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

Jeronimo Martins SGPS SA
Buy, Hold or Sell?

Let's analyze Jeronimo Martins SGPS SA together

I guess you are interested in Jeronimo Martins SGPS SA. 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 Jeronimo Martins SGPS SA. 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 Jeronimo Martins SGPS SA

I send you an email if I find something interesting about Jeronimo Martins SGPS SA.

1. Quick Overview

1.1. Quick analysis of Jeronimo Martins SGPS SA (30 sec.)










1.2. What can you expect buying and holding a share of Jeronimo Martins SGPS SA? (30 sec.)

How much money do you get?

How much money do you get?
€0.03
When do you have the money?
1 year
How often do you get paid?
77.5%

What is your share worth?

Current worth
€4.61
Expected worth in 1 year
€5.04
How sure are you?
97.5%

+ What do you gain per year?

Total Gains per Share
€0.46
Return On Investment
2.5%

For what price can you sell your share?

Current Price per Share
€18.44
Expected price per share
€16.21 - €19.98
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Jeronimo Martins SGPS SA (5 min.)




Live pricePrice per Share (EOD)
€18.44
Intrinsic Value Per Share
€-10.10 - €-12.74
Total Value Per Share
€-5.50 - €-8.13

2.2. Growth of Jeronimo Martins SGPS SA (5 min.)




Is Jeronimo Martins SGPS SA growing?

Current yearPrevious yearGrowGrow %
How rich?$3b$2.7b$420.9m13.4%

How much money is Jeronimo Martins SGPS SA making?

Current yearPrevious yearGrowGrow %
Making money$172.5m$181m-$8.4m-4.9%
Net Profit Margin2.0%2.4%--

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

2.3. Financial Health of Jeronimo Martins SGPS SA (5 min.)




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




  Industry Rankings (Food Distribution)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Jeronimo Martins SGPS SA?

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

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

Speculation

The Price per Share of Jeronimo Martins SGPS SA is €18.44. 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 Jeronimo Martins SGPS SA.
  • 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 Jeronimo Martins SGPS SA, 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 €4.61. Based on the TTM, the Book Value Change Per Share is €0.11 per quarter. Based on the YOY, the Book Value Change Per Share is €0.15 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 €0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Jeronimo Martins SGPS SA.

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 Eps0.261.4%0.271.5%0.271.5%0.211.2%0.191.0%
Usd Book Value Change Per Share-0.43-2.3%0.110.6%0.150.8%0.080.4%0.050.3%
Usd Dividend Per Share0.000.0%0.010.0%0.583.2%0.271.5%0.291.6%
Usd Total Gains Per Share-0.43-2.3%0.120.7%0.744.0%0.351.9%0.351.9%
Usd Price Per Share19.29-21.39-22.75-19.36-16.74-
Price to Earnings Ratio18.38-20.74-21.40-26.02-24.48-
Price-to-Total Gains Ratio-44.98-54.81-34.42-63.03-64.36-
Price to Book Ratio3.96-4.28-5.24-4.63-4.60-
Price-to-Total Gains Ratio-44.98-54.81-34.42-63.03-64.36-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share19.492924
Number of shares51
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.27
Usd Book Value Change Per Share0.110.08
Usd Total Gains Per Share0.120.35
Gains per Quarter (51 shares)6.1617.76
Gains per Year (51 shares)24.6271.05
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
112315551661
23464011131132
34696516647203
46939022263274
5711611527778345
6913914033294416
710162165388110487
812185190443125558
913208215498141629
1015232240554157700

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%82.00.00.0100.0%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%14.06.00.070.0%27.013.00.067.5%56.025.01.068.3%
Dividend per Share1.00.03.025.0%9.00.03.075.0%15.00.05.075.0%31.00.09.077.5%53.00.029.064.6%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%76.05.01.092.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Jeronimo Martins SGPS SA 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---0.4060.107-478%0.146-377%0.073-658%0.052-884%
Book Value Per Share--4.6074.736-3%4.102+12%3.952+17%3.442+34%
Current Ratio--0.5460.576-5%0.540+1%0.530+3%0.308+78%
Debt To Asset Ratio--0.7940.775+3%0.780+2%0.767+4%0.727+9%
Debt To Equity Ratio--4.2093.792+11%3.935+7%3.686+14%3.138+34%
Dividend Per Share---0.007-100%0.551-100%0.257-100%0.279-100%
Eps--0.2480.260-4%0.254-2%0.203+22%0.183+36%
Free Cash Flow Per Share---0.0600.104-158%0.374-116%0.324-119%0.324-119%
Free Cash Flow To Equity Per Share---0.0600.069-187%-0.044-27%0.026-331%0.026-331%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---12.735--------
Intrinsic Value_10Y_min---10.102--------
Intrinsic Value_1Y_max--0.911--------
Intrinsic Value_1Y_min--0.896--------
Intrinsic Value_3Y_max--1.071--------
Intrinsic Value_3Y_min--1.056--------
Intrinsic Value_5Y_max---0.780--------
Intrinsic Value_5Y_min---0.580--------
Market Cap11588322664.960+1%11468924515.00012714795356.150-10%13525475499.950-15%11507457117.4950%9952837760.816+15%
Net Profit Margin--0.0190.020-6%0.024-22%0.021-10%0.024-20%
Operating Margin---0.011-100%0.040-100%0.040-100%0.026-100%
Operating Ratio--1.7671.563+13%1.754+1%1.711+3%1.337+32%
Pb Ratio4.003+1%3.9624.283-8%5.242-24%4.634-15%4.596-14%
Pe Ratio18.571+1%18.38020.742-11%21.401-14%26.018-29%24.476-25%
Price Per Share18.440+1%18.25020.233-10%21.523-15%18.3110%15.837+15%
Price To Free Cash Flow Ratio-76.239-1%-75.453717.753-111%1.230-6233%128.631-159%64.316-217%
Price To Total Gains Ratio-45.444-1%-44.97654.813-182%34.421-231%63.028-171%64.364-170%
Quick Ratio--0.0110.037-71%0.084-87%0.091-88%0.096-89%
Return On Assets--0.0110.013-13%0.015-24%0.012-8%0.015-25%
Return On Equity--0.0590.060-3%0.074-20%0.058+2%0.061-3%
Total Gains Per Share---0.4060.114-455%0.697-158%0.329-223%0.330-223%
Usd Book Value--3060304500.0003146193875.000-3%2725203800.000+12%2625308272.840+17%2286769672.220+34%
Usd Book Value Change Per Share---0.4290.114-478%0.155-377%0.077-658%0.055-884%
Usd Book Value Per Share--4.8705.006-3%4.336+12%4.178+17%3.639+34%
Usd Dividend Per Share---0.007-100%0.582-100%0.271-100%0.295-100%
Usd Eps--0.2620.275-4%0.269-2%0.215+22%0.193+36%
Usd Free Cash Flow---40169800.00068975775.000-158%248682775.000-116%193564153.915-121%96782076.958-142%
Usd Free Cash Flow Per Share---0.0640.110-158%0.396-116%0.342-119%0.342-119%
Usd Free Cash Flow To Equity Per Share---0.0640.073-187%-0.047-27%0.028-331%0.028-331%
Usd Market Cap12250015889.129+1%12123800104.80713440810170.986-10%14297780150.997-15%12164532918.9040%10521144796.959+15%
Usd Price Per Share19.493+1%19.29221.388-10%22.751-15%19.3570%16.742+15%
Usd Profit--164907600.000172571575.000-4%181028375.000-9%137469670.965+20%122458322.415+35%
Usd Revenue--8702047200.0008560660075.000+2%7403399850.000+18%6459006953.465+35%5277618949.515+65%
Usd Total Gains Per Share---0.4290.121-455%0.737-158%0.348-223%0.349-223%
 EOD+4 -4MRQTTM+5 -30YOY+9 -265Y+13 -2210Y+14 -21

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1518.571
Price to Book Ratio (EOD)Between0-14.003
Net Profit Margin (MRQ)Greater than00.019
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.011
Current Ratio (MRQ)Greater than10.546
Debt to Asset Ratio (MRQ)Less than10.794
Debt to Equity Ratio (MRQ)Less than14.209
Return on Equity (MRQ)Greater than0.150.059
Return on Assets (MRQ)Greater than0.050.011
Total2/10 (20.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5060.044
Ma 20Greater thanMa 5018.148
Ma 50Greater thanMa 10017.585
Ma 100Greater thanMa 20017.244
OpenGreater thanClose18.310
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Jeronimo Martins SGPS SA

Jerónimo Martins, SGPS, S.A. operates in the food distribution and specialized retail sectors in Portugal, Poland, and Colombia. The company operates through Portugal Retail; Portugal Cash & Carry; Poland Retail; Colombia Retail; and Others, Eliminations and Adjustments segments. It operates food stores under the Biedronka name; and a chain of health and beauty stores under the Hebe banner in Poland, as well as food stores under the Ara name in Colombia. The company also operates supermarkets under the Pingo Doce banner; and cash and carry stores under the Recheio name in Portugal, and under the Bodega del Canasto name in Colombia. In addition, it operates restaurants under the Pingo Doce name; para-pharmacies and petrol stations under Bem-Estar brand; and clothing under Code brand. Further, the company operates coffee shops and kiosks under the Jeronymo name; and chocolates and confectionary retail stores under Hussel name. Additionally, the company engages in human resources top management, real estate management and administration, training, and saline brackish waters aquaculture; wholesale of fruit and vegetables; retail management, consultancy, and logistics activities; purchase and sale of real estate; growing of crops and farming of animals; retail sale of health and beauty products; manufacture of milk and dairy products; rental of air transport equipment; and provision of business portfolio management, financial, and sea passenger water transport services. It is also involved in the trading and distribution of consumer goods; retail and wholesale of non-food products; other business support service activities; and provision of services in the area of wholesale and retail distribution. The company was founded in 1792 and is headquartered in Lisbon, Portugal. Jerónimo Martins, SGPS, S.A. operates as a subsidiary of Sociedade Francisco Manuel Dos Santos, S.G.P.S., S.A.

Fundamental data was last updated by Penke on 2024-11-12 18:42:05.

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 operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable 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 just able to pay all its debts by selling its assets.
The company is unable 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 fair priced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Jeronimo Martins SGPS SA earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Jeronimo Martins SGPS SA to the Food Distribution industry mean.
  • A Net Profit Margin of 1.9% means that €0.02 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Jeronimo Martins SGPS SA:

  • The MRQ is 1.9%. The company is making a profit. +1
  • The TTM is 2.0%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.9%TTM2.0%-0.1%
TTM2.0%YOY2.4%-0.4%
TTM2.0%5Y2.1%-0.1%
5Y2.1%10Y2.4%-0.3%
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%1.0%+0.9%
TTM2.0%1.0%+1.0%
YOY2.4%1.0%+1.4%
5Y2.1%0.8%+1.3%
10Y2.4%1.3%+1.1%
4.3.1.2. Return on Assets

Shows how efficient Jeronimo Martins SGPS SA is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Jeronimo Martins SGPS SA to the Food Distribution industry mean.
  • 1.1% Return on Assets means that Jeronimo Martins SGPS SA generated €0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Jeronimo Martins SGPS SA:

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.3%-0.2%
TTM1.3%YOY1.5%-0.2%
TTM1.3%5Y1.2%+0.1%
5Y1.2%10Y1.5%-0.3%
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%1.0%+0.1%
TTM1.3%0.7%+0.6%
YOY1.5%0.7%+0.8%
5Y1.2%0.5%+0.7%
10Y1.5%0.8%+0.7%
4.3.1.3. Return on Equity

Shows how efficient Jeronimo Martins SGPS SA is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Jeronimo Martins SGPS SA to the Food Distribution industry mean.
  • 5.9% Return on Equity means Jeronimo Martins SGPS SA generated €0.06 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Jeronimo Martins SGPS SA:

  • The MRQ is 5.9%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.0%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.9%TTM6.0%-0.2%
TTM6.0%YOY7.4%-1.3%
TTM6.0%5Y5.8%+0.3%
5Y5.8%10Y6.1%-0.3%
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ5.9%2.5%+3.4%
TTM6.0%1.9%+4.1%
YOY7.4%1.8%+5.6%
5Y5.8%1.5%+4.3%
10Y6.1%2.0%+4.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Jeronimo Martins SGPS SA.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Jeronimo Martins SGPS SA is operating .

  • Measures how much profit Jeronimo Martins SGPS SA 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 Jeronimo Martins SGPS SA to the Food Distribution 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 Jeronimo Martins SGPS SA:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.1%-1.1%
TTM1.1%YOY4.0%-3.0%
TTM1.1%5Y4.0%-3.0%
5Y4.0%10Y2.6%+1.5%
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.7%-2.7%
TTM1.1%1.8%-0.7%
YOY4.0%2.4%+1.6%
5Y4.0%1.7%+2.3%
10Y2.6%1.8%+0.8%
4.3.2.2. Operating Ratio

Measures how efficient Jeronimo Martins SGPS SA is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Food Distribution industry mean).
  • An Operation Ratio of 1.77 means that the operating costs are €1.77 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Jeronimo Martins SGPS SA:

  • The MRQ is 1.767. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.563. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.767TTM1.563+0.203
TTM1.563YOY1.754-0.191
TTM1.5635Y1.711-0.148
5Y1.71110Y1.337+0.375
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7671.382+0.385
TTM1.5631.271+0.292
YOY1.7541.100+0.654
5Y1.7111.115+0.596
10Y1.3371.086+0.251
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Jeronimo Martins SGPS SA.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Jeronimo Martins SGPS SA is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Food Distribution industry mean).
  • A Current Ratio of 0.55 means the company has €0.55 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Jeronimo Martins SGPS SA:

  • The MRQ is 0.546. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.576. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.546TTM0.576-0.030
TTM0.576YOY0.540+0.036
TTM0.5765Y0.530+0.047
5Y0.53010Y0.308+0.222
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5461.696-1.150
TTM0.5761.672-1.096
YOY0.5401.595-1.055
5Y0.5301.643-1.113
10Y0.3081.756-1.448
4.4.3.2. Quick Ratio

Measures if Jeronimo Martins SGPS SA is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Jeronimo Martins SGPS SA to the Food Distribution industry mean.
  • A Quick Ratio of 0.01 means the company can pay off €0.01 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Jeronimo Martins SGPS SA:

  • The MRQ is 0.011. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.037. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.011TTM0.037-0.026
TTM0.037YOY0.084-0.047
TTM0.0375Y0.091-0.054
5Y0.09110Y0.096-0.005
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0110.735-0.724
TTM0.0370.759-0.722
YOY0.0840.758-0.674
5Y0.0910.835-0.744
10Y0.0961.000-0.904
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Jeronimo Martins SGPS SA.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Jeronimo Martins SGPS SA assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Jeronimo Martins SGPS SA to Food Distribution industry mean.
  • A Debt to Asset Ratio of 0.79 means that Jeronimo Martins SGPS SA assets are financed with 79.4% credit (debt) and the remaining percentage (100% - 79.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Jeronimo Martins SGPS SA:

  • The MRQ is 0.794. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.775. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.794TTM0.775+0.020
TTM0.775YOY0.780-0.006
TTM0.7755Y0.767+0.007
5Y0.76710Y0.727+0.040
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7940.570+0.224
TTM0.7750.573+0.202
YOY0.7800.586+0.194
5Y0.7670.568+0.199
10Y0.7270.552+0.175
4.5.4.2. Debt to Equity Ratio

Measures if Jeronimo Martins SGPS SA is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Jeronimo Martins SGPS SA to the Food Distribution industry mean.
  • A Debt to Equity ratio of 420.9% means that company has €4.21 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Jeronimo Martins SGPS SA:

  • The MRQ is 4.209. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.792. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ4.209TTM3.792+0.417
TTM3.792YOY3.935-0.143
TTM3.7925Y3.686+0.106
5Y3.68610Y3.138+0.548
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ4.2091.277+2.932
TTM3.7921.329+2.463
YOY3.9351.403+2.532
5Y3.6861.428+2.258
10Y3.1381.379+1.759
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 Jeronimo Martins SGPS SA generates.

  • Above 15 is considered overpriced but always compare Jeronimo Martins SGPS SA to the Food Distribution industry mean.
  • A PE ratio of 18.38 means the investor is paying €18.38 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Jeronimo Martins SGPS SA:

  • The EOD is 18.571. Based on the earnings, the company is fair priced.
  • The MRQ is 18.380. Based on the earnings, the company is fair priced.
  • The TTM is 20.742. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD18.571MRQ18.380+0.191
MRQ18.380TTM20.742-2.362
TTM20.742YOY21.401-0.659
TTM20.7425Y26.018-5.277
5Y26.01810Y24.476+1.542
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD18.57111.376+7.195
MRQ18.38011.875+6.505
TTM20.7426.597+14.145
YOY21.4019.768+11.633
5Y26.01812.098+13.920
10Y24.47613.168+11.308
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 Jeronimo Martins SGPS SA:

  • The EOD is -76.239. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -75.453. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 717.753. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-76.239MRQ-75.453-0.786
MRQ-75.453TTM717.753-793.206
TTM717.753YOY1.230+716.522
TTM717.7535Y128.631+589.121
5Y128.63110Y64.316+64.316
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD-76.2391.070-77.309
MRQ-75.4531.238-76.691
TTM717.7531.815+715.938
YOY1.2302.712-1.482
5Y128.6313.523+125.108
10Y64.3161.022+63.294
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 Jeronimo Martins SGPS SA is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Food Distribution industry mean).
  • A PB ratio of 3.96 means the investor is paying €3.96 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Jeronimo Martins SGPS SA:

  • The EOD is 4.003. Based on the equity, the company is fair priced.
  • The MRQ is 3.962. Based on the equity, the company is fair priced.
  • The TTM is 4.283. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD4.003MRQ3.962+0.041
MRQ3.962TTM4.283-0.322
TTM4.283YOY5.242-0.958
TTM4.2835Y4.634-0.351
5Y4.63410Y4.596+0.038
Compared to industry (Food Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD4.0031.152+2.851
MRQ3.9621.166+2.796
TTM4.2831.192+3.091
YOY5.2421.442+3.800
5Y4.6341.790+2.844
10Y4.5961.779+2.817
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-06-302023-09-302023-12-312024-03-312024-06-30
Minority Interest  -5,0000-5,0001,000-4,0003,000-1,0003,0002,000



6.2. Latest Balance Sheet

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

Summary
Total Assets14,079,000
Total Liabilities11,184,000
Total Stockholder Equity2,657,000
 As reported
Total Liabilities 11,184,000
Total Stockholder Equity+ 2,657,000
Total Assets = 14,079,000

Assets

Total Assets14,079,000
Total Current Assets4,079,000
Long-term Assets10,000,000
Total Current Assets
Cash And Cash Equivalents 1,321,000
Net Receivables 81,000
Inventory 1,866,000
Total Current Assets  (as reported)4,079,000
Total Current Assets  (calculated)3,268,000
+/- 811,000
Long-term Assets
Property Plant Equipment 8,814,000
Long-term Assets Other 1,000
Long-term Assets  (as reported)10,000,000
Long-term Assets  (calculated)8,815,000
+/- 1,185,000

Liabilities & Shareholders' Equity

Total Current Liabilities7,469,000
Long-term Liabilities3,715,000
Total Stockholder Equity2,657,000
Total Current Liabilities
Short Long Term Debt 483,000
Accounts payable 5,028,000
Other Current Liabilities -1,000
Total Current Liabilities  (as reported)7,469,000
Total Current Liabilities  (calculated)5,510,000
+/- 1,959,000
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt3,707,000
Long-term Liabilities  (as reported)3,715,000
Long-term Liabilities  (calculated)3,707,000
+/- 8,000
Total Stockholder Equity
Retained Earnings 2,116,000
Total Stockholder Equity (as reported)2,657,000
Total Stockholder Equity (calculated)2,116,000
+/- 541,000
Other
Capital Stock629,000
Common Stock Shares Outstanding 628,434
Net Invested Capital 3,456,000
Net Working Capital -3,390,000
Property Plant and Equipment Gross 8,814,000



6.3. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312001-12-312000-12-31
> Total Assets 
605,714,000
2,724,014
2,235,259
2,098,722
2,105,164
2,041,809
2,068,094
2,082,214
2,233,648
2,191,833
2,199,125
2,253,894
2,372,666
2,283,768
2,317,099
1,843,822
2,604,721
2,639,829
2,729,739
0
3,127,063
2,606,512
3,453,284
2,950,093
3,726,565
3,447,817
3,547,274
3,704,816
3,824,427
3,971,685
3,899,684
4,059,371
4,159,022
4,101,709
4,171,277
4,243,866
4,481,283
4,702,415
4,661,536
4,898,101
4,892,973
4,777,904
4,756,614
5,043,819
5,099,159
5,110,696
5,082,732
5,073,337
5,172,421
5,380,414
5,159,352
5,302,199
5,332,715
5,216,961
5,010,433
5,363,218
5,685,642
5,746,968
5,642,257
5,810,393
6,441,815
6,545,018
6,037,573
6,332,990
6,659,927
9,068,577
8,965,365
8,961,977
9,751,871
9,162,370
9,164,375
8,992,590
9,427,910
9,337,838
9,366,088
9,529,000
10,368,000
10,307,000
10,324,000
10,576,000
11,845,000
12,001,000
12,577,000
10,506,000
14,297,000
14,618,000
14,079,000
14,079,00014,618,00014,297,00010,506,00012,577,00012,001,00011,845,00010,576,00010,324,00010,307,00010,368,0009,529,0009,366,0889,337,8389,427,9108,992,5909,164,3759,162,3709,751,8718,961,9778,965,3659,068,5776,659,9276,332,9906,037,5736,545,0186,441,8155,810,3935,642,2575,746,9685,685,6425,363,2185,010,4335,216,9615,332,7155,302,1995,159,3525,380,4145,172,4215,073,3375,082,7325,110,6965,099,1595,043,8194,756,6144,777,9044,892,9734,898,1014,661,5364,702,4154,481,2834,243,8664,171,2774,101,7094,159,0224,059,3713,899,6843,971,6853,824,4273,704,8163,547,2743,447,8173,726,5652,950,0933,453,2842,606,5123,127,06302,729,7392,639,8292,604,7211,843,8222,317,0992,283,7682,372,6662,253,8942,199,1252,191,8332,233,6482,082,2142,068,0942,041,8092,105,1642,098,7222,235,2592,724,014605,714,000
   > 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
0
0
1,657,236
1,961,167
1,983,378
1,838,601
1,988,095
2,409,659
2,283,891
2,219,586
2,164,404
2,434,196
2,447,133
2,359,611
2,557,774
3,112,000
3,016,000
2,946,000
3,185,000
3,917,000
1,583,000
3,776,000
3,885,000
4,668,000
4,634,000
4,079,000
4,079,0004,634,0004,668,0003,885,0003,776,0001,583,0003,917,0003,185,0002,946,0003,016,0003,112,0002,557,7742,359,6112,447,1332,434,1962,164,4042,219,5862,283,8912,409,6591,988,0951,838,6011,983,3781,961,1671,657,236000000000000000000000000000000000000000000000000000000000000000
       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
0
0
342,424
545,988
627,813
526,990
714,958
929,311
816,692
848,225
872,491
1,041,390
1,027,643
933,017
1,166,957
1,494,000
1,272,000
1,060,000
1,232,000
1,781,000
1,552,000
1,357,000
1,761,000
1,938,000
1,900,000
1,321,000
1,321,0001,900,0001,938,0001,761,0001,357,0001,552,0001,781,0001,232,0001,060,0001,272,0001,494,0001,166,957933,0171,027,6431,041,390872,491848,225816,692929,311714,958526,990627,813545,988342,424000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
643,000
542,000
730,000
945,000
0
0
0
0
0
0
0
33,000
32,000
41,000
40,000
21,000
31,000
77,000
79,000
135,000
39,000
0
039,000135,00079,00077,00031,00021,00040,00041,00032,00033,0000000000945,000730,000542,000643,00000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
43,874,000
169,340
162,564
166,148
168,879
0
173,947
0
163,214
201,437
149,136
128,766
144,559
75,958
156,970
0
159,848
138,104
174,711
0
164,780
0
199,021
0
188,517
218,173
197,313
228,783
191,314
241,844
218,680
226,267
206,065
228,751
230,637
252,288
201,877
249,414
259,414
326,993
301,380
230,576
237,834
333,634
265,733
267,769
294,253
292,398
297,628
247,535
274,822
278,317
260,462
264,434
250,540
295,591
313,167
304,146
335,503
348,075
392,927
367,792
407,312
468,426
440,677
55,393
62,784
65,318
436,158
384,188
352,105
360,487
410,490
390,437
391,786
420,408
469,000
556,000
557,000
562,000
607,000
55,000
670,000
586,000
72,000
78,000
81,000
81,00078,00072,000586,000670,00055,000607,000562,000557,000556,000469,000420,408391,786390,437410,490360,487352,105384,188436,15865,31862,78455,393440,677468,426407,312367,792392,927348,075335,503304,146313,167295,591250,540264,434260,462278,317274,822247,535297,628292,398294,253267,769265,733333,634237,834230,576301,380326,993259,414249,414201,877252,288230,637228,751206,065226,267218,680241,844191,314228,783197,313218,173188,5170199,0210164,7800174,711138,104159,8480156,97075,958144,559128,766149,136201,437163,2140173,9470168,879166,148162,564169,34043,874,000
       Other Current Assets 
17,275,000
231,748
144,157
146,711
113,835
0
123,501
0
116,395
0
22
0
7,295
0
8,987
0
37,357
0
36,081
0
17,630
0
13,036
0
20,020
842
12,338
0
23,329
0
17,478
0
24,730
0
15,304
3,422
27,157
0
28,215
68
29,998
0
21,543
54
28,971
0
0
1
20,679
0
0
65
18,314
0
0
50
1,277
0
224
96
1,760
5,556
6,127
6,452
3,816
4,469
4,084
5,498
5,563
25,260
4,731
6,029
6,788
13,463
5,984
7,091
8,000
11,000
7,000
12,000
13,000
0
15,000
22,000
-1,000
1,000
-1,000
-1,0001,000-1,00022,00015,000013,00012,0007,00011,0008,0007,0915,98413,4636,7886,0294,73125,2605,5635,4984,0844,4693,8166,4526,1275,5561,7609622401,277500018,314650020,67910028,9715421,543029,9986828,215027,1573,42215,304024,730017,478023,329012,33884220,020013,036017,630036,081037,35708,98707,2950220116,3950123,5010113,835146,711144,157231,74817,275,000
   > 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
0
7,085,199
7,126,764
6,973,882
7,342,212
6,878,479
6,944,789
6,828,186
6,993,714
6,890,705
7,006,477
6,971,226
7,256,000
7,291,000
7,377,000
7,391,000
7,928,000
8,195,000
8,801,000
8,745,000
9,629,000
9,984,000
10,000,000
10,000,0009,984,0009,629,0008,745,0008,801,0008,195,0007,928,0007,391,0007,377,0007,291,0007,256,0006,971,2267,006,4776,890,7056,993,7146,828,1866,944,7896,878,4797,342,2126,973,8827,126,7647,085,19900000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
287,940,000
1,338,930
1,109,087
1,065,030
1,028,980
1,018,614
1,006,239
1,015,208
1,034,756
1,035,674
1,049,241
1,070,035
1,101,695
1,129,741
1,161,396
1,266,411
1,317,146
1,371,995
1,446,117
0
1,670,506
1,790,099
1,782,077
1,944,578
1,874,863
1,801,987
1,852,175
1,888,891
2,002,831
2,069,291
2,067,985
2,154,478
2,192,824
2,179,175
2,203,973
2,154,502
2,300,501
2,400,449
2,420,821
2,531,300
2,600,230
2,573,015
2,578,949
2,690,243
2,782,821
2,815,662
2,811,908
2,854,225
2,773,324
2,867,325
2,830,943
2,822,954
2,890,113
2,904,642
2,867,344
2,935,479
3,023,360
3,123,498
3,163,945
3,215,514
3,474,835
3,520,422
3,511,433
3,640,149
3,687,053
6,072,695
6,104,990
5,964,688
6,304,886
5,880,971
5,937,274
5,824,434
5,983,806
5,883,399
5,981,189
5,954,384
6,241,000
6,276,000
6,348,000
6,368,000
6,867,000
7,124,000
7,709,000
7,889,000
8,451,000
8,802,000
8,814,000
8,814,0008,802,0008,451,0007,889,0007,709,0007,124,0006,867,0006,368,0006,348,0006,276,0006,241,0005,954,3845,981,1895,883,3995,983,8065,824,4345,937,2745,880,9716,304,8865,964,6886,104,9906,072,6953,687,0533,640,1493,511,4333,520,4223,474,8353,215,5143,163,9453,123,4983,023,3602,935,4792,867,3442,904,6422,890,1132,822,9542,830,9432,867,3252,773,3242,854,2252,811,9082,815,6622,782,8212,690,2432,578,9492,573,0152,600,2302,531,3002,420,8212,400,4492,300,5012,154,5022,203,9732,179,1752,192,8242,154,4782,067,9852,069,2912,002,8311,888,8911,852,1751,801,9871,874,8631,944,5781,782,0771,790,0991,670,50601,446,1171,371,9951,317,1461,266,4111,161,3961,129,7411,101,6951,070,0351,049,2411,035,6741,034,7561,015,2081,006,2391,018,6141,028,9801,065,0301,109,0871,338,930287,940,000
       Goodwill 
100,992,000
414,654
327,748
291,963
277,381
0
281,596
0
0
0
378,588
0
384,355
381,629
378,103
394,421
385,341
408,116
409,867
0
416,290
419,131
559,275
558,237
734,126
0
712,838
0
736,633
0
733,431
746,000
746,811
744,000
745,574
715,000
720,563
742,000
735,154
746,000
748,495
646,000
634,979
643,000
648,361
647,000
648,169
647,000
639,512
654,000
646,000
642,000
640,187
641,000
628,153
636,220
629,902
642,928
642,973
637,286
646,632
644,109
632,443
639,209
637,486
637,486
641,229
632,098
640,703
621,000
626,830
0
620,087
0
622,626
0
618,000
0
0
603,000
613,000
0
0
616,000
635,000
0
0
00635,000616,00000613,000603,00000618,0000622,6260620,0870626,830621,000640,703632,098641,229637,486637,486639,209632,443644,109646,632637,286642,973642,928629,902636,220628,153641,000640,187642,000646,000654,000639,512647,000648,169647,000648,361643,000634,979646,000748,495746,000735,154742,000720,563715,000745,574744,000746,811746,000733,4310736,6330712,8380734,126558,237559,275419,131416,2900409,867408,116385,341394,421378,103381,629384,3550378,588000281,5960277,381291,963327,748414,654100,992,000
       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
0
0
4,534
4,566
5,019
6,156
6,683
6,520
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000006,5206,6836,1565,0194,5664,534000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
109,896,000
456,552
362,745
324,204
306,634
305,930
302,289
324,517
329,881
406,720
404,625
413,598
421,133
428,309
423,338
394,421
443,932
474,006
474,608
0
491,732
419,131
649,078
558,237
824,772
784,584
801,768
846,909
833,835
864,015
841,050
861,101
860,497
853,631
856,886
822,958
826,883
863,394
854,895
876,495
883,979
785,094
773,386
792,876
802,384
805,681
812,567
817,574
803,171
827,918
817,062
815,509
807,112
807,626
787,031
796,172
783,852
803,733
802,761
797,078
806,323
805,717
786,419
157,244
147,463
152,689
154,196
150,109
153,307
143,840
144,222
0
137,281
0
137,803
0
139,000
0
0
0
142,000
0
0
0
155,000
0
0
00155,000000142,000000139,0000137,8030137,2810144,222143,840153,307150,109154,196152,689147,463157,244786,419805,717806,323797,078802,761803,733783,852796,172787,031807,626807,112815,509817,062827,918803,171817,574812,567805,681802,384792,876773,386785,094883,979876,495854,895863,394826,883822,958856,886853,631860,497861,101841,050864,015833,835846,909801,768784,584824,772558,237649,078419,131491,7320474,608474,006443,932394,421423,338428,309421,133413,598404,625406,720329,881324,517302,289305,930306,634324,204362,745456,552109,896,000
       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
7,085,199
7,126,764
6,973,882
7,342,212
6,878,479
0
0
0
0
0
0
-2,000
1,000
1,000
1,000
-2,000
0
1,000
240,000
0
0
1,000
1,00000240,0001,0000-2,0001,0001,0001,000-2,0000000006,878,4797,342,2126,973,8827,126,7647,085,19900000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
527,565,000
2,444,397
1,959,975
1,851,714
1,823,399
1,752,277
1,596,928
1,570,030
1,664,438
1,652,570
1,636,637
1,646,946
1,702,101
1,651,715
1,670,128
1,155,567
1,837,440
1,920,847
1,970,208
0
2,262,858
1,780,037
2,586,976
2,024,745
2,795,440
2,531,927
2,640,830
2,715,711
2,758,733
2,846,915
2,842,497
2,883,003
3,027,210
2,911,520
2,893,300
2,905,452
3,059,598
3,338,792
3,237,544
3,324,178
3,391,047
3,218,281
3,316,350
3,461,464
3,449,897
3,400,052
3,488,805
3,381,781
3,533,730
3,645,105
3,519,247
3,554,365
3,739,496
3,545,731
3,452,024
3,445,215
3,695,131
3,635,312
3,826,915
3,889,089
4,428,622
4,465,308
4,275,227
4,427,783
4,643,673
7,000,428
6,983,473
6,891,065
7,522,963
6,968,947
7,014,699
6,736,520
7,170,719
7,052,918
7,108,782
7,143,398
7,836,000
7,727,000
8,067,000
8,182,000
9,260,000
9,293,000
9,952,000
7,713,000
11,230,000
11,468,000
11,184,000
11,184,00011,468,00011,230,0007,713,0009,952,0009,293,0009,260,0008,182,0008,067,0007,727,0007,836,0007,143,3987,108,7827,052,9187,170,7196,736,5207,014,6996,968,9477,522,9636,891,0656,983,4737,000,4284,643,6734,427,7834,275,2274,465,3084,428,6223,889,0893,826,9153,635,3123,695,1313,445,2153,452,0243,545,7313,739,4963,554,3653,519,2473,645,1053,533,7303,381,7813,488,8053,400,0523,449,8973,461,4643,316,3503,218,2813,391,0473,324,1783,237,5443,338,7923,059,5982,905,4522,893,3002,911,5203,027,2102,883,0032,842,4972,846,9152,758,7332,715,7112,640,8302,531,9272,795,4402,024,7452,586,9761,780,0372,262,85801,970,2081,920,8471,837,4401,155,5671,670,1281,651,7151,702,1011,646,9461,636,6371,652,5701,664,4381,570,0301,596,9281,752,2771,823,3991,851,7141,959,9752,444,397527,565,000
   > Total Current Liabilities 
340,938,000
1,499,463
1,315,171
1,069,125
1,165,914
1,359,189
1,069,408
1,149,581
1,164,096
952,452
1,036,412
800,952
1,011,208
927,228
987,424
561,962
1,164,109
887,767
1,254,636
0
1,445,714
940,075
1,672,394
1,003,842
1,926,646
1,653,756
1,678,437
1,807,689
1,836,166
1,908,665
1,974,321
2,122,350
2,224,770
2,146,727
2,181,829
2,163,311
2,475,644
2,750,474
2,704,901
2,788,407
2,589,835
2,462,609
2,573,930
2,835,944
2,883,847
2,751,617
2,678,558
2,575,013
2,973,158
2,967,171
3,007,509
3,092,370
3,022,879
3,053,550
2,944,228
3,001,036
3,436,069
3,375,495
3,495,181
3,532,884
4,022,712
4,063,542
3,871,956
4,056,432
4,187,186
4,597,759
4,529,780
4,596,335
5,046,015
4,734,888
4,753,282
4,478,281
4,740,877
4,637,231
4,659,092
4,717,416
5,325,000
5,210,000
5,532,000
5,679,000
6,525,000
3,571,000
6,815,000
6,862,000
7,827,000
7,780,000
7,469,000
7,469,0007,780,0007,827,0006,862,0006,815,0003,571,0006,525,0005,679,0005,532,0005,210,0005,325,0004,717,4164,659,0924,637,2314,740,8774,478,2814,753,2824,734,8885,046,0154,596,3354,529,7804,597,7594,187,1864,056,4323,871,9564,063,5424,022,7123,532,8843,495,1813,375,4953,436,0693,001,0362,944,2283,053,5503,022,8793,092,3703,007,5092,967,1712,973,1582,575,0132,678,5582,751,6172,883,8472,835,9442,573,9302,462,6092,589,8352,788,4072,704,9012,750,4742,475,6442,163,3112,181,8292,146,7272,224,7702,122,3501,974,3211,908,6651,836,1661,807,6891,678,4371,653,7561,926,6461,003,8421,672,394940,0751,445,71401,254,636887,7671,164,109561,962987,424927,2281,011,208800,9521,036,412952,4521,164,0961,149,5811,069,4081,359,1891,165,9141,069,1251,315,1711,499,463340,938,000
       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
0
0
402,763
346,531
496,725
381,162
419,672
423,685
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000423,685419,672381,162496,725346,531402,763000000000000000000000000000000000000000000000000000000000000000
       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
0
0
402,763
346,531
496,725
381,162
419,672
423,685
464,162
522,953
299,558
159,730
176,425
157,663
147,188
113,000
152,000
191,000
215,000
232,000
243,000
384,000
473,000
485,000
514,000
483,000
483,000514,000485,000473,000384,000243,000232,000215,000191,000152,000113,000147,188157,663176,425159,730299,558522,953464,162423,685419,672381,162496,725346,531402,763000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
130,799,000
684,974
660,573
517,695
667,175
0
540,724
0
647,911
0
0
0
734,047
927,228
728,634
0
861,785
887,767
892,742
0
1,068,461
0
1,186,941
0
1,287,940
1,349,569
1,170,669
1,505,545
1,361,115
1,690,849
1,350,972
1,798,385
1,544,503
1,805,591
1,569,545
1,887,127
1,615,771
2,259,689
1,760,235
2,228,326
1,935,152
2,210,768
1,814,383
2,346,716
2,054,839
2,357,393
1,995,037
2,426,928
2,182,406
2,620,971
2,121,542
2,189,044
2,359,812
2,272,422
2,247,779
2,339,771
2,560,840
2,413,790
2,579,861
2,592,171
2,913,196
2,772,466
2,766,546
2,873,613
3,039,806
2,936,083
2,987,084
2,966,920
3,320,957
3,030,862
2,943,980
2,954,607
3,255,756
3,098,882
3,181,960
3,191,705
3,655,000
3,487,000
3,874,000
3,909,000
4,579,000
4,289,000
4,576,000
4,480,000
5,224,000
4,977,000
5,028,000
5,028,0004,977,0005,224,0004,480,0004,576,0004,289,0004,579,0003,909,0003,874,0003,487,0003,655,0003,191,7053,181,9603,098,8823,255,7562,954,6072,943,9803,030,8623,320,9572,966,9202,987,0842,936,0833,039,8062,873,6132,766,5462,772,4662,913,1962,592,1712,579,8612,413,7902,560,8402,339,7712,247,7792,272,4222,359,8122,189,0442,121,5422,620,9712,182,4062,426,9281,995,0372,357,3932,054,8392,346,7161,814,3832,210,7681,935,1522,228,3261,760,2352,259,6891,615,7711,887,1271,569,5451,805,5911,544,5031,798,3851,350,9721,690,8491,361,1151,505,5451,170,6691,349,5691,287,94001,186,94101,068,4610892,742887,767861,7850728,634927,228734,047000647,9110540,7240667,175517,695660,573684,974130,799,000
       Other Current Liabilities 
64,771,000
372,431
286,481
266,640
251,342
0
260,935
0
236,195
0
792,877
0
175,373
0
152,074
561,962
212,257
0
219,664
0
260,538
940,075
283,003
1,003,842
330,362
53,750
269,093
112,495
350,556
81,920
396,715
107,775
461,050
98,712
415,020
105,006
505,201
130,170
480,590
131,254
508,437
124,605
424,751
141,608
504,292
31,302
386,293
11,315
449,827
28,397
476,915
500,399
539,557
561,216
557,339
599,912
650,648
672,179
624,488
647,074
810,011
836,954
713,768
261,406
279,956
266,168
257,799
307,184
393,719
317,043
348,712
255,650
336,775
326,360
255,226
283,754
452,000
381,000
354,000
378,000
499,000
3,545,000
513,000
507,000
0
-1,000
-1,000
-1,000-1,0000507,000513,0003,545,000499,000378,000354,000381,000452,000283,754255,226326,360336,775255,650348,712317,043393,719307,184257,799266,168279,956261,406713,768836,954810,011647,074624,488672,179650,648599,912557,339561,216539,557500,399476,91528,397449,82711,315386,29331,302504,292141,608424,751124,605508,437131,254480,590130,170505,201105,006415,02098,712461,050107,775396,71581,920350,556112,495269,09353,750330,3621,003,842283,003940,075260,5380219,6640212,257561,962152,0740175,3730792,8770236,1950260,9350251,342266,640286,481372,43164,771,000
   > 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
0
2,402,669
2,453,693
2,294,730
2,476,948
2,234,059
2,261,417
2,258,239
2,429,842
2,415,687
2,449,690
2,425,982
2,511,000
2,517,000
2,535,000
2,503,000
2,735,000
2,874,000
3,137,000
7,707,000
3,403,000
3,688,000
3,715,000
3,715,0003,688,0003,403,0007,707,0003,137,0002,874,0002,735,0002,503,0002,535,0002,517,0002,511,0002,425,9822,449,6902,415,6872,429,8422,258,2392,261,4172,234,0592,476,9482,294,7302,453,6932,402,66900000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
47,593
74,295
0
60,806
39,130
48,855
33,013
65,155
211,150
47,250
214,284
43,001
13,879
54,631
0
61,031
259,872
67,878
0
86,006
0
106,704
1
74,735
68,255
79,656
85,832
77,314
74,416
73,420
71,908
71,330
74,281
70,021
64,044
93,246
96,550
92,986
94,294
111,528
107,170
101,519
101,755
119,227
121,718
120,409
120,967
127,805
125,770
123,696
122,921
127,668
128,442
127,935
125,577
84,491
85,583
88,643
89,176
96,569
96,914
96,655
193,381
168,035
162,450
158,349
160,035
168,891
160,603
159,828
158,298
169,497
166,078
167,220
167,727
171,000
176,000
185,000
189,000
0
0
262,000
224,000
0
0
0
000224,000262,00000189,000185,000176,000171,000167,727167,220166,078169,497158,298159,828160,603168,891160,035158,349162,450168,035193,38196,65596,91496,56989,17688,64385,58384,491125,577127,935128,442127,668122,921123,696125,770127,805120,967120,409121,718119,227101,755101,519107,170111,52894,29492,98696,55093,24664,04470,02174,28171,33071,90873,42074,41677,31485,83279,65668,25574,7351106,704086,006067,878259,87261,031054,63113,87943,001214,28447,250211,15065,15533,01348,85539,13060,806074,29547,5930
       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
0
0
0
0
0
0
0
1,746
9,389
1,978
1,971
2,040
9,489
2,196
2,295
3,197
11,373
2,921
2,694
3,242
10,000
3,000
2,000
3,000
3,000
0
3,000
3,000
0
0
0
0003,0003,00003,0003,0002,0003,00010,0003,2422,6942,92111,3733,1972,2952,1969,4892,0401,9711,9789,3891,746000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
56,920,000
192,125
46,221
50,068
76,692
89,305
261,072
291,995
341,629
316,440
334,968
369,655
419,800
386,643
397,105
431,792
491,890
451,993
492,410
759,531
576,879
550,858
595,547
647,258
649,818
644,357
633,174
710,865
778,058
839,340
781,224
889,418
845,106
900,046
989,219
1,039,637
1,120,861
1,062,281
1,130,795
1,272,965
1,211,531
1,268,713
1,148,648
1,282,187
1,382,658
1,441,856
1,333,029
1,420,867
1,395,816
1,489,908
1,402,326
1,499,996
1,341,693
1,415,965
1,310,410
1,663,969
1,738,011
1,855,294
1,566,867
1,663,309
1,787,895
1,866,263
1,545,729
1,676,541
1,777,898
1,840,234
1,747,771
1,824,908
1,974,967
1,952,396
1,912,026
2,008,159
2,008,128
2,049,022
2,017,383
2,135,681
2,278,000
2,339,000
2,012,000
2,139,000
2,331,000
2,469,000
2,381,000
2,544,000
2,814,000
2,914,000
2,657,000
2,657,0002,914,0002,814,0002,544,0002,381,0002,469,0002,331,0002,139,0002,012,0002,339,0002,278,0002,135,6812,017,3832,049,0222,008,1282,008,1591,912,0261,952,3961,974,9671,824,9081,747,7711,840,2341,777,8981,676,5411,545,7291,866,2631,787,8951,663,3091,566,8671,855,2941,738,0111,663,9691,310,4101,415,9651,341,6931,499,9961,402,3261,489,9081,395,8161,420,8671,333,0291,441,8561,382,6581,282,1871,148,6481,268,7131,211,5311,272,9651,130,7951,062,2811,120,8611,039,637989,219900,046845,106889,418781,224839,340778,058710,865633,174644,357649,818647,258595,547550,858576,879759,531492,410451,993491,890431,792397,105386,643419,800369,655334,968316,440341,629291,995261,07289,30576,69250,06846,221192,12556,920,000
   Common Stock
96,089,000
479,293
479,293
479,293
479,293
0
629,293
0
629,293
629,293
629,293
629,293
629,293
386,643
629,293
629,293
629,293
451,993
629,293
0
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,293
629,000
629,000
629,000
629,000
0
629,000
0
629,000
0
0
0
000629,0000629,0000629,000629,000629,000629,000629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,293629,2930629,293451,993629,293629,293629,293386,643629,293629,293629,293629,293629,2930629,2930479,293479,293479,293479,29396,089,000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,060-6,0600-6,0600-6,0600-6,0600-6,0600-6,0600-6,060-85900-6,0600-6,0600-6,060-6,060-6,060-6,060-1,215,000
   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
0
0
-69,333
-77,046
-76,508
-66,045
-92,357
-67,011
-124,284
-104,006
-122,912
-128,654
-145,478
-124,765
-143,941
-140,000
-167,000
-174,000
-204,000
-183,000
1,840,000
-144,000
-182,000
0
0
0
000-182,000-144,0001,840,000-183,000-204,000-174,000-167,000-140,000-143,941-124,765-145,478-128,654-122,912-104,006-124,284-67,011-92,357-66,045-76,508-77,046-69,333000000000000000000000000000000000000000000000000000000000000000



6.4. Balance Sheets

Currency in EUR. All numbers in thousands.