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

NOS S.G.P.S. S.A.
Buy, Hold or Sell?

Let's analyze Nos together

I guess you are interested in NOS S.G.P.S. S.A.. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

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

Get notifications about NOS S.G.P.S. S.A.

I send you an email if I find something interesting about NOS S.G.P.S. S.A..

1. Quick Overview

1.1. Quick analysis of Nos (30 sec.)










1.2. What can you expect buying and holding a share of Nos? (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?
65.0%

What is your share worth?

Current worth
€1.89
Expected worth in 1 year
€2.01
How sure are you?
92.5%

+ What do you gain per year?

Total Gains per Share
€0.13
Return On Investment
3.8%

For what price can you sell your share?

Current Price per Share
€3.36
Expected price per share
€3.325 - €3.555
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Nos (5 min.)




Live pricePrice per Share (EOD)
€3.36
Intrinsic Value Per Share
€7.55 - €8.93
Total Value Per Share
€9.44 - €10.81

2.2. Growth of Nos (5 min.)




Is Nos growing?

Current yearPrevious yearGrowGrow %
How rich?$1b$1b-$25.5m-2.5%

How much money is Nos making?

Current yearPrevious yearGrowGrow %
Making money$65.3m$57.6m$7.7m11.8%
Net Profit Margin15.2%14.2%--

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

2.3. Financial Health of Nos (5 min.)




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




  Industry Rankings (Telecom Services)  


Richest
#100 / 244

Most Revenue
#107 / 244

Most Profit
#76 / 244
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Nos is €3.36. 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 Nos.
  • 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 Nos, 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 €1.89. 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 €-0.01 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 Nos.

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 Eps0.174.9%0.133.8%0.123.5%0.092.6%0.072.2%
Usd Book Value Change Per Share-0.20-5.9%0.031.0%-0.01-0.2%0.000.0%0.00-0.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.154.3%0.154.6%
Usd Total Gains Per Share-0.20-5.9%0.031.0%-0.01-0.2%0.154.3%0.154.5%
Usd Price Per Share3.47-3.57-3.83-3.75-4.87-
Price to Earnings Ratio5.23-7.31-9.85-13.94-23.35-
Price-to-Total Gains Ratio-17.50-20.57-39.69--43.62-11.91-
Price to Book Ratio1.75-1.76-1.84-1.87-2.32-
Price-to-Total Gains Ratio-17.50-20.57-39.69--43.62-11.91-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share3.528672
Number of shares283
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.15
Usd Book Value Change Per Share0.030.00
Usd Total Gains Per Share0.030.15
Gains per Quarter (283 shares)9.4741.36
Gains per Year (283 shares)37.90165.42
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1038281650155
2076663300320
301141044961485
401521426611650
501891808261815
602272189911980
70265256115711145
80303294132211310
90341332148721475
100379370165221640

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%19.01.00.095.0%39.01.00.097.5%76.01.05.092.7%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%13.07.00.065.0%28.012.00.070.0%56.026.00.068.3%
Dividend per Share0.00.04.00.0%4.00.08.033.3%10.00.010.050.0%26.00.014.065.0%50.00.032.061.0%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%17.03.00.085.0%37.03.00.092.5%74.08.00.090.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of NOS S.G.P.S. S.A. compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.1890.032-693%-0.005-97%0.000-122936%-0.003-98%
Book Value Per Share--1.8861.939-3%1.987-5%1.910-1%1.990-5%
Current Ratio--0.5480.673-18%0.569-4%0.661-17%0.397+38%
Debt To Asset Ratio--0.7130.712+0%0.709+1%0.701+2%0.673+6%
Debt To Equity Ratio--2.5042.498+0%2.463+2%2.372+6%2.101+19%
Dividend Per Share----0%-0%0.139-100%0.147-100%
Enterprise Value---708370104.420-713964575.139+1%-603317569.844-15%-469320756.801-34%265534873.500-367%
Eps--0.1580.122+30%0.113+40%0.084+89%0.069+128%
Ev To Ebitda Ratio--infinfnan%-0.868nan%nannan%nannan%
Ev To Sales Ratio---0.430-0.435+1%-0.388-10%-0.314-27%0.176-344%
Free Cash Flow Per Share--0.2100.181+16%0.106+98%0.098+114%0.098+114%
Free Cash Flow To Equity Per Share--0.2100.147+43%-0.071+134%-0.020+109%-0.020+109%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--8.925--------
Intrinsic Value_10Y_min--7.550--------
Intrinsic Value_1Y_max--0.464--------
Intrinsic Value_1Y_min--0.456--------
Intrinsic Value_3Y_max--1.722--------
Intrinsic Value_3Y_min--1.638--------
Intrinsic Value_5Y_max--3.376--------
Intrinsic Value_5Y_min--3.105--------
Market Cap1718021760.000+2%1689899895.5801740404174.861-3%1866680180.156-9%1828603693.199-8%2372971348.500-29%
Net Profit Margin--0.1960.152+29%0.142+38%0.111+76%0.092+112%
Operating Margin---0.048-100%0.045-100%0.130-100%0.090-100%
Operating Ratio--1.1191.117+0%1.126-1%1.107+1%0.879+27%
Pb Ratio1.781+2%1.7521.7570%1.836-5%1.870-6%2.315-24%
Pe Ratio5.322+2%5.2347.315-28%9.850-47%13.936-62%23.346-78%
Price Per Share3.360+2%3.3053.403-3%3.650-9%3.572-7%4.639-29%
Price To Free Cash Flow Ratio3.991+2%3.9264.931-20%8.982-56%12.092-68%6.046-35%
Price To Total Gains Ratio-17.786-2%-17.49520.567-185%39.687-144%-43.618+149%11.909-247%
Quick Ratio--0.2750.385-29%0.304-10%0.406-32%0.459-40%
Return On Assets--0.0240.018+32%0.016+53%0.013+89%0.011+117%
Return On Equity--0.0840.063+33%0.055+54%0.044+94%0.035+140%
Total Gains Per Share---0.1890.032-693%-0.005-97%0.139-236%0.144-231%
Usd Book Value--1012970410.0001041410613.650-3%1066989809.950-5%1026865133.610-1%1069129303.645-5%
Usd Book Value Change Per Share---0.1980.033-693%-0.006-97%0.000-122936%-0.004-98%
Usd Book Value Per Share--1.9812.036-3%2.086-5%2.006-1%2.090-5%
Usd Dividend Per Share----0%-0%0.146-100%0.155-100%
Usd Enterprise Value---743930283.662-749805596.811+1%-633604111.850-15%-492880658.792-34%278864724.149-367%
Usd Eps--0.1660.128+30%0.119+40%0.088+89%0.073+128%
Usd Free Cash Flow--113020423.60097365092.200+16%56994354.000+98%47633868.890+137%23816934.445+375%
Usd Free Cash Flow Per Share--0.2210.190+16%0.111+98%0.103+114%0.103+114%
Usd Free Cash Flow To Equity Per Share--0.2210.154+43%-0.074+134%-0.021+109%-0.021+109%
Usd Market Cap1804266452.352+2%1774732870.3381827772464.439-3%1960387525.200-9%1920399598.598-8%2492094510.194-29%
Usd Price Per Share3.529+2%3.4713.574-3%3.833-9%3.752-7%4.872-29%
Usd Profit--84762692.20065398316.950+30%57686435.800+47%44296438.310+91%36846529.550+130%
Usd Revenue--432915544.400429996250.950+1%408064924.350+6%396432174.010+9%397243952.355+9%
Usd Total Gains Per Share---0.1980.033-693%-0.006-97%0.146-236%0.151-231%
 EOD+3 -5MRQTTM+19 -17YOY+17 -195Y+17 -2110Y+17 -21

3.3 Fundamental Score

Let's check the fundamental score of NOS S.G.P.S. S.A. based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-155.322
Price to Book Ratio (EOD)Between0-11.781
Net Profit Margin (MRQ)Greater than00.196
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.275
Current Ratio (MRQ)Greater than10.548
Debt to Asset Ratio (MRQ)Less than10.713
Debt to Equity Ratio (MRQ)Less than12.504
Return on Equity (MRQ)Greater than0.150.084
Return on Assets (MRQ)Greater than0.050.024
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of NOS S.G.P.S. S.A. based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5033.937
Ma 20Greater thanMa 503.443
Ma 50Greater thanMa 1003.508
Ma 100Greater thanMa 2003.533
OpenGreater thanClose3.410
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About NOS S.G.P.S. S.A.

NOS, S.G.P.S., S.A. engages in the telecommunications and entertainment business. It operates through Telco and Audiovisual segments. The company offers cable and satellite television, voice and internet access, mobile communication, IP voice, mobile virtual network, and related consulting services, as well as electronic communications services. It also involves in the negotiation, acquisition, and distribution of content rights and other multimedia products, and Pay TV and video-on-demand rights; producing films and series channels; managing the advertising space on Pay TV channels; production of channels for Pay TV; video production and sale; and cinema exhibition and distribution. In addition, the company provides data center management and consulting services in IT; invests in and supports the development of companies that aim to commercialize technologies and products; manages investments; movie exhibition; commercializes public events; and offers accounting, logistics, administrative, financial, tax, human resources, licensing and engineering, and other services. Further, it designs, constructs, manages, and exploits electronic communications networks, and equipment and infrastructure; management of technological assets and renders related services; achievement and promotion of scientific, and research and development activities; imports, distributes, edits, commercializes, and produces audiovisual products; and provides demonstration, dissemination, technology transfer, and formation services for services and information systems, as well as provides insurance services. The company also purchases, sells, rents, and operates property and commercial establishments; provides urbanization, building construction, planning, urban management, studies, and construction services; buys, sells, and resells properties; and manages real estate. The company was founded in 1999 and is headquartered in Lisbon, Portugal.

Fundamental data was last updated by Penke on 2024-12-03 21:11:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge 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 able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is cheap.
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 Nos earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Nos to the Telecom Services industry mean.
  • A Net Profit Margin of 19.6% means that €0.20 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of NOS S.G.P.S. S.A.:

  • The MRQ is 19.6%. The company is making a huge profit. +2
  • The TTM is 15.2%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ19.6%TTM15.2%+4.4%
TTM15.2%YOY14.2%+1.0%
TTM15.2%5Y11.1%+4.1%
5Y11.1%10Y9.2%+1.9%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ19.6%4.9%+14.7%
TTM15.2%4.7%+10.5%
YOY14.2%4.8%+9.4%
5Y11.1%5.8%+5.3%
10Y9.2%5.4%+3.8%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Nos to the Telecom Services industry mean.
  • 2.4% Return on Assets means that Nos generated €0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of NOS S.G.P.S. S.A.:

  • The MRQ is 2.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.4%TTM1.8%+0.6%
TTM1.8%YOY1.6%+0.2%
TTM1.8%5Y1.3%+0.5%
5Y1.3%10Y1.1%+0.2%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4%0.7%+1.7%
TTM1.8%0.6%+1.2%
YOY1.6%0.8%+0.8%
5Y1.3%0.8%+0.5%
10Y1.1%1.0%+0.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Nos to the Telecom Services industry mean.
  • 8.4% Return on Equity means Nos generated €0.08 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of NOS S.G.P.S. S.A.:

  • The MRQ is 8.4%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.3%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ8.4%TTM6.3%+2.1%
TTM6.3%YOY5.5%+0.8%
TTM6.3%5Y4.4%+2.0%
5Y4.4%10Y3.5%+0.8%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ8.4%2.0%+6.4%
TTM6.3%1.9%+4.4%
YOY5.5%2.2%+3.3%
5Y4.4%2.2%+2.2%
10Y3.5%2.2%+1.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of NOS S.G.P.S. S.A..

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Nos is operating .

  • Measures how much profit Nos 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 Nos to the Telecom Services 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 NOS S.G.P.S. S.A.:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM4.8%-4.8%
TTM4.8%YOY4.5%+0.3%
TTM4.8%5Y13.0%-8.2%
5Y13.0%10Y9.0%+3.9%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-12.5%-12.5%
TTM4.8%10.4%-5.6%
YOY4.5%11.1%-6.6%
5Y13.0%11.0%+2.0%
10Y9.0%11.7%-2.7%
4.3.2.2. Operating Ratio

Measures how efficient Nos is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Telecom Services industry mean).
  • An Operation Ratio of 1.12 means that the operating costs are €1.12 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of NOS S.G.P.S. S.A.:

  • The MRQ is 1.119. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.117. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.119TTM1.117+0.001
TTM1.117YOY1.126-0.008
TTM1.1175Y1.107+0.010
5Y1.10710Y0.879+0.228
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1190.969+0.150
TTM1.1170.978+0.139
YOY1.1260.945+0.181
5Y1.1070.948+0.159
10Y0.8790.939-0.060
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of NOS S.G.P.S. S.A..

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Telecom Services 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 NOS S.G.P.S. S.A.:

  • The MRQ is 0.548. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.673. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.548TTM0.673-0.124
TTM0.673YOY0.569+0.104
TTM0.6735Y0.661+0.011
5Y0.66110Y0.397+0.264
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5480.935-0.387
TTM0.6730.950-0.277
YOY0.5690.952-0.383
5Y0.6611.006-0.345
10Y0.3971.045-0.648
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Nos to the Telecom Services industry mean.
  • A Quick Ratio of 0.27 means the company can pay off €0.27 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of NOS S.G.P.S. S.A.:

  • The MRQ is 0.275. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.385. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.275TTM0.385-0.110
TTM0.385YOY0.304+0.081
TTM0.3855Y0.406-0.021
5Y0.40610Y0.459-0.053
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2750.568-0.293
TTM0.3850.624-0.239
YOY0.3040.725-0.421
5Y0.4060.754-0.348
10Y0.4590.791-0.332
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of NOS S.G.P.S. S.A..

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Nos to Telecom Services industry mean.
  • A Debt to Asset Ratio of 0.71 means that Nos assets are financed with 71.3% credit (debt) and the remaining percentage (100% - 71.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of NOS S.G.P.S. S.A.:

  • The MRQ is 0.713. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.712. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.713TTM0.712+0.001
TTM0.712YOY0.709+0.004
TTM0.7125Y0.701+0.011
5Y0.70110Y0.673+0.028
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7130.631+0.082
TTM0.7120.621+0.091
YOY0.7090.613+0.096
5Y0.7010.615+0.086
10Y0.6730.613+0.060
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Nos to the Telecom Services industry mean.
  • A Debt to Equity ratio of 250.4% means that company has €2.50 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of NOS S.G.P.S. S.A.:

  • The MRQ is 2.504. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.498. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.504TTM2.498+0.006
TTM2.498YOY2.463+0.035
TTM2.4985Y2.372+0.126
5Y2.37210Y2.101+0.271
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5041.594+0.910
TTM2.4981.586+0.912
YOY2.4631.575+0.888
5Y2.3721.690+0.682
10Y2.1011.630+0.471
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 Nos generates.

  • Above 15 is considered overpriced but always compare Nos to the Telecom Services industry mean.
  • A PE ratio of 5.23 means the investor is paying €5.23 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of NOS S.G.P.S. S.A.:

  • The EOD is 5.322. Based on the earnings, the company is cheap. +2
  • The MRQ is 5.234. Based on the earnings, the company is cheap. +2
  • The TTM is 7.315. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD5.322MRQ5.234+0.087
MRQ5.234TTM7.315-2.080
TTM7.315YOY9.850-2.535
TTM7.3155Y13.936-6.622
5Y13.93610Y23.346-9.410
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD5.32210.708-5.386
MRQ5.23410.994-5.760
TTM7.31510.710-3.395
YOY9.85010.869-1.019
5Y13.93616.119-2.183
10Y23.34617.532+5.814
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 NOS S.G.P.S. S.A.:

  • The EOD is 3.991. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 3.926. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 4.931. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD3.991MRQ3.926+0.065
MRQ3.926TTM4.931-1.005
TTM4.931YOY8.982-4.051
TTM4.9315Y12.092-7.160
5Y12.09210Y6.046+6.046
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD3.9915.194-1.203
MRQ3.9265.540-1.614
TTM4.9313.999+0.932
YOY8.9825.526+3.456
5Y12.0924.970+7.122
10Y6.0465.968+0.078
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 Nos is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Telecom Services industry mean).
  • A PB ratio of 1.75 means the investor is paying €1.75 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of NOS S.G.P.S. S.A.:

  • The EOD is 1.781. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.752. Based on the equity, the company is underpriced. +1
  • The TTM is 1.757. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.781MRQ1.752+0.029
MRQ1.752TTM1.757-0.005
TTM1.757YOY1.836-0.079
TTM1.7575Y1.870-0.113
5Y1.87010Y2.315-0.446
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD1.7811.702+0.079
MRQ1.7521.477+0.275
TTM1.7571.578+0.179
YOY1.8361.619+0.217
5Y1.8701.940-0.070
10Y2.3152.508-0.193
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 Assets3,362,820
Total Liabilities2,398,270
Total Stockholder Equity957,889
 As reported
Total Liabilities 2,398,270
Total Stockholder Equity+ 957,889
Total Assets = 3,362,820

Assets

Total Assets3,362,820
Total Current Assets510,301
Long-term Assets2,852,519
Total Current Assets
Cash And Cash Equivalents 14,014
Net Receivables 255,893
Inventory 45,734
Total Current Assets  (as reported)510,301
Total Current Assets  (calculated)315,641
+/- 194,660
Long-term Assets
Property Plant Equipment 1,389,144
Goodwill 641,400
Intangible Assets 535,501
Long-term Assets  (as reported)2,852,519
Long-term Assets  (calculated)2,566,045
+/- 286,474

Liabilities & Shareholders' Equity

Total Current Liabilities930,779
Long-term Liabilities1,467,491
Total Stockholder Equity957,889
Total Current Liabilities
Short Long Term Debt 320,767
Accounts payable 184,622
Other Current Liabilities 5,192
Total Current Liabilities  (as reported)930,779
Total Current Liabilities  (calculated)510,581
+/- 420,198
Long-term Liabilities
Long term Debt 751,358
Capital Lease Obligations Min Short Term Debt626,996
Long-term Liabilities  (as reported)1,467,491
Long-term Liabilities  (calculated)1,378,354
+/- 89,137
Total Stockholder Equity
Retained Earnings 148,555
Total Stockholder Equity (as reported)957,889
Total Stockholder Equity (calculated)148,555
+/- 809,334
Other
Capital Stock855,168
Common Stock Shares Outstanding 511,316
Net Debt 1,058,111
Net Invested Capital 2,030,014
Net Working Capital -420,478
Property Plant and Equipment Gross 4,436,099



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-31
> Total Assets 
1,999,951
1,782,842
869,392
874,653
900,658
871,100
893,764
988,087
1,145,700
1,030,800
1,088,800
847,201
1,000,801
1,026,900
958,172
969,600
975,178
936,000
929,000
943,000
1,000,066
1,052,700
1,220,260
1,359,200
1,323,095
1,295,613
1,283,200
1,341,100
1,479,183
1,520,067
1,431,970
1,463,373
1,650,712
1,796,424
1,742,605
1,791,663
1,785,611
1,749,610
1,771,472
1,638,289
1,610,953
1,627,163
1,371,700
2,905,747
2,889,330
2,827,707
2,871,330
2,920,241
2,955,931
2,980,248
3,015,379
2,984,415
2,976,494
2,980,695
2,983,198
3,019,162
2,982,641
2,922,330
2,922,147
2,945,031
2,967,067
2,989,547
2,999,102
2,943,245
2,925,543
3,029,250
3,062,672
3,090,811
3,088,176
3,085,651
2,971,398
3,110,353
3,172,643
3,184,642
3,051,143
3,102,792
3,259,395
3,332,677
3,336,481
3,532,757
3,463,324
3,488,568
3,459,291
3,489,325
3,468,980
3,462,873
3,362,820
3,362,8203,462,8733,468,9803,489,3253,459,2913,488,5683,463,3243,532,7573,336,4813,332,6773,259,3953,102,7923,051,1433,184,6423,172,6433,110,3532,971,3983,085,6513,088,1763,090,8113,062,6723,029,2502,925,5432,943,2452,999,1022,989,5472,967,0672,945,0312,922,1472,922,3302,982,6413,019,1622,983,1982,980,6952,976,4942,984,4153,015,3792,980,2482,955,9312,920,2412,871,3302,827,7072,889,3302,905,7471,371,7001,627,1631,610,9531,638,2891,771,4721,749,6101,785,6111,791,6631,742,6051,796,4241,650,7121,463,3731,431,9701,520,0671,479,1831,341,1001,283,2001,295,6131,323,0951,359,2001,220,2601,052,7001,000,066943,000929,000936,000975,178969,600958,1721,026,9001,000,801847,2011,088,8001,030,8001,145,700988,087893,764871,100900,658874,653869,3921,782,8421,999,951
   > 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
538,312
530,370
518,738
543,502
569,254
553,800
552,507
565,482
621,465
615,175
628,832
486,146
518,666
506,483
536,834
527,310
687,296
537,744
558,517
528,538
570,155
574,233
598,922
510,301
510,301598,922574,233570,155528,538558,517537,744687,296527,310536,834506,483518,666486,146628,832615,175621,465565,482552,507553,800569,254543,502518,738530,370538,312000000000000000000000000000000000000000000000000000000000000000
       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
2,484
2,182
2,954
11,310
31,173
12,819
65,393
7,056
170,368
143,485
161,482
19,819
34,080
2,502
7,197
4,391
150,622
15,215
17,521
10,919
11,943
18,158
13,097
14,014
14,01413,09718,15811,94310,91917,52115,215150,6224,3917,1972,50234,08019,819161,482143,485170,3687,05665,39312,81931,17311,3102,9542,1822,484000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
161,840
162,397
161,797
100,638
144,709
150,900
116,367
0
168,400
170,600
130,200
0
138,048
156,300
111,435
140,800
131,393
151,000
161,000
149,000
102,586
149,100
139,942
160,000
168,821
166,975
179,400
163,900
185,213
190,416
175,359
192,896
151,350
199,614
212,023
238,717
176,311
234,402
230,841
181,216
162,147
194,973
192,437
336,635
316,522
329,398
360,164
350,363
358,167
364,471
388,577
376,974
356,566
372,207
358,993
372,529
364,499
347,644
377,236
405,692
428,463
499,767
511,796
451,340
444,086
339,097
352,506
285,871
437,978
362,634
331,503
334,330
360,044
354,162
349,026
372,174
392,388
400,978
372,399
388,079
391,109
240,763
231,388
423,230
288,431
312,811
255,893
255,893312,811288,431423,230231,388240,763391,109388,079372,399400,978392,388372,174349,026354,162360,044334,330331,503362,634437,978285,871352,506339,097444,086451,340511,796499,767428,463405,692377,236347,644364,499372,529358,993372,207356,566376,974388,577364,471358,167350,363360,164329,398316,522336,635192,437194,973162,147181,216230,841234,402176,311238,717212,023199,614151,350192,896175,359190,416185,213163,900179,400166,975168,821160,000139,942149,100102,586149,000161,000151,000131,393140,800111,435156,300138,0480130,200170,600168,4000116,367150,900144,709100,638161,797162,397161,840
       Inventory 
26,181
27,252
18,035
14,339
15,558
13,200
13,785
0
18,100
10,800
14,700
0
37,100
31,300
22,726
44,400
14,908
19,000
36,000
30,000
29,857
32,200
29,218
31,200
31,295
34,705
38,200
43,400
39,906
29,071
34,803
53,970
58,628
55,466
52,210
56,710
46,741
44,961
49,015
51,210
44,317
37,949
34,050
33,913
32,579
38,133
37,421
34,727
33,013
42,915
40,355
33,435
30,540
32,938
37,934
63,291
51,043
41,316
35,937
34,315
32,044
31,327
34,695
33,663
38,885
42,062
44,109
40,924
34,081
37,344
42,761
50,638
43,628
43,274
48,776
43,060
44,014
51,057
60,648
66,398
67,223
70,570
68,788
64,861
48,215
44,577
45,734
45,73444,57748,21564,86168,78870,57067,22366,39860,64851,05744,01443,06048,77643,27443,62850,63842,76137,34434,08140,92444,10942,06238,88533,66334,69531,32732,04434,31535,93741,31651,04363,29137,93432,93830,54033,43540,35542,91533,01334,72737,42138,13332,57933,91334,05037,94944,31751,21049,01544,96146,74156,71052,21055,46658,62853,97034,80329,07139,90643,40038,20034,70531,29531,20029,21832,20029,85730,00036,00019,00014,90844,40022,72631,30037,100014,70010,80018,100013,78513,20015,55814,33918,03527,25226,181
   > 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
2,510,512
2,519,169
2,521,558
2,534,342
2,533,144
2,405,916
2,488,888
2,557,468
2,555,810
2,564,997
2,584,126
2,752,912
2,795,843
2,809,171
2,845,461
2,925,580
2,930,051
2,930,753
2,919,170
2,894,747
2,863,951
2,852,519
2,852,5192,863,9512,894,7472,919,1702,930,7532,930,0512,925,5802,845,4612,809,1712,795,8432,752,9122,584,1262,564,9972,555,8102,557,4682,488,8882,405,9162,533,1442,534,3422,521,5582,519,1692,510,51200000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
330,208
328,049
312,580
302,408
295,117
289,400
297,154
295,326
307,500
226,400
238,400
244,085
259,775
273,700
278,787
287,500
296,619
302,000
306,000
311,000
347,608
344,600
358,807
377,600
468,007
483,697
504,200
526,500
554,572
571,711
592,895
611,699
645,848
645,649
646,329
643,108
647,126
644,917
639,505
629,789
632,047
620,526
618,578
1,108,653
1,096,823
1,077,736
1,084,710
1,094,066
1,141,770
1,143,425
1,138,114
1,160,185
1,167,538
1,142,009
1,149,255
1,147,359
1,158,181
1,146,893
1,137,717
1,130,908
1,137,209
1,039,819
1,045,637
1,053,840
1,053,663
1,219,150
1,233,791
1,241,429
1,253,196
1,258,255
1,146,422
1,221,743
1,251,710
1,246,067
1,255,586
1,270,666
1,277,163
1,310,706
1,310,431
1,327,406
1,404,775
1,414,392
1,417,832
1,405,914
1,400,674
1,390,955
1,389,144
1,389,1441,390,9551,400,6741,405,9141,417,8321,414,3921,404,7751,327,4061,310,4311,310,7061,277,1631,270,6661,255,5861,246,0671,251,7101,221,7431,146,4221,258,2551,253,1961,241,4291,233,7911,219,1501,053,6631,053,8401,045,6371,039,8191,137,2091,130,9081,137,7171,146,8931,158,1811,147,3591,149,2551,142,0091,167,5381,160,1851,138,1141,143,4251,141,7701,094,0661,084,7101,077,7361,096,8231,108,653618,578620,526632,047629,789639,505644,917647,126643,108646,329645,649645,848611,699592,895571,711554,572526,500504,200483,697468,007377,600358,807344,600347,608311,000306,000302,000296,619287,500278,787273,700259,775244,085238,400226,400307,500295,326297,154289,400295,117302,408312,580328,049330,208
       Goodwill 
824,055
791,964
217,141
0
215,266
211,700
235,351
0
228,900
0
0
0
0
0
77,187
0
77,868
0
0
0
77,868
0
95,581
0
175,148
0
0
0
175,497
0
175,497
175,497
175,497
0
0
0
175,497
0
0
0
175,497
0
0
562,009
579,894
605,220
605,220
641,802
641,599
641,599
641,599
641,599
641,599
641,599
641,599
641,599
641,599
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400
641,400641,400641,400641,400641,400641,400641,400641,400641,400641,400641,400641,400641,400641,400641,400641,400641,400641,400641,400641,400641,400641,400641,400641,400641,400641,400641,400641,400641,400641,400641,599641,599641,599641,599641,599641,599641,599641,599641,599641,802605,220605,220579,894562,00900175,497000175,497000175,497175,497175,4970175,497000175,148095,581077,86800077,868077,18700000228,9000235,351211,700215,2660217,141791,964824,055
       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
21,347
19,789
20,223
20,929
22,012
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000022,01220,92920,22319,78921,347000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
864,734
826,734
234,652
227,766
232,047
242,400
243,525
341,709
350,600
243,400
217,400
213,941
294,403
289,300
299,402
288,700
283,616
273,000
262,000
253,000
259,673
269,700
265,727
430,200
372,834
356,617
339,900
365,600
353,759
335,128
318,055
352,398
336,733
319,377
300,545
333,371
314,666
302,246
279,281
309,277
319,155
303,138
286,257
1,115,286
1,111,107
1,128,257
1,123,040
1,158,265
1,164,207
1,168,467
1,184,388
1,170,774
1,178,559
1,179,035
1,173,085
1,169,889
1,158,779
1,153,564
1,149,008
1,142,355
1,141,104
1,237,934
1,229,047
584,031
423,478
377,524
377,933
376,495
372,666
367,638
363,477
361,303
399,687
401,064
402,221
402,248
563,631
563,481
566,612
565,762
568,158
563,640
568,662
567,671
566,546
550,503
535,501
535,501550,503566,546567,671568,662563,640568,158565,762566,612563,481563,631402,248402,221401,064399,687361,303363,477367,638372,666376,495377,933377,524423,478584,0311,229,0471,237,9341,141,1041,142,3551,149,0081,153,5641,158,7791,169,8891,173,0851,179,0351,178,5591,170,7741,184,3881,168,4671,164,2071,158,2651,123,0401,128,2571,111,1071,115,286286,257303,138319,155309,277279,281302,246314,666333,371300,545319,377336,733352,398318,055335,128353,759365,600339,900356,617372,834430,200265,727269,700259,673253,000262,000273,000283,616288,700299,402289,300294,403213,941217,400243,400350,600341,709243,525242,400232,047227,766234,652826,734864,734
       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
1
2,519,169
-1
2
-1
0
0
0
0
0
0
0
0
-2
0
0
0
0
0
0
0
0
00000000-200000000-12-12,519,169100000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,168,552
1,127,656
492,246
493,627
499,339
466,600
473,583
560,869
646,200
501,200
709,600
417,116
562,126
575,400
562,173
555,800
551,112
495,000
550,000
551,000
611,072
651,300
998,326
1,158,800
1,131,347
1,085,044
1,107,800
1,154,800
1,289,548
1,250,935
1,196,231
1,218,749
1,400,529
1,535,651
1,521,345
1,561,279
1,550,597
1,504,805
1,567,612
1,425,275
1,391,719
1,396,272
1,164,572
1,832,541
1,829,117
1,752,139
1,837,686
1,872,097
1,895,802
1,897,140
1,979,974
1,927,451
1,912,972
1,899,866
1,971,924
1,979,772
1,929,543
1,835,811
1,896,296
1,884,852
1,880,699
1,854,535
1,972,727
1,874,986
1,841,660
1,931,168
2,099,695
2,079,148
2,075,853
2,083,291
2,069,461
2,166,071
2,216,409
2,196,845
2,161,974
2,165,421
2,296,395
2,325,416
2,424,739
2,503,927
2,410,981
2,405,313
2,559,770
2,543,378
2,474,293
2,401,534
2,398,270
2,398,2702,401,5342,474,2932,543,3782,559,7702,405,3132,410,9812,503,9272,424,7392,325,4162,296,3952,165,4212,161,9742,196,8452,216,4092,166,0712,069,4612,083,2912,075,8532,079,1482,099,6951,931,1681,841,6601,874,9861,972,7271,854,5351,880,6991,884,8521,896,2961,835,8111,929,5431,979,7721,971,9241,899,8661,912,9721,927,4511,979,9741,897,1401,895,8021,872,0971,837,6861,752,1391,829,1171,832,5411,164,5721,396,2721,391,7191,425,2751,567,6121,504,8051,550,5971,561,2791,521,3451,535,6511,400,5291,218,7491,196,2311,250,9351,289,5481,154,8001,107,8001,085,0441,131,3471,158,800998,326651,300611,072551,000550,000495,000551,112555,800562,173575,400562,126417,116709,600501,200646,200560,869473,583466,600499,339493,627492,2461,127,6561,168,552
   > Total Current Liabilities 
376,694
369,131
285,788
279,525
295,241
265,000
259,157
194,350
274,800
205,800
342,300
150,764
336,262
357,000
342,069
348,400
355,354
302,000
396,000
395,000
450,443
495,200
592,710
629,700
597,445
539,373
371,700
502,100
544,559
440,288
346,204
395,728
398,746
570,879
691,131
715,545
789,066
778,602
683,219
712,886
651,788
658,679
427,772
640,939
762,228
879,524
985,113
880,236
1,101,980
933,880
757,440
729,671
762,229
735,312
625,897
703,716
760,847
672,514
685,808
747,682
753,021
677,604
796,137
762,358
802,028
783,559
874,337
813,260
742,500
671,035
960,443
709,139
728,586
876,477
814,482
797,524
889,950
787,666
1,136,109
1,223,566
1,024,456
1,022,599
823,313
782,281
801,970
859,370
930,779
930,779859,370801,970782,281823,3131,022,5991,024,4561,223,5661,136,109787,666889,950797,524814,482876,477728,586709,139960,443671,035742,500813,260874,337783,559802,028762,358796,137677,604753,021747,682685,808672,514760,847703,716625,897735,312762,229729,671757,440933,8801,101,980880,236985,113879,524762,228640,939427,772658,679651,788712,886683,219778,602789,066715,545691,131570,879398,746395,728346,204440,288544,559502,100371,700539,373597,445629,700592,710495,200450,443395,000396,000302,000355,354348,400342,069357,000336,262150,764342,300205,800274,800194,350259,157265,000295,241279,525285,788369,131376,694
       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
134,074
200,934
180,287
248,004
171,605
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000171,605248,004180,287200,934134,074000000000000000000000000000000000000000000000000000000000000000
       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
134,074
200,934
180,287
248,004
171,605
84,621
23,065
172,285
97,152
100,783
249,562
187,319
169,276
235,742
99,054
458,381
500,767
352,968
342,884
166,905
109,950
157,689
199,403
320,767
320,767199,403157,689109,950166,905342,884352,968500,767458,38199,054235,742169,276187,319249,562100,78397,152172,28523,06584,621171,605248,004180,287200,934134,074000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
139,836
157,593
132,287
110,408
126,643
173,200
110,486
0
124,700
133,500
256,900
0
89,838
194,700
150,780
198,300
156,676
186,000
175,000
175,000
191,903
189,600
107,842
149,600
144,247
185,962
151,800
155,200
136,823
160,510
169,497
176,182
137,522
174,379
115,078
146,155
156,912
156,848
157,510
139,671
156,470
153,675
145,763
245,649
296,715
283,632
283,108
314,347
340,721
327,253
342,196
327,267
327,485
304,613
264,432
274,478
238,828
208,906
209,682
222,152
224,864
228,649
243,511
253,106
254,950
243,341
251,793
262,291
259,499
252,712
217,764
242,795
252,607
250,950
255,649
258,594
279,993
277,921
235,625
273,708
253,355
266,972
232,500
260,864
243,991
240,596
184,622
184,622240,596243,991260,864232,500266,972253,355273,708235,625277,921279,993258,594255,649250,950252,607242,795217,764252,712259,499262,291251,793243,341254,950253,106243,511228,649224,864222,152209,682208,906238,828274,478264,432304,613327,485327,267342,196327,253340,721314,347283,108283,632296,715245,649145,763153,675156,470139,671157,510156,848156,912146,155115,078174,379137,522176,182169,497160,510136,823155,200151,800185,962144,247149,600107,842189,600191,903175,000175,000186,000156,676198,300150,780194,70089,8380256,900133,500124,7000110,486173,200126,643110,408132,287157,593139,836
       Other Current Liabilities 
179,426
175,012
124,814
145,522
162,123
86,700
133,637
0
125,100
65,400
77,800
0
224,081
112,000
114,495
83,400
116,025
82,000
93,000
75,000
134,029
105,400
132,626
105,100
136,137
101,889
84,300
102,100
245,319
118,351
103,631
106,136
168,647
110,722
147,060
143,465
132,192
121,163
127,560
130,257
132,064
132,913
134,035
310,302
252,082
256,327
277,087
262,672
257,751
267,377
242,724
265,410
256,722
271,402
276,152
300,647
297,327
296,252
309,039
319,725
318,021
322,216
327,419
199,089
191,785
-1
188,922
-1
657,900
233,130
402,538
204,634
215,201
205,987
193,938
202,529
210,757
236,015
256,132
248,341
234,491
0
7,140
213,897
1
1
5,192
5,19211213,8977,1400234,491248,341256,132236,015210,757202,529193,938205,987215,201204,634402,538233,130657,900-1188,922-1191,785199,089327,419322,216318,021319,725309,039296,252297,327300,647276,152271,402256,722265,410242,724267,377257,751262,672277,087256,327252,082310,302134,035132,913132,064130,257127,560121,163132,192143,465147,060110,722168,647106,136103,631118,351245,319102,10084,300101,889136,137105,100132,626105,400134,02975,00093,00082,000116,02583,400114,495112,000224,081077,80065,400125,1000133,63786,700162,123145,522124,814175,012179,426
   > 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
1,147,609
1,225,358
1,265,888
1,333,342
1,412,256
1,109,018
1,456,932
1,487,823
1,320,368
1,347,492
1,367,897
1,406,445
1,537,750
1,288,630
1,280,361
1,386,525
1,382,714
1,736,457
1,761,097
1,672,323
1,542,164
1,467,491
1,467,4911,542,1641,672,3231,761,0971,736,4571,382,7141,386,5251,280,3611,288,6301,537,7501,406,4451,367,8971,347,4921,320,3681,487,8231,456,9321,109,0181,412,2561,333,3421,265,8881,225,3581,147,60900000000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-134,074
-200,934
60,279
-2,234
68,244
253,688
249,027
210,774
576,402
575,309
560,387
551,521
543,468
534,005
528,808
525,427
561,117
630,207
638,889
644,224
633,835
626,462
620,108
626,996
626,996620,108626,462633,835644,224638,889630,207561,117525,427528,808534,005543,468551,521560,387575,309576,402210,774249,027253,68868,244-2,23460,279-200,934-134,074000000000000000000000000000000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000011100000000000000000000000000000000000000000000000000000000000000000
       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
0
162,948
164,381
162,282
161,670
163,101
162,028
159,494
160,712
162,123
163,867
163,509
162,797
162,118
161,375
161,110
160,872
160,594
0
0
159,022
0
0
0
000159,02200160,594160,872161,110161,375162,118162,797163,509163,867162,123160,712159,494162,028163,101161,670162,282164,381162,9480000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
809,882
635,959
360,518
363,845
391,511
394,600
409,472
427,218
488,700
522,000
369,800
421,238
429,121
443,700
387,339
404,300
414,638
433,000
371,000
383,000
379,384
393,100
212,757
190,500
182,717
202,435
166,700
177,200
180,385
260,182
226,309
234,828
240,293
251,215
211,699
220,606
225,030
234,473
193,591
202,499
209,838
221,524
197,603
1,063,470
1,050,598
1,065,634
1,023,789
1,038,288
1,050,311
1,073,325
1,025,910
1,047,445
1,054,092
1,071,370
1,001,838
1,030,120
1,044,057
1,077,512
1,016,411
1,050,848
1,077,301
1,127,461
1,019,030
1,061,040
1,076,582
1,090,886
955,939
1,004,604
1,005,281
995,703
895,433
937,815
949,549
981,137
882,652
930,869
956,621
1,000,917
905,380
1,022,558
1,046,092
1,076,881
893,151
939,610
988,102
1,054,771
957,889
957,8891,054,771988,102939,610893,1511,076,8811,046,0921,022,558905,3801,000,917956,621930,869882,652981,137949,549937,815895,433995,7031,005,2811,004,604955,9391,090,8861,076,5821,061,0401,019,0301,127,4611,077,3011,050,8481,016,4111,077,5121,044,0571,030,1201,001,8381,071,3701,054,0921,047,4451,025,9101,073,3251,050,3111,038,2881,023,7891,065,6341,050,5981,063,470197,603221,524209,838202,499193,591234,473225,030220,606211,699251,215240,293234,828226,309260,182180,385177,200166,700202,435182,717190,500212,757393,100379,384383,000371,000433,000414,638404,300387,339443,700429,121421,238369,800522,000488,700427,218409,472394,600391,511363,845360,518635,959809,882
   Common Stock
78,448
78,448
78,448
78,448
78,448
0
78,448
0
0
0
77,300
0
77,274
77,300
250,368
30,900
30,910
31,000
3,000
3,000
3,091
3,100
3,091
3,100
3,091
3,091
3,100
3,100
3,091
3,091
3,091
3,091
3,091
3,091
3,091
3,091
3,091
3,091
3,091
3,091
3,091
3,091
3,091
5,152
5,152
5,152
5,152
5,152
5,152
5,152
5,152
5,152
5,152
5,152
5,152
5,152
5,152
5,152
5,152
5,152
5,152
5,152
5,152
5,152
5,152
5,152
5,152
5,152
1,012,300
5,152
5,152
5,152
5,152
5,152
5,152
5,152
5,152
5,152
855,168
855,168
855,168
0
0
855,168
0
0
0
000855,16800855,168855,168855,1685,1525,1525,1525,1525,1525,1525,1525,1525,1521,012,3005,1525,1525,1525,1525,1525,1525,1525,1525,1525,1525,1525,1525,1525,1525,1525,1525,1525,1525,1525,1525,1525,1525,1525,1525,1523,0913,0913,0913,0913,0913,0913,0913,0913,0913,0913,0913,0913,0913,0913,0913,1003,1003,0913,0913,1003,0913,1003,0913,0003,00031,00030,91030,900250,36877,30077,274077,30000078,448078,44878,44878,44878,44878,448
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000-12,159-12,213-12,263-12,681-12,681-12,728-14,431-18,756-18,848-18,971-6,095-10,559-6,987-2,949-2,905-11,791-9,416-2,619-3,925-2,003-896-1,187-1,253-914-916-730-310-554-37-43-49-17000-87,237-86,700-86,700-88,599-89,634-83,400-51,437-7,300000-9,000-9,002-8,500-8,5340-8,520000000000000
   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
88,397
73,408
-109,542
-105,477
-104,851
-128,559
-266,218
-263,723
-287,109
12,007
102,641
-306,761
-304,700
-303,086
-376,614
-368,276
-356,255
-365,214
0
0
-186,095
0
0
0
000-186,09500-365,214-356,255-368,276-376,614-303,086-304,700-306,761102,64112,007-287,109-263,723-266,218-128,559-104,851-105,477-109,54273,40888,397000000000000000000000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.