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

Semapa
Buy, Hold or Sell?

Let's analyze Semapa together

I guess you are interested in Semapa. 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 Semapa. 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 Semapa

I send you an email if I find something interesting about Semapa.

1. Quick Overview

1.1. Quick analysis of Semapa (30 sec.)










1.2. What can you expect buying and holding a share of Semapa? (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?
95.0%

What is your share worth?

Current worth
€23.61
Expected worth in 1 year
€26.64
How sure are you?
92.5%

+ What do you gain per year?

Total Gains per Share
€3.02
Return On Investment
22.0%

For what price can you sell your share?

Current Price per Share
€13.72
Expected price per share
€13.42 - €15.86
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Semapa (5 min.)




Live pricePrice per Share (EOD)
€13.72
Intrinsic Value Per Share
€48.40 - €56.16
Total Value Per Share
€72.01 - €79.78

2.2. Growth of Semapa (5 min.)




Is Semapa growing?

Current yearPrevious yearGrowGrow %
How rich?$1.9b$1.7b$172.4m9.0%

How much money is Semapa making?

Current yearPrevious yearGrowGrow %
Making money$70.5m$71.7m-$1.1m-1.7%
Net Profit Margin9.6%9.0%--

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

2.3. Financial Health of Semapa (5 min.)




2.4. Comparing to competitors in the Paper & Paper Products industry (5 min.)




  Industry Rankings (Paper & Paper Products)  


Richest
#17 / 119

Most Revenue
#20 / 119

Most Profit
#14 / 119
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Semapa is €13.72. 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 Semapa.
  • 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 Semapa, 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 €23.61. Based on the TTM, the Book Value Change Per Share is €0.76 per quarter. Based on the YOY, the Book Value Change Per Share is €0.41 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 Semapa.

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 Eps1.108.0%0.886.4%0.886.4%0.684.9%0.533.9%
Usd Book Value Change Per Share0.040.3%0.795.8%0.433.1%0.433.1%0.231.7%
Usd Dividend Per Share0.000.0%0.000.0%1.047.6%0.362.6%0.644.7%
Usd Total Gains Per Share0.040.3%0.795.8%1.4710.7%0.795.8%0.876.3%
Usd Price Per Share15.10-14.78-13.46-12.48-13.56-
Price to Earnings Ratio3.44-4.41-4.13-6.19-8.28-
Price-to-Total Gains Ratio343.02-96.54-13.68-32.50-26.82-
Price to Book Ratio0.61-0.62-0.62-0.65-0.79-
Price-to-Total Gains Ratio343.02-96.54-13.68-32.50-26.82-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share14.408744
Number of shares69
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.36
Usd Book Value Change Per Share0.790.43
Usd Total Gains Per Share0.790.79
Gains per Quarter (69 shares)54.7954.64
Gains per Year (69 shares)219.17218.55
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1021920999119209
21438428199238428
31657647298358647
41876866397477866
51109510854975961085
62131313045967151304
72153215236958341523
82175117427959541742
921970196189410731961
1032189218099411922180

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 Share4.00.00.0100.0%10.02.00.083.3%14.06.00.070.0%26.014.00.065.0%56.025.01.068.3%
Dividend per Share2.00.02.050.0%10.00.02.083.3%18.00.02.090.0%38.00.02.095.0%67.00.015.081.7%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%18.02.00.090.0%37.03.00.092.5%72.09.01.087.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Semapa 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--0.0420.755-94%0.409-90%0.411-90%0.216-81%
Book Value Per Share--23.61522.807+4%20.751+14%18.398+28%16.741+41%
Current Ratio--0.9311.024-9%1.071-13%1.048-11%0.638+46%
Debt To Asset Ratio--0.6300.619+2%0.636-1%0.659-4%0.681-8%
Debt To Equity Ratio--2.0711.990+4%2.146-4%2.478-16%2.967-30%
Dividend Per Share---0.001-100%0.993-100%0.343-100%0.608-100%
Enterprise Value---2057005608.000-1839504782.000-11%-1870160474.250-9%-1872679946.432-9%-1811223976.366-12%
Eps--1.0470.841+24%0.835+25%0.646+62%0.508+106%
Ev To Ebitda Ratio--infinfnan%infnan%infnan%infnan%
Ev To Sales Ratio---0.711-0.656-8%-0.630-11%-0.798+12%-0.804+13%
Free Cash Flow Per Share--1.6170.974+66%1.545+5%1.208+34%1.208+34%
Free Cash Flow To Equity Per Share--1.6170.972+66%-0.168+110%0.301+436%0.301+436%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--56.162--------
Intrinsic Value_10Y_min--48.397--------
Intrinsic Value_1Y_max--5.008--------
Intrinsic Value_1Y_min--4.918--------
Intrinsic Value_3Y_max--15.519--------
Intrinsic Value_3Y_min--14.806--------
Intrinsic Value_5Y_max--26.599--------
Intrinsic Value_5Y_min--24.648--------
Market Cap1095808168.000-5%1148521972.0001123762458.000+2%1023925708.000+12%949699191.018+21%1032375152.459+11%
Net Profit Margin--0.1160.096+20%0.090+28%0.081+43%0.067+71%
Operating Margin---0.044-100%0.187-100%0.141-100%0.089-100%
Operating Ratio--1.1621.232-6%1.218-5%1.233-6%1.018+14%
Pb Ratio0.581-5%0.6090.617-1%0.618-1%0.649-6%0.787-23%
Pe Ratio3.277-5%3.4354.406-22%4.127-17%6.192-45%8.284-59%
Price Per Share13.720-5%14.38014.070+2%12.820+12%11.882+21%12.908+11%
Price To Free Cash Flow Ratio2.122-5%2.2244.674-52%4.738-53%3.125-29%1.563+42%
Price To Total Gains Ratio327.272-5%343.01696.536+255%13.683+2407%32.501+955%26.822+1179%
Quick Ratio--0.2810.330-15%0.372-25%0.348-19%0.395-29%
Return On Assets--0.0160.014+17%0.015+9%0.012+37%0.010+70%
Return On Equity--0.0540.045+20%0.051+6%0.043+26%0.039+38%
Total Gains Per Share--0.0420.756-94%1.402-97%0.754-94%0.824-95%
Usd Book Value--1980766878.6781913061265.765+4%1740576883.266+14%1544177257.573+28%1406001850.288+41%
Usd Book Value Change Per Share--0.0440.793-94%0.429-90%0.432-90%0.227-81%
Usd Book Value Per Share--24.80023.952+4%21.793+14%19.322+28%17.582+41%
Usd Dividend Per Share---0.001-100%1.043-100%0.360-100%0.639-100%
Usd Enterprise Value---2160267289.522-1931847922.056-11%-1964042530.057-9%-1966688479.743-9%-1902147419.980-12%
Usd Eps--1.0990.883+24%0.877+25%0.678+62%0.533+106%
Usd Free Cash Flow--135610534.35981712671.167+66%129597610.058+5%91174790.222+49%45587395.111+197%
Usd Free Cash Flow Per Share--1.6981.023+66%1.623+5%1.268+34%1.268+34%
Usd Free Cash Flow To Equity Per Share--1.6981.021+66%-0.177+110%0.317+436%0.317+436%
Usd Market Cap1150817738.034-5%1206177774.9941180175333.392+2%1075326778.542+12%997374090.407+21%1084200385.112+11%
Usd Price Per Share14.409-5%15.10214.776+2%13.464+12%12.478+21%13.556+11%
Usd Profit--87782332.26070547402.129+24%71743580.979+22%54541286.443+61%42800634.643+105%
Usd Revenue--759601446.386735301918.261+3%787784980.106-4%649806879.068+17%609528178.847+25%
Usd Total Gains Per Share--0.0440.794-94%1.472-97%0.792-94%0.866-95%
 EOD+4 -4MRQTTM+23 -15YOY+24 -145Y+26 -1210Y+25 -13

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-153.277
Price to Book Ratio (EOD)Between0-10.581
Net Profit Margin (MRQ)Greater than00.116
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.281
Current Ratio (MRQ)Greater than10.931
Debt to Asset Ratio (MRQ)Less than10.630
Debt to Equity Ratio (MRQ)Less than12.071
Return on Equity (MRQ)Greater than0.150.054
Return on Assets (MRQ)Greater than0.050.016
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5039.581
Ma 20Greater thanMa 5013.955
Ma 50Greater thanMa 10014.324
Ma 100Greater thanMa 20014.375
OpenGreater thanClose13.680
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About Semapa

Semapa - Sociedade de Investimento e Gestão, SGPS, S.A., through its subsidiaries, produces and sells uncoated woodfree (UWF) printing and writing paper in Portugal, rest of Europe, the United States, Africa, Asia, and Oceania. It operates through Pulp and Paper, Cement and Derivatives, and Other Businesses segments. The company produces and sells writing, printing thin paper, and tissue paper; researches, develops, produces, and sells forestry and agricultural products; produces and sells bleached eucalyptus kraft pulp (BEKP), cork, and pine wood products; and produces and sells energy from thermal, natural gas, and biofuel sources. It is also involved in the production and sale of cement, ready-mixed concrete, aggregates, mortars, prefabricated concrete structures, hydraulic lime, and clinker products; and operation of quarries. In addition, the company engages in the production of e-bike frames; and provision of services related to recovery of animal by-products and food products containing animal origin substances to produce fertilizers, animal feed, and biodiesel. The company was incorporated in 1991 and is headquartered in Lisbon, Portugal.

Fundamental data was last updated by Penke on 2024-11-29 11:16:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

4.2.2. Valuation Summary

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

  • Above 10% is considered healthy but always compare Semapa to the Paper & Paper Products industry mean.
  • A Net Profit Margin of 11.6% means that €0.12 for each €1 in revenue is generated as profit.

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

  • The MRQ is 11.6%. The company is making a huge profit. +2
  • The TTM is 9.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ11.6%TTM9.6%+2.0%
TTM9.6%YOY9.0%+0.6%
TTM9.6%5Y8.1%+1.5%
5Y8.1%10Y6.7%+1.3%
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
MRQ11.6%3.9%+7.7%
TTM9.6%2.5%+7.1%
YOY9.0%4.2%+4.8%
5Y8.1%4.2%+3.9%
10Y6.7%4.3%+2.4%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Semapa to the Paper & Paper Products industry mean.
  • 1.6% Return on Assets means that Semapa generated €0.02 profit for each $1 in assets.

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

  • The MRQ is 1.6%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.6%TTM1.4%+0.2%
TTM1.4%YOY1.5%-0.1%
TTM1.4%5Y1.2%+0.2%
5Y1.2%10Y1.0%+0.2%
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6%0.8%+0.8%
TTM1.4%0.5%+0.9%
YOY1.5%1.0%+0.5%
5Y1.2%1.0%+0.2%
10Y1.0%1.0%0.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Semapa to the Paper & Paper Products industry mean.
  • 5.4% Return on Equity means Semapa generated €0.05 for each €1 the owners (shareholders) invested.

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

  • The MRQ is 5.4%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 4.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ5.4%TTM4.5%+0.9%
TTM4.5%YOY5.1%-0.6%
TTM4.5%5Y4.3%+0.2%
5Y4.3%10Y3.9%+0.4%
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
MRQ5.4%1.4%+4.0%
TTM4.5%1.0%+3.5%
YOY5.1%2.0%+3.1%
5Y4.3%1.8%+2.5%
10Y3.9%2.1%+1.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Semapa.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Semapa is operating .

  • Measures how much profit Semapa 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 Semapa to the Paper & Paper Products 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 Semapa:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM4.4%-4.4%
TTM4.4%YOY18.7%-14.3%
TTM4.4%5Y14.1%-9.7%
5Y14.1%10Y8.9%+5.2%
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
MRQ-7.1%-7.1%
TTM4.4%4.5%-0.1%
YOY18.7%5.9%+12.8%
5Y14.1%6.5%+7.6%
10Y8.9%6.4%+2.5%
4.3.2.2. Operating Ratio

Measures how efficient Semapa is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Paper & Paper Products industry mean).
  • An Operation Ratio of 1.16 means that the operating costs are €1.16 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Semapa:

  • The MRQ is 1.162. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.232. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.162TTM1.232-0.070
TTM1.232YOY1.218+0.014
TTM1.2325Y1.233-0.001
5Y1.23310Y1.018+0.214
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1621.297-0.135
TTM1.2321.264-0.032
YOY1.2181.072+0.146
5Y1.2331.084+0.149
10Y1.0181.025-0.007
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Semapa.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Paper & Paper Products industry mean).
  • A Current Ratio of 0.93 means the company has €0.93 in assets for each €1 in short-term debts.

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

  • The MRQ is 0.931. The company is just not able to pay all its short-term debts. -1
  • The TTM is 1.024. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ0.931TTM1.024-0.093
TTM1.024YOY1.071-0.047
TTM1.0245Y1.048-0.024
5Y1.04810Y0.638+0.410
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9311.499-0.568
TTM1.0241.531-0.507
YOY1.0711.597-0.526
5Y1.0481.578-0.530
10Y0.6381.412-0.774
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Semapa to the Paper & Paper Products industry mean.
  • A Quick Ratio of 0.28 means the company can pay off €0.28 for each €1 in debt (using most liquid assets).

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

  • The MRQ is 0.281. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.330. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.281TTM0.330-0.050
TTM0.330YOY0.372-0.042
TTM0.3305Y0.348-0.018
5Y0.34810Y0.395-0.047
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2810.606-0.325
TTM0.3300.658-0.328
YOY0.3720.782-0.410
5Y0.3480.774-0.426
10Y0.3950.684-0.289
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Semapa.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Semapa to Paper & Paper Products industry mean.
  • A Debt to Asset Ratio of 0.63 means that Semapa assets are financed with 63.0% credit (debt) and the remaining percentage (100% - 63.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.630. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.619. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.630TTM0.619+0.010
TTM0.619YOY0.636-0.017
TTM0.6195Y0.659-0.040
5Y0.65910Y0.681-0.022
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6300.479+0.151
TTM0.6190.481+0.138
YOY0.6360.472+0.164
5Y0.6590.477+0.182
10Y0.6810.513+0.168
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Semapa to the Paper & Paper Products industry mean.
  • A Debt to Equity ratio of 207.1% means that company has €2.07 debt for each €1 in shareholders equity.

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

  • The MRQ is 2.071. The company is just not able to pay all its debts with equity.
  • The TTM is 1.990. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.071TTM1.990+0.081
TTM1.990YOY2.146-0.156
TTM1.9905Y2.478-0.488
5Y2.47810Y2.967-0.489
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0710.957+1.114
TTM1.9900.944+1.046
YOY2.1460.874+1.272
5Y2.4780.962+1.516
10Y2.9671.131+1.836
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 Semapa generates.

  • Above 15 is considered overpriced but always compare Semapa to the Paper & Paper Products industry mean.
  • A PE ratio of 3.44 means the investor is paying €3.44 for every €1 in earnings.

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

  • The EOD is 3.277. Based on the earnings, the company is cheap. +2
  • The MRQ is 3.435. Based on the earnings, the company is cheap. +2
  • The TTM is 4.406. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD3.277MRQ3.435-0.158
MRQ3.435TTM4.406-0.970
TTM4.406YOY4.127+0.279
TTM4.4065Y6.192-1.787
5Y6.19210Y8.284-2.092
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
EOD3.2777.377-4.100
MRQ3.4357.763-4.328
TTM4.4068.197-3.791
YOY4.1275.182-1.055
5Y6.1928.852-2.660
10Y8.2849.581-1.297
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 Semapa:

  • The EOD is 2.122. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.224. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 4.674. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.122MRQ2.224-0.102
MRQ2.224TTM4.674-2.451
TTM4.674YOY4.738-0.064
TTM4.6745Y3.125+1.549
5Y3.12510Y1.563+1.563
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
EOD2.1222.333-0.211
MRQ2.2242.988-0.764
TTM4.6742.169+2.505
YOY4.7383.728+1.010
5Y3.1253.316-0.191
10Y1.5632.837-1.274
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 Semapa is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Paper & Paper Products industry mean).
  • A PB ratio of 0.61 means the investor is paying €0.61 for each €1 in book value.

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

  • The EOD is 0.581. Based on the equity, the company is cheap. +2
  • The MRQ is 0.609. Based on the equity, the company is cheap. +2
  • The TTM is 0.617. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.581MRQ0.609-0.028
MRQ0.609TTM0.617-0.008
TTM0.617YOY0.6180.000
TTM0.6175Y0.649-0.032
5Y0.64910Y0.787-0.138
Compared to industry (Paper & Paper Products)
PeriodCompanyIndustry (mean)+/- 
EOD0.5810.974-0.393
MRQ0.6090.957-0.348
TTM0.6170.990-0.373
YOY0.6180.995-0.377
5Y0.6491.126-0.477
10Y0.7871.273-0.486
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 Assets5,091,613
Total Liabilities3,205,528
Total Stockholder Equity1,547,997
 As reported
Total Liabilities 3,205,528
Total Stockholder Equity+ 1,547,997
Total Assets = 5,091,613

Assets

Total Assets5,091,613
Total Current Assets1,419,505
Long-term Assets3,672,108
Total Current Assets
Cash And Cash Equivalents 247,709
Net Receivables 427,924
Inventory 437,281
Total Current Assets  (as reported)1,419,505
Total Current Assets  (calculated)1,112,914
+/- 306,591
Long-term Assets
Property Plant Equipment 2,087,353
Goodwill 588,433
Intangible Assets 570,353
Long-term Assets  (as reported)3,672,108
Long-term Assets  (calculated)3,246,139
+/- 425,970

Liabilities & Shareholders' Equity

Total Current Liabilities1,525,371
Long-term Liabilities1,680,157
Total Stockholder Equity1,547,997
Total Current Liabilities
Short Long Term Debt 347,497
Accounts payable 466,738
Total Current Liabilities  (as reported)1,525,371
Total Current Liabilities  (calculated)814,235
+/- 711,136
Long-term Liabilities
Long term Debt 1,027,429
Capital Lease Obligations Min Short Term Debt156,752
Long-term Liabilities  (as reported)1,680,157
Long-term Liabilities  (calculated)1,184,181
+/- 495,975
Total Stockholder Equity
Retained Earnings 128,539
Total Stockholder Equity (as reported)1,547,997
Total Stockholder Equity (calculated)128,539
+/- 1,419,458
Other
Capital Stock81,270
Common Stock Shares Outstanding 79,869
Net Debt 1,127,217
Net Invested Capital 2,922,923
Net Working Capital -105,866
Property Plant and Equipment Gross 7,962,695



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302000-12-31
> Total Assets 
191,041,038
1,146,758
1,225,485
1,165,572
1,336,470
1,307,428
3,349,039
3,664,978
3,861,107
3,887,269
3,473,646
3,372,235
3,502,613
3,550,159
3,535,879
3,118,423
3,077,394
3,124,466
3,257,140
3,225,615
3,263,876
3,240,542
3,280,478
3,295,478
3,318,718
3,281,020
3,373,459
3,405,715
3,434,949
3,474,747
3,569,650
3,593,538
3,637,077
3,696,859
3,785,557
4,247,715
4,331,432
4,282,543
4,227,960
4,321,134
4,406,202
4,376,009
0
4,300,271
3,986,780
4,115,827
4,104,645
4,163,363
4,230,753
4,124,374
4,068,290
4,102,293
4,079,776
4,078,828
4,088,476
4,136,661
4,007,718
4,001,532
3,986,987
3,991,861
3,907,889
3,879,937
3,992,272
4,272,245
4,107,133
4,032,441
4,021,827
4,460,419
4,361,606
4,220,798
3,830,995
3,891,919
3,696,972
3,765,781
3,870,692
4,052,555
4,303,492
4,470,670
4,558,408
4,657,520
4,519,253
4,523,651
4,674,932
4,849,338
5,091,613
5,091,6134,849,3384,674,9324,523,6514,519,2534,657,5204,558,4084,470,6704,303,4924,052,5553,870,6923,765,7813,696,9723,891,9193,830,9954,220,7984,361,6064,460,4194,021,8274,032,4414,107,1334,272,2453,992,2723,879,9373,907,8893,991,8613,986,9874,001,5324,007,7184,136,6614,088,4764,078,8284,079,7764,102,2934,068,2904,124,3744,230,7534,163,3634,104,6454,115,8273,986,7804,300,27104,376,0094,406,2024,321,1344,227,9604,282,5434,331,4324,247,7153,785,5573,696,8593,637,0773,593,5383,569,6503,474,7473,434,9493,405,7153,373,4593,281,0203,318,7183,295,4783,280,4783,240,5423,263,8763,225,6153,257,1403,124,4663,077,3943,118,4233,535,8793,550,1593,502,6133,372,2353,473,6463,887,2693,861,1073,664,9783,349,0391,307,4281,336,4701,165,5721,225,4851,146,758191,041,038
   > 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
955,101
1,007,629
1,127,453
1,028,287
937,344
969,722
1,476,435
1,467,823
1,383,871
1,030,443
1,111,856
875,628
982,271
1,086,199
1,190,369
1,424,481
1,600,284
1,653,653
1,622,098
1,258,176
1,270,154
1,293,625
1,398,805
1,419,505
1,419,5051,398,8051,293,6251,270,1541,258,1761,622,0981,653,6531,600,2841,424,4811,190,3691,086,199982,271875,6281,111,8561,030,4431,383,8711,467,8231,476,435969,722937,3441,028,2871,127,4531,007,629955,1010000000000000000000000000000000000000000000000000000000000000
       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
194,493
183,249
281,633
214,351
176,719
259,241
685,026
726,664
691,946
444,755
498,143
250,958
323,554
382,287
331,756
419,422
528,696
593,397
562,735
220,739
248,145
281,157
331,514
247,709
247,709331,514281,157248,145220,739562,735593,397528,696419,422331,756382,287323,554250,958498,143444,755691,946726,664685,026259,241176,719214,351281,633183,249194,4930000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
14,965,931
111,286
91,210
0
116,304
0
371,633
0
0
0
365,089
0
363,487
0
365,412
315,382
322,618
316,304
401,904
363,925
381,052
318,990
316,235
303,958
285,136
214,359
277,470
256,407
298,696
271,565
304,507
343,703
340,538
334,218
366,060
377,311
402,395
376,557
356,187
413,896
384,890
333,791
0
353,001
339,100
345,759
336,734
421,194
384,268
402,577
351,027
373,102
373,976
384,957
393,389
389,253
388,912
369,139
421,383
385,542
417,426
416,474
478,433
299,881
294,874
270,686
372,202
425,817
378,471
369,172
293,780
302,867
328,339
338,783
422,084
504,297
578,269
571,421
545,352
404,646
586,022
533,717
363,475
406,676
427,924
427,924406,676363,475533,717586,022404,646545,352571,421578,269504,297422,084338,783328,339302,867293,780369,172378,471425,817372,202270,686294,874299,881478,433416,474417,426385,542421,383369,139388,912389,253393,389384,957373,976373,102351,027402,577384,268421,194336,734345,759339,100353,0010333,791384,890413,896356,187376,557402,395377,311366,060334,218340,538343,703304,507271,565298,696256,407277,470214,359285,136303,958316,235318,990381,052363,925401,904316,304322,618315,382365,4120363,4870365,089000371,6330116,304091,210111,28614,965,931
       Other Current Assets 
537,812
54,994
52,718
0
52,530
0
116,120
0
413,685
0
13,084
0
49,892
0
23,262
0
21,363
0
17,582
0
28,472
0
15,405
14,361
16,313
13,449
5,669
13,654
10,335
14,459
4,535
16,369
32,277
19,834
31,246
23,081
69,533
44,591
18,589
22,272
33,518
17,259
0
18,896
33,554
16,337
25,236
19,412
27,370
18,281
26,545
28,631
34,326
23,030
23,101
33,710
34,437
31,489
111,540
37,430
28,875
26,865
30,637
44,526
26,601
33,293
30,006
42,627
29,213
27,084
48,863
67,773
47,698
46,977
19,385
28,573
52,311
91,086
81,633
0
1,008
29,575
0
0
0
00029,5751,008081,63391,08652,31128,57319,38546,97747,69867,77348,86327,08429,21342,62730,00633,29326,60144,52630,63726,86528,87537,430111,54031,48934,43733,71023,10123,03034,32628,63126,54518,28127,37019,41225,23616,33733,55418,896017,25933,51822,27218,58944,59169,53323,08131,24619,83432,27716,3694,53514,45910,33513,6545,66913,44916,31314,36115,405028,472017,582021,363023,262049,892013,0840413,6850116,120052,530052,71854,994537,812
   > 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
3,144,791
3,078,846
3,095,097
3,052,105
2,983,984
2,893,782
2,836,927
2,800,552
2,780,063
2,825,506
2,784,934
2,784,493
2,866,349
2,879,011
2,874,549
2,905,763
3,035,422
3,262,040
3,254,505
3,381,306
3,450,534
3,672,108
3,672,1083,450,5343,381,3063,254,5053,262,0403,035,4222,905,7632,874,5492,879,0112,866,3492,784,4932,784,9342,825,5062,780,0632,800,5522,836,9272,893,7822,983,9843,052,1053,095,0973,078,8463,144,791000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
72,797,523
329,020
330,471
321,620
323,806
316,825
1,588,503
1,942,960
2,389,279
2,391,065
2,056,782
1,887,833
1,898,959
1,879,104
1,975,555
1,658,743
1,754,711
1,616,704
1,743,181
1,641,216
1,784,856
1,715,980
1,896,135
1,982,923
2,100,139
2,160,971
2,270,295
2,253,088
2,251,832
2,226,031
2,223,709
2,192,463
2,175,010
2,154,298
2,156,515
2,132,575
2,519,944
2,496,472
2,410,220
2,394,989
2,366,447
2,334,958
0
2,182,704
2,147,287
2,123,572
2,123,710
2,160,990
2,546,017
2,436,103
2,453,935
2,454,969
2,450,016
2,436,851
2,439,103
2,410,855
2,332,492
2,322,286
2,194,001
2,166,646
2,151,853
2,159,590
2,163,368
2,219,876
2,205,996
2,222,208
2,232,443
2,155,550
2,118,427
2,074,382
2,032,552
1,998,602
1,989,189
1,967,655
1,977,452
1,993,086
1,954,093
1,801,587
1,785,365
1,784,985
1,897,182
1,890,755
1,963,185
1,981,224
2,087,353
2,087,3531,981,2241,963,1851,890,7551,897,1821,784,9851,785,3651,801,5871,954,0931,993,0861,977,4521,967,6551,989,1891,998,6022,032,5522,074,3822,118,4272,155,5502,232,4432,222,2082,205,9962,219,8762,163,3682,159,5902,151,8532,166,6462,194,0012,322,2862,332,4922,410,8552,439,1032,436,8512,450,0162,454,9692,453,9352,436,1032,546,0172,160,9902,123,7102,123,5722,147,2872,182,70402,334,9582,366,4472,394,9892,410,2202,496,4722,519,9442,132,5752,156,5152,154,2982,175,0102,192,4632,223,7092,226,0312,251,8322,253,0882,270,2952,160,9712,100,1391,982,9231,896,1351,715,9801,784,8561,641,2161,743,1811,616,7041,754,7111,658,7431,975,5551,879,1041,898,9591,887,8332,056,7822,391,0652,389,2791,942,9601,588,503316,825323,806321,620330,471329,02072,797,523
       Goodwill 
18,937,922
235,315
230,084
0
366,187
0
0
0
340,350
0
331,503
330,371
330,548
334,564
334,525
285,195
285,972
285,310
285,675
285,144
284,796
285,947
330,371
330,952
321,353
321,058
321,275
321,209
322,226
320,738
320,205
319,460
341,295
343,839
332,850
332,094
339,079
322,303
335,701
335,701
335,701
335,701
0
296,680
296,680
296,680
296,680
318,041
371,031
344,531
335,643
338,138
350,959
349,140
352,813
361,473
354,866
355,367
352,025
350,701
345,471
343,888
346,171
346,887
347,079
345,049
345,173
335,059
332,398
329,925
331,147
329,537
333,762
331,583
333,843
341,125
339,492
340,909
338,806
339,035
525,201
524,923
492,388
492,038
588,433
588,433492,038492,388524,923525,201339,035338,806340,909339,492341,125333,843331,583333,762329,537331,147329,925332,398335,059345,173345,049347,079346,887346,171343,888345,471350,701352,025355,367354,866361,473352,813349,140350,959338,138335,643344,531371,031318,041296,680296,680296,680296,6800335,701335,701335,701335,701322,303339,079332,094332,850343,839341,295319,460320,205320,738322,226321,209321,275321,058321,353330,952330,371285,947284,796285,144285,675285,310285,972285,195334,525334,564330,548330,371331,5030340,350000366,1870230,084235,31518,937,922
       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
4,803
6,166
7,380
6,566
7,920
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000007,9206,5667,3806,1664,8030000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
38,157,407
316,885
310,684
306,876
313,874
309,069
704,559
765,094
523,557
526,095
483,021
482,023
577,917
560,955
503,523
449,068
438,109
438,829
438,639
437,989
467,990
470,287
506,876
503,451
493,212
493,148
491,187
517,586
502,619
499,791
489,835
524,328
517,055
521,310
495,009
510,743
646,633
645,974
630,957
642,054
627,700
628,990
0
578,330
573,345
574,138
576,509
620,609
683,776
649,920
632,318
642,589
641,123
639,834
649,434
671,575
647,545
645,157
642,089
657,774
644,310
297,232
292,846
345,656
329,164
329,778
310,158
337,974
314,344
305,388
313,145
334,964
371,491
371,521
345,888
390,815
450,265
456,092
455,818
500,242
505,495
505,813
556,502
589,370
570,353
570,353589,370556,502505,813505,495500,242455,818456,092450,265390,815345,888371,521371,491334,964313,145305,388314,344337,974310,158329,778329,164345,656292,846297,232644,310657,774642,089645,157647,545671,575649,434639,834641,123642,589632,318649,920683,776620,609576,509574,138573,345578,3300628,990627,700642,054630,957645,974646,633510,743495,009521,310517,055524,328489,835499,791502,619517,586491,187493,148493,212503,451506,876470,287467,990437,989438,639438,829438,109449,068503,523560,955577,917482,023483,021526,095523,557765,094704,559309,069313,874306,876310,684316,88538,157,407
       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
114,343
58,948
61,537
3,052,105
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000003,052,10561,53758,948114,343000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
115,132,995
912,393
980,461
909,703
769,480
727,735
2,457,018
2,742,229
2,946,556
2,960,014
2,227,093
2,097,197
2,265,246
2,259,647
2,273,602
1,693,158
1,975,536
1,770,571
2,206,442
2,200,326
2,201,913
2,139,709
2,156,201
2,206,301
2,212,915
2,145,213
2,202,340
2,218,873
2,233,843
2,222,153
2,325,708
2,316,867
2,334,900
2,359,038
2,403,537
2,830,152
3,246,799
3,170,711
3,096,820
3,157,920
3,275,793
3,227,019
0
3,059,725
2,791,420
2,924,470
2,867,822
2,882,415
3,021,250
2,939,895
2,936,663
2,944,334
2,952,050
2,931,760
2,861,392
2,878,160
2,863,830
2,806,725
2,765,042
2,756,116
2,741,209
2,654,052
2,734,681
2,967,793
2,866,723
2,738,912
2,760,108
3,227,038
3,122,414
2,943,277
2,623,018
2,671,370
2,481,353
2,495,938
2,525,264
2,640,251
2,789,225
2,827,694
2,924,782
2,949,418
2,874,451
2,812,466
2,868,474
2,966,601
3,205,528
3,205,5282,966,6012,868,4742,812,4662,874,4512,949,4182,924,7822,827,6942,789,2252,640,2512,525,2642,495,9382,481,3532,671,3702,623,0182,943,2773,122,4143,227,0382,760,1082,738,9122,866,7232,967,7932,734,6812,654,0522,741,2092,756,1162,765,0422,806,7252,863,8302,878,1602,861,3922,931,7602,952,0502,944,3342,936,6632,939,8953,021,2502,882,4152,867,8222,924,4702,791,4203,059,72503,227,0193,275,7933,157,9203,096,8203,170,7113,246,7992,830,1522,403,5372,359,0382,334,9002,316,8672,325,7082,222,1532,233,8432,218,8732,202,3402,145,2132,212,9152,206,3012,156,2012,139,7092,201,9132,200,3262,206,4421,770,5711,975,5361,693,1582,273,6022,259,6472,265,2462,097,1972,227,0932,960,0142,946,5562,742,2292,457,018727,735769,480909,703980,461912,393115,132,995
   > Total Current Liabilities 
23,880,327
291,535
275,495
285,252
378,630
370,544
786,914
577,224
784,900
674,701
454,839
276,331
506,137
412,753
423,189
272,966
337,066
249,147
533,901
360,143
537,926
368,908
451,933
830,091
825,393
757,370
867,854
543,728
566,418
562,989
565,436
584,042
561,057
542,759
726,493
823,223
1,136,334
1,024,310
900,299
961,750
731,969
784,458
0
904,985
1,060,578
1,047,325
1,175,404
851,526
1,251,808
1,006,186
981,553
1,176,669
630,742
648,193
769,400
802,930
824,933
787,629
756,525
741,083
875,006
818,960
926,375
921,945
948,569
880,554
964,320
1,188,833
1,285,218
1,339,658
1,028,758
1,146,859
1,012,684
885,614
996,387
1,159,758
1,376,589
1,430,178
1,454,476
1,524,532
1,307,583
1,250,489
1,195,583
1,311,081
1,525,371
1,525,3711,311,0811,195,5831,250,4891,307,5831,524,5321,454,4761,430,1781,376,5891,159,758996,387885,6141,012,6841,146,8591,028,7581,339,6581,285,2181,188,833964,320880,554948,569921,945926,375818,960875,006741,083756,525787,629824,933802,930769,400648,193630,7421,176,669981,5531,006,1861,251,808851,5261,175,4041,047,3251,060,578904,9850784,458731,969961,750900,2991,024,3101,136,334823,223726,493542,759561,057584,042565,436562,989566,418543,728867,854757,370825,393830,091451,933368,908537,926360,143533,901249,147337,066272,966423,189412,753506,137276,331454,839674,701784,900577,224786,914370,544378,630285,252275,495291,53523,880,327
       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
304,140
335,235
256,387
291,394
285,500
333,187
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000333,187285,500291,394256,387335,235304,1400000000000000000000000000000000000000000000000000000000000000
       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
304,140
335,235
256,387
291,394
285,500
333,187
520,241
634,844
724,708
460,926
512,564
318,591
191,436
278,154
226,461
352,764
346,448
335,991
313,291
200,374
200,533
191,717
236,280
347,497
347,497236,280191,717200,533200,374313,291335,991346,448352,764226,461278,154191,436318,591512,564460,926724,708634,844520,241333,187285,500291,394256,387335,235304,1400000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
7,817,278
36,441
36,589
0
38,820
0
160,560
0
0
0
162,794
0
0
0
160,201
272,966
135,561
249,147
162,603
360,143
165,387
0
149,093
120,083
132,436
117,958
143,563
122,371
131,225
122,295
140,304
146,257
139,362
140,934
173,325
156,921
195,969
189,031
180,524
206,880
0
207,322
0
213,064
201,381
207,661
185,701
215,259
215,325
197,066
187,365
197,482
180,422
184,963
182,310
202,319
194,911
206,178
214,922
219,328
240,333
211,687
254,108
269,445
292,896
233,115
269,033
280,418
284,052
275,528
238,460
271,629
289,545
292,010
345,954
396,495
416,004
414,253
458,257
469,013
409,473
415,410
414,321
388,477
466,738
466,738388,477414,321415,410409,473469,013458,257414,253416,004396,495345,954292,010289,545271,629238,460275,528284,052280,418269,033233,115292,896269,445254,108211,687240,333219,328214,922206,178194,911202,319182,310184,963180,422197,482187,365197,066215,325215,259185,701207,661201,381213,0640207,3220206,880180,524189,031195,969156,921173,325140,934139,362146,257140,304122,295131,225122,371143,563117,958132,436120,083149,0930165,387360,143162,603249,147135,561272,966160,201000162,794000160,560038,820036,58936,4417,817,278
       Other Current Liabilities 
7,847,110
144,482
120,014
0
171,547
0
312,909
0
0
0
145,413
0
0
0
195,151
0
159,557
0
253,503
0
294,500
368,907
238,808
286,766
288,942
246,152
276,317
305,575
315,957
321,157
274,654
337,786
336,230
302,335
301,177
339,789
363,505
345,094
386,670
390,913
547,904
358,527
0
287,407
260,857
276,323
277,147
353,907
375,212
284,571
282,156
310,012
267,976
304,999
320,821
327,137
299,791
264,230
278,213
307,266
295,961
94,075
111,863
162,462
136,667
115,390
157,873
157,331
164,936
125,037
159,157
187,163
221,909
220,276
187,929
284,965
459,602
516,298
410,166
0
444,038
395,811
0
0
0
000395,811444,0380410,166516,298459,602284,965187,929220,276221,909187,163159,157125,037164,936157,331157,873115,390136,667162,462111,86394,075295,961307,266278,213264,230299,791327,137320,821304,999267,976310,012282,156284,571375,212353,907277,147276,323260,857287,4070358,527547,904390,913386,670345,094363,505339,789301,177302,335336,230337,786274,654321,157315,957305,575276,317246,152288,942286,766238,808368,907294,5000253,5030159,5570195,151000145,413000312,9090171,5470120,014144,4827,847,110
   > 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
2,045,849
1,918,154
1,858,358
1,795,788
2,038,205
1,837,196
1,603,619
1,594,260
1,524,511
1,468,669
1,610,324
1,528,878
1,480,493
1,412,636
1,397,516
1,470,306
1,424,886
1,566,868
1,561,977
1,672,891
1,655,521
1,680,157
1,680,1571,655,5211,672,8911,561,9771,566,8681,424,8861,470,3061,397,5161,412,6361,480,4931,528,8781,610,3241,468,6691,524,5111,594,2601,603,6191,837,1962,038,2051,795,7881,858,3581,918,1542,045,849000000000000000000000000000000000000000000000000000000000000000
       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
-304,140
-335,235
-186,577
-222,708
-213,896
-258,036
74,762
78,312
80,874
80,140
85,172
85,209
91,927
96,690
95,663
96,952
98,536
101,218
104,125
103,855
102,914
103,977
107,163
156,752
156,752107,163103,977102,914103,855104,125101,21898,53696,95295,66396,69091,92785,20985,17280,14080,87478,31274,762-258,036-213,896-222,708-186,577-335,235-304,1400000000000000000000000000000000000000000000000000000000000000
       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
78,216
73,275
73,988
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000073,98873,27578,216000000000000000000000000000000000000000000000000000000000000000
       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
1
1
7
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000171100000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
38,855,399
227,188
237,626
248,654
378,606
386,573
384,425
391,410
390,752
400,779
703,276
1,272,912
691,564
728,370
737,002
1,081,784
761,349
1,037,660
745,825
732,126
764,219
795,284
821,338
800,993
814,848
837,890
865,744
887,129
890,819
929,542
933,421
962,893
987,281
1,013,856
1,048,803
1,075,143
765,006
784,003
795,911
816,669
801,869
815,263
1,148,990
904,271
886,808
867,124
900,398
928,876
911,193
740,640
716,338
732,961
750,306
760,114
817,330
837,555
788,956
822,934
843,398
852,505
825,508
863,238
890,354
927,103
918,983
955,671
960,870
931,048
931,867
962,798
948,822
961,382
978,812
1,019,650
1,092,314
1,148,097
1,235,328
1,333,867
1,323,380
1,379,897
1,357,905
1,408,529
1,471,426
1,526,432
1,547,997
1,547,9971,526,4321,471,4261,408,5291,357,9051,379,8971,323,3801,333,8671,235,3281,148,0971,092,3141,019,650978,812961,382948,822962,798931,867931,048960,870955,671918,983927,103890,354863,238825,508852,505843,398822,934788,956837,555817,330760,114750,306732,961716,338740,640911,193928,876900,398867,124886,808904,2711,148,990815,263801,869816,669795,911784,003765,0061,075,1431,048,8031,013,856987,281962,893933,421929,542890,819887,129865,744837,890814,848800,993821,338795,284764,219732,126745,8251,037,660761,3491,081,784737,002728,370691,5641,272,912703,276400,779390,752391,410384,425386,573378,606248,654237,626227,18838,855,399
   Common Stock
23,723,525
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
0
118,332
0
118,332
0
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
118,332
0
118,332
118,332
118,332
118,332
118,332
106,510
81,646
81,646
81,646
81,270
81,270
81,270
81,270
81,270
81,270
81,270
81,270
81,270
81,270
81,270
81,270
81,270
81,270
81,270
81,270
81,270
81,270
81,270
81,270
81,270
81,270
81,270
81,270
81,270
81,270
81,270
0
81,270
81,270
0
0
0
00081,27081,270081,27081,27081,27081,27081,27081,27081,27081,27081,27081,27081,27081,27081,27081,27081,27081,27081,27081,27081,27081,27081,27081,27081,27081,27081,27081,27081,27081,64681,64681,646106,510118,332118,332118,332118,332118,3320118,332118,332118,332118,332118,332118,332118,332118,332118,332118,332118,332118,332118,332118,332118,332118,332118,332118,332118,332118,332118,332118,332118,332118,332118,332118,332118,332118,3320118,3320118,3320118,332118,332118,332118,332118,332118,332118,332118,33223,723,525
   Retained Earnings 
8,103
40
0
0
0
0
0
0
0
0
0
0
0
0
0
0
63,846
0
89,454
0
76,323
0
130,588
28,106
67,788
74,297
126,903
66,551
94,219
142,480
141,712
74,631
102,392
129,085
1,000,193
73,455
722,300
750,185
766,356
778,639
776,219
796,726
0
885,896
880,450
913,919
943,640
955,998
847,669
741,181
701,646
720,961
718,494
744,443
779,759
795,247
786,648
825,400
870,070
895,565
883,030
924,451
947,836
182,600
83,104
119,638
1,014,480
1,021,879
1,032,531
1,076,875
1,106,416
1,132,527
1,140,216
1,187,194
1,264,054
1,297,764
1,358,299
1,441,515
1,430,412
366,144
1,460,789
1,517,988
244,044
295,070
128,539
128,539295,070244,0441,517,9881,460,789366,1441,430,4121,441,5151,358,2991,297,7641,264,0541,187,1941,140,2161,132,5271,106,4161,076,8751,032,5311,021,8791,014,480119,63883,104182,600947,836924,451883,030895,565870,070825,400786,648795,247779,759744,443718,494720,961701,646741,181847,669955,998943,640913,919880,450885,8960796,726776,219778,639766,356750,185722,30073,4551,000,193129,085102,39274,631141,712142,48094,21966,551126,90374,29767,78828,106130,588076,323089,454063,84600000000000000408,103
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000-6,036-6,036-6,036-6,036-6,036-6,036-6,036-6,036-6,036-5,391-4,081-53-53-53-108,445-108,445-108,445-47,165-47,1650-47,165-47,165-47,165-47,165-47,165-47,165-47,165-47,165-47,165-47,165-47,165-47,165-47,165-47,165-47,165-47,165-47,165-47,165-47,165-47,1650-47,165-5,448-47,165-5,448-10,399-2,728-10,3990-10,3990-10,3990-10,399-2,728-10,3990-10,399-2,728-10,399-10,131-1,039,704
   Other Stockholders Equity 000-174,782-168,2080-172,355-172,972-188,295-214,991-237,064-232,868-226,728-236,469-222,917-179,400-165,989-156,154-125,957-124,385-126,361-126,449-132,011-136,4460000000000000000000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.