10,998
12,547
13,002
23,462
10,546
10,965
12,833
25,732
13,402
13,663
13,084
30,708
13,560
11,056
11,169
53,558
21,362
19,169
23,235
52,926
18,503
9,752
6,644
25,971
8,005
7,340
7,913
25,344
6,550
13,091
11,292
22,840
14,863
15,025
17,016
16,838
11,044
12,096
104,897
8,402
6,113
6,132
0
0
0
0
00006,1326,1138,402104,89712,09611,04416,83817,01615,02514,86322,84011,29213,0916,55025,3447,9137,3408,00525,9716,6449,75218,50352,92623,23519,16921,36253,55811,16911,05613,56030,70813,08413,66313,40225,73212,83310,96510,54623,46213,00212,54710,99823,27713,59815,11315,52526,90213,61518,11117,85932,1737,4639,03012,07228,72410,55312,09813,30025,23313,22023,78727,01326,81231,93122,68818,66916,45312,34132,72710,53818,76324,09420,42314,27722,696023,810023,38428,02012,99118,881
   > 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
0
0
0
0
0
0
382,378
369,890
405,354
369,809
405,025
416,268
421,403
404,126
395,105
404,584
392,857
267,690
248,195
235,724
162,032
123,226
136,635
180,323
178,407
206,825
199,670
206,683
206,683199,670206,825178,407180,323136,635123,226162,032235,724248,195267,690392,857404,584395,105404,126421,403416,268405,025369,809405,354369,890382,3780000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
5,746
0
4,611
1,392
4,175
1,392
3,608
3,103
4,204
3,576
3,864
3,206
3,791
3,863
2,019
4,781
1,533
3,588
1,769
5,271
1,644
10,884
1,683
4,294
4,090
3,721
410
2,261
2,368
2,276
45
1,286
967
783
41
33
373
366
358
33
33
33
110
435
428
421
301
295
1,116
1,109
1,283
1,276
2,464
2,457
3,735
3,548
4,862
4,855
4,904
4,897
13,024
12,465
13,951
12,745
11,685
11,912
8,710
8,411
7,211
9,367
3,935
3,738
4,414
4,270
5,809
5,469
5,329
5,640
0
0
7,380
0
0
0
0
00007,380005,6405,3295,4695,8094,2704,4143,7383,9359,3677,2118,4118,71011,91211,68512,74513,95112,46513,0244,8974,9044,8554,8623,5483,7352,4572,4641,2761,2831,1091,11629530142142843511033333335836637333417839671,286452,2762,3682,2614103,7214,0904,2941,68310,8841,6445,2711,7693,5881,5334,7812,0193,8633,7913,2063,8643,5764,2043,1033,6081,3924,1751,3924,61105,7460
> Total Stockholder Equity
31,774
36,235
36,693
41,011
41,972
42,160
45,977
44,692
42,805
43,349
47,697
49,129
50,019
50,377
53,739
55,932
58,120
59,858
64,833
65,101
67,862
69,676
75,212
77,934
80,614
82,469
87,713
91,845
94,771
96,302
101,842
105,472
106,966
107,919
111,405
110,395
110,664
110,199
112,077
111,919
112,055
111,644
113,880
114,483
115,136
115,571
120,527
121,337
123,808
124,009
128,671
129,924
135,129
136,131
145,305
151,728
153,680
159,077
171,062
187,897
188,329
191,473
203,194
202,841
200,819
199,538
209,106
213,935
204,599
179,376
175,166
156,273
141,048
133,536
136,996
228,573
229,354
230,268
241,740
383,775
383,685
353,481
358,517
354,893
355,639
336,147
336,147355,639354,893358,517353,481383,685383,775241,740230,268229,354228,573136,996133,536141,048156,273175,166179,376204,599213,935209,106199,538200,819202,841203,194191,473188,329187,897171,062159,077153,680151,728145,305136,131135,129129,924128,671124,009123,808121,337120,527115,571115,136114,483113,880111,644112,055111,919112,077110,199110,664110,395111,405107,919106,966105,472101,84296,30294,77191,84587,71382,46980,61477,93475,21269,67667,86265,10164,83359,85858,12055,93253,73950,37750,01949,12947,69743,34942,80544,69245,97742,16041,97241,01136,69336,23531,774
   Common Stock
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
24,000
24,000
24,000
24,000
30,000
30,000
30,000
30,000
36,000
36,000
36,000
36,000
36,000
36,000
36,000
36,000
36,000
36,000
36,000
36,000
36,000
36,000
46,000
46,000
46,000
46,000
0
0
42,360
0
0
0
0
000042,3600046,00046,00046,00046,00036,00036,00036,00036,00036,00036,00036,00036,00036,00036,00036,00036,00036,00036,00030,00030,00030,00030,00024,00024,00024,00024,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000-11,181-11,180-11,180-11,180-11,180-11,179-11,179-11,179-11,178-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-11,180-1,999-11,161-1,997-11,147-1,782-8,508-1,762-8,462-1,742-6,754-1,573-5,232-1,372-5,232-1,371-5,254-827-2,661-802-2,611-2,606-2,606-718
   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
0
0
0
0
0
155,157
153,938
152,304
177,215
173,078
172,729
170,491
187,690
186,813
185,558
184,551
129,855
129,398
130,092
130,722
164,580
159,861
160,480
0
0
-14,302
0
0
0
0
0000-14,30200160,480159,861164,580130,722130,092129,398129,855184,551185,558186,813187,690170,491172,729173,078177,215152,304153,938155,1570000000000000000000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.