0 XP   0   0   0

Unilever PLC
Buy, Hold or Sell?

Let's analyse Unilever together

PenkeI guess you are interested in Unilever PLC. 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 Unilever PLC. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

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

Get notifications about Unilever PLC

I send you an email if I find something interesting about Unilever PLC.

Quick analysis of Unilever (30 sec.)










1. Valuation of Unilever (5 min.)




Current price per share

€47.21

2. Growth of Unilever (5 min.)




Is Unilever growing?

Current yearPrevious yearGrowGrow %
How rich?$23.2b$21.1b$2b9.0%

How much money is Unilever making?

Current yearPrevious yearGrowGrow %
Making money$8.1b$6.4b$1.7b20.8%
Net Profit Margin12.7%11.5%--

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

3. Financial Health of Unilever (5 min.)




4. Comparing to competitors in the Household & Personal Products industry (5 min.)




  Industry Rankings (Household & Personal Products)  


Richest
#11 / 196

Most Revenue
#6 / 196

Most Profit
#6 / 196


Fundamentals of Unilever

Financial Health

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

1.1. Profitability of Unilever PLC.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Unilever earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Unilever to the Household & Personal Products industry mean.
  • A Net Profit Margin of 12.7% means that €0.13 for each €1 in revenue is generated as profit.

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

  • The MRQ is 12.7%. The company is making a huge profit. +2
  • The TTM is 12.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ12.7%TTM12.7%0.0%
TTM12.7%YOY11.5%+1.2%
TTM12.7%5Y12.9%-0.2%
5Y12.9%10Y11.5%+1.4%
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ12.7%3.6%+9.1%
TTM12.7%4.3%+8.4%
YOY11.5%5.0%+6.5%
5Y12.9%4.2%+8.7%
10Y11.5%5.7%+5.8%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Unilever to the Household & Personal Products industry mean.
  • 9.8% Return on Assets means that Unilever generated €0.10 profit for each $1 in assets.

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

  • The MRQ is 9.8%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 9.8%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ9.8%TTM9.8%0.0%
TTM9.8%YOY8.1%+1.8%
TTM9.8%5Y10.1%-0.3%
5Y10.1%10Y10.1%+0.1%
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ9.8%1.1%+8.7%
TTM9.8%1.2%+8.6%
YOY8.1%1.5%+6.6%
5Y10.1%1.8%+8.3%
10Y10.1%1.8%+8.3%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Unilever to the Household & Personal Products industry mean.
  • 40.2% Return on Equity means Unilever generated €0.40 for each €1 the owners (shareholders) invested.

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

  • The MRQ is 40.2%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 40.2%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ40.2%TTM40.2%0.0%
TTM40.2%YOY35.4%+4.8%
TTM40.2%5Y47.2%-7.0%
5Y47.2%10Y41.5%+5.6%
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ40.2%2.1%+38.1%
TTM40.2%2.4%+37.8%
YOY35.4%3.3%+32.1%
5Y47.2%3.3%+43.9%
10Y41.5%3.6%+37.9%

1.2. Operating Efficiency of Unilever PLC.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Unilever is operating .

  • Measures how much profit Unilever 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 Unilever to the Household & Personal 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 Unilever PLC:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY16.2%-16.2%
TTM-5Y14.8%-14.8%
5Y14.8%10Y14.9%-0.1%
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ-7.9%-7.9%
TTM-5.3%-5.3%
YOY16.2%7.9%+8.3%
5Y14.8%7.6%+7.2%
10Y14.9%7.2%+7.7%
1.2.2. Operating Ratio

Measures how efficient Unilever is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Household & Personal Products industry mean).
  • An Operation Ratio of 1.44 means that the operating costs are €1.44 for each €1 in net sales.

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

  • The MRQ is 1.436. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.436. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.436TTM1.4360.000
TTM1.436YOY0.816+0.620
TTM1.4365Y0.931+0.505
5Y0.93110Y0.889+0.042
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4361.260+0.176
TTM1.4361.205+0.231
YOY0.8161.174-0.358
5Y0.9311.163-0.232
10Y0.8891.088-0.199

1.3. Liquidity of Unilever PLC.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Household & Personal Products industry mean).
  • A Current Ratio of 0.75 means the company has €0.75 in assets for each €1 in short-term debts.

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

  • The MRQ is 0.753. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.753. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.753TTM0.7530.000
TTM0.753YOY0.702+0.051
TTM0.7535Y0.761-0.008
5Y0.76110Y0.717+0.044
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7531.711-0.958
TTM0.7531.696-0.943
YOY0.7021.631-0.929
5Y0.7611.706-0.945
10Y0.7171.656-0.939
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Unilever to the Household & Personal Products industry mean.
  • A Quick Ratio of 0.32 means the company can pay off €0.32 for each €1 in debt (using most liquid assets).

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

  • The MRQ is 0.325. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.325. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.325TTM0.3250.000
TTM0.325YOY0.407-0.082
TTM0.3255Y0.472-0.148
5Y0.47210Y0.394+0.079
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3250.712-0.387
TTM0.3250.737-0.412
YOY0.4070.799-0.392
5Y0.4720.880-0.408
10Y0.3940.886-0.492

1.4. Solvency of Unilever PLC.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Unilever to Household & Personal Products industry mean.
  • A Debt to Asset Ratio of 0.72 means that Unilever assets are financed with 72.1% credit (debt) and the remaining percentage (100% - 72.1%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.721. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.721. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.721TTM0.7210.000
TTM0.721YOY0.737-0.016
TTM0.7215Y0.755-0.034
5Y0.75510Y0.731+0.025
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7210.456+0.265
TTM0.7210.463+0.258
YOY0.7370.441+0.296
5Y0.7550.429+0.326
10Y0.7310.428+0.303
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Unilever to the Household & Personal Products industry mean.
  • A Debt to Equity ratio of 295.0% means that company has €2.95 debt for each €1 in shareholders equity.

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

  • The MRQ is 2.950. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.950. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ2.950TTM2.9500.000
TTM2.950YOY3.235-0.285
TTM2.9505Y3.479-0.529
5Y3.47910Y3.014+0.466
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9500.785+2.165
TTM2.9500.808+2.142
YOY3.2350.754+2.481
5Y3.4790.765+2.714
10Y3.0140.789+2.225

2. Market Valuation of Unilever PLC

2. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Unilever to the Household & Personal Products industry mean.
  • A PE ratio of 15.53 means the investor is paying €15.53 for every €1 in earnings.

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

  • The EOD is 15.642. Very good. +2
  • The MRQ is 15.530. Very good. +2
  • The TTM is 15.530. Very good. +2
Trends
Current periodCompared to+/- 
EOD15.642MRQ15.530+0.113
MRQ15.530TTM15.5300.000
TTM15.530YOY20.457-4.928
TTM15.5305Y19.380-3.850
5Y19.38010Y19.990-0.611
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
EOD15.64217.510-1.868
MRQ15.53017.851-2.321
TTM15.53021.695-6.165
YOY20.45725.108-4.651
5Y19.38023.677-4.297
10Y19.99032.677-12.687
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Unilever.

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

Let's take a look of the Price Earnings to Growth Ratio trends of Unilever PLC:

  • The MRQ is 11.835. Seems overpriced? -1
  • The TTM is 11.835. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ11.835TTM11.8350.000
TTM11.835YOY18.874-7.039
TTM11.8355Y20.302-8.466
5Y20.30210Y19.839+0.463
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ11.83525.963-14.128
TTM11.83537.352-25.517
YOY18.87444.170-25.296
5Y20.30285.014-64.712
10Y19.839122.844-103.005

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

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

  • At or below 1 is considered healthy (always compare to Household & Personal Products industry mean).
  • A PB ratio of 5.47 means the investor is paying €5.47 for each €1 in book value.

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

  • The EOD is 5.508. Seems overpriced? -1
  • The MRQ is 5.469. Seems overpriced? -1
  • The TTM is 5.469. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD5.508MRQ5.469+0.040
MRQ5.469TTM5.4690.000
TTM5.469YOY6.267-0.798
TTM5.4695Y7.840-2.371
5Y7.84010Y7.456+0.384
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
EOD5.5081.899+3.609
MRQ5.4692.069+3.400
TTM5.4692.000+3.469
YOY6.2672.361+3.906
5Y7.8402.405+5.435
10Y7.4562.515+4.941
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Unilever PLC 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--1.0621.0620%0.795+34%0.692+54%0.318+234%
Book Value Growth--1.0991.0990%1.118-2%1.095+0%1.041+6%
Book Value Per Share--8.5718.5710%7.509+14%6.528+31%5.935+44%
Book Value Per Share Growth--1.1411.1410%1.118+2%1.116+2%1.055+8%
Current Ratio--0.7530.7530%0.702+7%0.761-1%0.717+5%
Debt To Asset Ratio--0.7210.7210%0.737-2%0.755-5%0.731-1%
Debt To Equity Ratio--2.9502.9500%3.235-9%3.479-15%3.014-2%
Dividend Per Share--1.7101.7100%1.705+0%1.631+5%1.411+21%
Dividend Per Share Growth--1.0031.0030%1.048-4%1.042-4%1.064-6%
Eps--3.0183.0180%2.300+31%2.612+16%2.218+36%
Eps Growth--1.3121.3120%1.084+21%1.125+17%1.098+19%
Free Cash Flow Per Share--2.2332.2330%2.522-11%2.451-9%2.036+10%
Free Cash Flow Per Share Growth--0.8860.8860%0.825+7%1.039-15%1.061-17%
Free Cash Flow To Equity Per Share--2.2332.2330%-0.178+108%0.257+768%0.310+621%
Free Cash Flow To Equity Per Share Growth--14.57714.5770%-0.209+101%3.253+348%2.439+498%
Gross Profit Margin--1.0001.0000%-0.136+114%-0.142+114%-0.825+183%
Intrinsic Value_10Y_max--25.373--------
Intrinsic Value_10Y_min--11.623--------
Intrinsic Value_1Y_max--2.596--------
Intrinsic Value_1Y_min--1.835--------
Intrinsic Value_3Y_max--7.760--------
Intrinsic Value_3Y_min--4.965--------
Intrinsic Value_5Y_max--12.874--------
Intrinsic Value_5Y_min--7.471--------
Net Profit Margin--0.1270.1270%0.115+10%0.129-1%0.115+10%
Operating Margin----0%0.162-100%0.148-100%0.149-100%
Operating Ratio--1.4361.4360%0.816+76%0.931+54%0.889+61%
Pb Ratio5.508+1%5.4695.4690%6.267-13%7.840-30%7.456-27%
Pe Ratio15.642+1%15.53015.5300%20.457-24%19.380-20%19.990-22%
Peg Ratio--11.83511.8350%18.874-37%20.302-42%19.839-40%
Price Per Share47.210+1%46.87046.8700%47.0550%48.424-3%43.083+9%
Price To Total Gains Ratio17.033+1%16.91016.9100%18.823-10%24.695-32%32.998-49%
Profit Growth--1.2631.2630%1.084+17%1.098+15%1.081+17%
Quick Ratio--0.3250.3250%0.407-20%0.472-31%0.394-18%
Return On Assets--0.0980.0980%0.081+22%0.101-3%0.101-2%
Return On Equity--0.4020.4020%0.354+14%0.472-15%0.415-3%
Revenue Growth--1.1451.1450%1.034+11%1.025+12%1.018+13%
Total Gains Per Share--2.7722.7720%2.500+11%2.322+19%1.729+60%
Total Gains Per Share Growth--1.1091.1090%0.819+35%1.480-25%1.248-11%
Usd Book Value--23252621500.00023252621500.0000%21157839000.000+10%18275504000.000+27%17337727200.000+34%
Usd Book Value Change Per Share--1.1381.1380%0.852+34%0.741+54%0.341+234%
Usd Book Value Per Share--9.1839.1830%8.045+14%6.995+31%6.359+44%
Usd Dividend Per Share--1.8321.8320%1.827+0%1.747+5%1.511+21%
Usd Eps--3.2343.2340%2.465+31%2.798+16%2.377+36%
Usd Free Cash Flow--6059332500.0006059332500.0000%7106188000.000-15%6885030400.000-12%5926466500.000+2%
Usd Free Cash Flow Per Share--2.3932.3930%2.702-11%2.626-9%2.181+10%
Usd Free Cash Flow To Equity Per Share--2.3932.3930%-0.190+108%0.276+768%0.332+621%
Usd Price Per Share50.586+1%50.22150.2210%50.4190%51.886-3%46.163+9%
Usd Profit--8188403000.0008188403000.0000%6481503500.000+26%7347489800.000+11%6476681750.000+26%
Usd Revenue--64368219500.00064368219500.0000%56193746000.000+15%57047302900.000+13%56161172400.000+15%
Usd Total Gains Per Share--2.9702.9700%2.679+11%2.488+19%1.852+60%
 EOD+2 -3MRQTTM+0 -0YOY+33 -105Y+28 -1510Y+33 -10

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1515.642
Price to Book Ratio (EOD)Between0-15.508
Net Profit Margin (MRQ)Greater than00.127
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.325
Current Ratio (MRQ)Greater than10.753
Debt to Asset Ratio (MRQ)Less than10.721
Debt to Equity Ratio (MRQ)Less than12.950
Return on Equity (MRQ)Greater than0.150.402
Return on Assets (MRQ)Greater than0.050.098
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose47.430
Total1/1 (100.0%)



Latest Balance Sheet

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

Summary
Total Assets77,821,000
Total Liabilities56,120,000
Total Stockholder Equity19,021,000
 As reported
Total Liabilities 56,120,000
Total Stockholder Equity+ 19,021,000
Total Assets = 77,821,000

Assets

Total Assets77,821,000
Total Current Assets19,157,000
Long-term Assets19,157,000
Total Current Assets
Cash And Cash Equivalents 4,326,000
Short-term Investments 1,197,000
Net Receivables 7,056,000
Inventory 5,931,000
Total Current Assets  (as reported)19,157,000
Total Current Assets  (calculated)18,510,000
+/- 647,000
Long-term Assets
Goodwill 21,609,000
Intangible Assets 18,880,000
Long-term Assets Other 942,000
Long-term Assets  (as reported)58,664,000
Long-term Assets  (calculated)41,431,000
+/- 17,233,000

Liabilities & Shareholders' Equity

Total Current Liabilities25,427,000
Long-term Liabilities30,693,000
Total Stockholder Equity19,021,000
Total Current Liabilities
Short Long Term Debt 5,231,000
Accounts payable 18,023,000
Other Current Liabilities 78,000
Total Current Liabilities  (as reported)25,427,000
Total Current Liabilities  (calculated)23,332,000
+/- 2,095,000
Long-term Liabilities
Long term Debt 21,800,000
Capital Lease Obligations Min Short Term Debt1,408,000
Long-term Liabilities Other 270,000
Long-term Liabilities  (as reported)30,693,000
Long-term Liabilities  (calculated)23,478,000
+/- 7,215,000
Total Stockholder Equity
Total Stockholder Equity (as reported)19,021,000
Total Stockholder Equity (calculated)0
+/- 19,021,000
Other
Capital Stock92,000
Common Stock Shares Outstanding 2,532,050
Net Debt 22,705,000
Net Invested Capital 19,021,000
Net Working Capital -6,270,000



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312004-12-312003-12-312002-12-312001-12-312000-12-311999-12-311998-12-311997-12-311996-12-311995-12-311994-12-311993-12-311992-12-311991-12-311990-12-311989-12-311988-12-311987-12-311986-12-311985-12-31
> Total Assets 
9,077,975
13,708,629
8,974,167
11,579,839
11,287,919
11,731,461
19,019,702
20,137,684
22,173,849
23,164,691
23,419,917
24,927,175
28,813,153
30,316,156
27,850,766
57,799,411
52,959,000
44,638,068
37,901,434
33,849,922
39,500,000
37,072,000
37,302,000
36,142,000
37,016,000
41,167,000
47,512,000
46,166,000
45,513,000
48,027,000
52,298,000
56,429,000
60,285,000
59,456,000
64,806,000
67,659,000
75,095,000
77,821,000
77,821,00075,095,00067,659,00064,806,00059,456,00060,285,00056,429,00052,298,00048,027,00045,513,00046,166,00047,512,00041,167,00037,016,00036,142,00037,302,00037,072,00039,500,00033,849,92237,901,43444,638,06852,959,00057,799,41127,850,76630,316,15628,813,15324,927,17523,419,91723,164,69122,173,84920,137,68419,019,70211,731,46111,287,91911,579,8398,974,16713,708,6299,077,975
   > Total Current Assets 
5,889,323
7,632,689
5,354,530
7,236,254
6,382,890
6,615,986
10,362,864
10,903,137
11,773,690
12,512,826
12,707,308
13,901,799
19,670,344
20,142,387
18,256,817
20,233,254
14,829,000
16,223,361
13,377,817
12,055,167
11,142,000
9,501,000
9,928,000
11,175,000
10,811,000
12,484,000
14,291,000
12,147,000
12,122,000
12,347,000
12,686,000
13,884,000
16,983,000
15,481,000
16,430,000
16,157,000
17,401,000
19,157,000
19,157,00017,401,00016,157,00016,430,00015,481,00016,983,00013,884,00012,686,00012,347,00012,122,00012,147,00014,291,00012,484,00010,811,00011,175,0009,928,0009,501,00011,142,00012,055,16713,377,81716,223,36114,829,00020,233,25418,256,81720,142,38719,670,34413,901,79912,707,30812,512,82611,773,69010,903,13710,362,8646,615,9866,382,8907,236,2545,354,5307,632,6895,889,323
       Cash And Cash Equivalents 
1,431,872
3,374,110
1,024,592
495,854
273,297
778,643
1,377,297
1,376,050
1,091,584
1,899,369
1,341,523
1,795,755
4,767,723
10,324,519
3,991,061
2,620,325
1,862,000
2,253,774
1,850,884
1,586,012
1,529,000
1,039,000
1,098,000
2,561,000
2,642,000
1,428,000
1,241,000
970,000
925,000
1,611,000
1,647,000
1,869,000
1,984,000
3,230,000
4,185,000
5,548,000
3,415,000
4,326,000
4,326,0003,415,0005,548,0004,185,0003,230,0001,984,0001,869,0001,647,0001,611,000925,000970,0001,241,0001,428,0002,642,0002,561,0001,098,0001,039,0001,529,0001,586,0121,850,8842,253,7741,862,0002,620,3253,991,06110,324,5194,767,7231,795,7551,341,5231,899,3691,091,5841,376,0501,377,297778,643273,297495,8541,024,5923,374,1101,431,872
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,474,586
662,268
5,782,000
1,227,425
1,488,012
1,015,048
335,000
237,000
216,000
632,000
972,000
127,000
1,453,000
401,000
760,000
671,000
337,000
300,000
377,000
680,000
887,000
749,000
1,080,000
1,197,000
1,197,0001,080,000749,000887,000680,000377,000300,000337,000671,000760,000401,0001,453,000127,000972,000632,000216,000237,000335,0001,015,0481,488,0121,227,4255,782,000662,2681,474,58600000000000000
       Net Receivables 
2,136,722
2,094,610
2,247,267
2,740,599
3,269,626
3,215,789
4,932,420
4,899,344
5,653,651
5,836,655
5,714,401
6,255,737
6,249,903
5,097,543
7,674,444
9,844,586
0
0
0
0
0
0
0
0
0
0
0
0
3,169,000
3,288,000
2,917,000
3,854,000
5,707,000
5,512,000
5,897,000
4,366,000
4,504,000
7,056,000
7,056,0004,504,0004,366,0005,897,0005,512,0005,707,0003,854,0002,917,0003,288,0003,169,0000000000000009,844,5867,674,4445,097,5436,249,9036,255,7375,714,4015,836,6555,653,6514,899,3444,932,4203,215,7893,269,6262,740,5992,247,2672,094,6102,136,722
       Inventory 
2,320,616
2,163,969
2,082,748
2,519,773
2,701,296
2,621,554
4,053,146
4,175,073
4,567,982
4,776,802
5,191,783
5,338,335
4,656,904
4,720,326
5,116,727
5,435,498
0
4,503,736
4,167,863
3,755,529
4,107,000
3,796,000
3,894,000
3,889,000
3,578,000
4,309,000
4,601,000
4,436,000
3,937,000
4,168,000
4,335,000
4,278,000
3,962,000
4,301,000
4,164,000
4,462,000
4,683,000
5,931,000
5,931,0004,683,0004,462,0004,164,0004,301,0003,962,0004,278,0004,335,0004,168,0003,937,0004,436,0004,601,0004,309,0003,578,0003,889,0003,894,0003,796,0004,107,0003,755,5294,167,8634,503,73605,435,4985,116,7274,720,3264,656,9045,338,3355,191,7834,776,8024,567,9824,175,0734,053,1462,621,5542,701,2962,519,7732,082,7482,163,9692,320,616
       Other Current Assets 
113
0
-77
1,480,028
138,671
0
0
452,670
460,473
0
459,601
511,971
3,995,814
0
0
1,670,577
7,185,000
8,238,426
5,871,058
5,698,578
5,171,000
4,429,000
4,720,000
4,093,000
3,619,000
6,620,000
6,996,000
6,340,000
6,500,000
5,897,000
6,367,000
7,437,000
10,660,000
7,270,000
7,194,000
5,398,000
8,223,000
0
08,223,0005,398,0007,194,0007,270,00010,660,0007,437,0006,367,0005,897,0006,500,0006,340,0006,996,0006,620,0003,619,0004,093,0004,720,0004,429,0005,171,0005,698,5785,871,0588,238,4267,185,0001,670,577003,995,814511,971459,6010460,473452,67000138,6711,480,028-770113
   > Long-term Assets 
3,188,652
6,075,940
3,619,636
4,343,585
4,905,029
5,115,475
8,656,838
9,234,548
10,400,159
10,651,865
10,712,610
11,025,376
9,142,809
10,173,769
9,593,949
37,566,157
38,130,000
28,414,706
24,523,617
21,794,756
28,358,000
27,571,000
27,374,000
24,967,000
26,205,000
28,683,000
33,221,000
34,019,000
33,391,000
35,680,000
39,612,000
42,545,000
43,302,000
43,975,000
48,376,000
51,502,000
57,694,000
58,664,000
58,664,00057,694,00051,502,00048,376,00043,975,00043,302,00042,545,00039,612,00035,680,00033,391,00034,019,00033,221,00028,683,00026,205,00024,967,00027,374,00027,571,00028,358,00021,794,75624,523,61728,414,70638,130,00037,566,1579,593,94910,173,7699,142,80911,025,37610,712,61010,651,86510,400,1599,234,5488,656,8385,115,4754,905,0294,343,5853,619,6366,075,9403,188,652
       Property Plant Equipment 
2,985,064
5,867,956
3,435,532
4,137,999
4,712,524
4,913,334
8,328,185
8,887,473
10,114,626
10,651,946
10,537,208
10,844,033
8,995,627
8,571,109
8,809,551
9,865,881
9,240,000
7,442,696
6,643,649
6,266,592
6,492,000
6,276,000
6,284,000
5,957,000
6,644,000
7,854,000
8,774,000
9,445,000
9,344,000
10,472,000
11,058,000
11,673,000
10,411,000
10,347,000
12,062,000
10,558,000
10,347,000
0
010,347,00010,558,00012,062,00010,347,00010,411,00011,673,00011,058,00010,472,0009,344,0009,445,0008,774,0007,854,0006,644,0005,957,0006,284,0006,276,0006,492,0006,266,5926,643,6497,442,6969,240,0009,865,8818,809,5518,571,1098,995,62710,844,03310,537,20810,651,94610,114,6268,887,4738,328,1854,913,3344,712,5244,137,9993,435,5325,867,9562,985,064
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,433,400
0
18,055,000
12,425,000
12,244,000
11,665,000
12,464,000
13,178,000
14,896,000
14,619,000
13,917,000
14,642,000
16,213,000
17,624,000
16,881,000
17,341,000
18,067,000
18,942,000
20,330,000
21,609,000
21,609,00020,330,00018,942,00018,067,00017,341,00016,881,00017,624,00016,213,00014,642,00013,917,00014,619,00014,896,00013,178,00012,464,00011,665,00012,244,00012,425,00018,055,000013,433,400000000000000000000
       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
512,000
695,000
592,000
570,000
565,000
696,000
832,000
0
0
0
000832,000696,000565,000570,000592,000695,000512,0000000000000000000000000000000
       Intangible Assets 
0
88,709
0
0
0
0
0
0
0
0
0
0
0
0
642,585
26,540,774
0
20,292,543
4,248,855
15,326,777
-1
4,781,000
4,511,000
4,426,000
4,583,000
5,100,000
7,017,000
7,099,000
6,987,000
7,532,000
8,846,000
9,809,000
11,520,000
12,152,000
12,962,000
15,999,000
18,261,000
18,880,000
18,880,00018,261,00015,999,00012,962,00012,152,00011,520,0009,809,0008,846,0007,532,0006,987,0007,099,0007,017,0005,100,0004,583,0004,426,0004,511,0004,781,000-115,326,7774,248,85520,292,543026,540,774642,58500000000000088,7090
       Long-term Assets Other 
203,588
119,275
184,104
205,586
192,504
202,141
328,654
347,074
285,533
-82
175,402
181,343
147,182
1,602,660
141,814
1,159,502
28,890,000
679,468
197,713
-1,289,613
2,359,002
2,823,000
3,332,000
2,343,000
1,776,000
1,473,000
2,997,000
1,527,000
2,223,000
1,638,000
1,969,000
1,815,000
3,217,000
3,002,000
4,004,000
4,461,000
7,322,000
942,000
942,0007,322,0004,461,0004,004,0003,002,0003,217,0001,815,0001,969,0001,638,0002,223,0001,527,0002,997,0001,473,0001,776,0002,343,0003,332,0002,823,0002,359,002-1,289,613197,713679,46828,890,0001,159,502141,8141,602,660147,182181,343175,402-82285,533347,074328,654202,141192,504205,586184,104119,275203,588
> Total Liabilities 
6,374,829
10,965,202
6,520,599
8,719,023
9,396,405
9,692,904
13,550,708
13,788,555
15,254,211
15,991,008
16,186,252
17,378,494
17,248,074
25,188,855
19,521,514
48,987,623
45,100,000
38,135,953
31,552,370
27,958,072
30,735,001
25,400,000
24,483,000
25,770,000
24,480,000
26,089,000
32,591,000
30,450,000
30,698,000
33,764,000
36,216,000
39,448,000
45,898,000
47,164,000
50,920,000
50,004,000
55,349,000
56,120,000
56,120,00055,349,00050,004,00050,920,00047,164,00045,898,00039,448,00036,216,00033,764,00030,698,00030,450,00032,591,00026,089,00024,480,00025,770,00024,483,00025,400,00030,735,00127,958,07231,552,37038,135,95345,100,00048,987,62319,521,51425,188,85517,248,07417,378,49416,186,25215,991,00815,254,21113,788,55513,550,7089,692,9049,396,4058,719,0236,520,59910,965,2026,374,829
   > Total Current Liabilities 
4,130,179
8,090,161
3,557,424
4,768,970
5,385,911
5,301,561
7,882,235
8,342,945
9,142,955
8,996,889
9,089,305
9,721,746
9,728,808
17,874,908
12,117,679
28,442,400
23,212,000
20,620,365
17,043,854
14,559,590
15,394,002
13,884,000
13,559,000
13,800,000
11,599,000
13,606,000
17,929,000
15,815,000
17,382,000
19,642,000
20,019,000
20,556,000
23,177,000
19,772,000
20,978,000
20,592,000
24,778,000
25,427,000
25,427,00024,778,00020,592,00020,978,00019,772,00023,177,00020,556,00020,019,00019,642,00017,382,00015,815,00017,929,00013,606,00011,599,00013,800,00013,559,00013,884,00015,394,00214,559,59017,043,85420,620,36523,212,00028,442,40012,117,67917,874,9089,728,8089,721,7469,089,3058,996,8899,142,9558,342,9457,882,2355,301,5615,385,9114,768,9703,557,4248,090,1614,130,179
       Short-term Debt 
1,588,912
3,058,194
505,104
1,598,449
1,788,491
1,392,158
1,126,774
1,252,628
1,760,498
1,512,023
1,428,076
1,696,542
1,414,160
2,322,541
2,933,976
26,328,103
11,279,000
9,519,217
7,421,004
5,151,219
6,006,001
4,362,000
4,166,000
4,842,000
2,279,000
2,276,000
5,739,000
2,656,000
3,542,000
5,029,000
4,382,000
5,275,000
7,705,000
2,960,000
4,450,000
4,286,000
7,061,000
0
07,061,0004,286,0004,450,0002,960,0007,705,0005,275,0004,382,0005,029,0003,542,0002,656,0005,739,0002,276,0002,279,0004,842,0004,166,0004,362,0006,006,0015,151,2197,421,0049,519,21711,279,00026,328,1032,933,9762,322,5411,414,1601,696,5421,428,0761,512,0231,760,4981,252,6281,126,7741,392,1581,788,4911,598,449505,1043,058,1941,588,912
       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
11,501,000
2,288,000
1,495,000
5,266,000
7,694,000
2,947,000
4,067,000
3,906,000
6,696,000
5,231,000
5,231,0006,696,0003,906,0004,067,0002,947,0007,694,0005,266,0001,495,0002,288,00011,501,0000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
6,752,604
7,090,117
3,616,655
7,629,770
3,816,412
3,853,924
3,566,451
15,563,262
4,048,104
5,401,426
0
4,417,969
3,700,180
3,726,022
3,988,001
7,934,000
8,017,000
3,873,000
8,413,000
6,017,000
6,767,000
7,084,000
6,995,000
7,636,000
8,296,000
8,591,000
8,217,000
9,121,000
9,190,000
8,375,000
8,896,000
18,023,000
18,023,0008,896,0008,375,0009,190,0009,121,0008,217,0008,591,0008,296,0007,636,0006,995,0007,084,0006,767,0006,017,0008,413,0003,873,0008,017,0007,934,0003,988,0013,726,0223,700,1804,417,96905,401,4264,048,10415,563,2623,566,4513,853,9243,816,4127,629,7703,616,6557,090,1176,752,604000000
       Other Current Liabilities 
2,541,267
5,031,966
3,052,320
3,170,521
3,597,419
3,909,402
2,856
200
3,765,802
-144,905
3,844,818
4,171,280
4,748,197
-10,895
5,135,599
-3,287,130
11,933,000
6,683,179
5,922,670
5,682,349
4,846,001
1,009,000
981,000
4,708,000
420,000
4,272,000
4,301,000
4,527,000
4,960,000
5,341,000
5,655,000
5,378,000
5,628,000
5,748,000
5,933,000
6,079,000
7,009,000
78,000
78,0007,009,0006,079,0005,933,0005,748,0005,628,0005,378,0005,655,0005,341,0004,960,0004,527,0004,301,0004,272,000420,0004,708,000981,0001,009,0004,846,0015,682,3495,922,6706,683,17911,933,000-3,287,1305,135,599-10,8954,748,1974,171,2803,844,818-144,9053,765,8022002,8563,909,4023,597,4193,170,5213,052,3205,031,9662,541,267
   > Long-term Liabilities 
2,244,650
2,875,041
2,963,175
3,950,053
4,010,494
4,391,344
5,668,473
5,445,610
6,111,256
6,994,119
7,096,947
7,656,748
7,519,265
7,313,947
7,403,835
20,545,223
21,888,000
17,515,589
14,508,516
13,398,482
15,340,999
11,516,000
10,924,000
11,970,000
12,881,000
12,483,000
14,662,000
14,635,000
13,316,000
14,122,000
16,197,000
18,892,000
22,721,000
27,392,000
29,942,000
29,412,000
30,571,000
30,693,000
30,693,00030,571,00029,412,00029,942,00027,392,00022,721,00018,892,00016,197,00014,122,00013,316,00014,635,00014,662,00012,483,00012,881,00011,970,00010,924,00011,516,00015,340,99913,398,48214,508,51617,515,58921,888,00020,545,2237,403,8357,313,9477,519,2657,656,7487,096,9476,994,1196,111,2565,445,6105,668,4734,391,3444,010,4943,950,0532,963,1752,875,0412,244,650
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,648,000
11,135,000
0
22,849,000
23,354,000
0
0
0
00023,354,00022,849,000011,135,0009,648,000000000000000000000000000000000
       Other 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
5,825,000
6,936,000
6,343,000
7,748,000
6,234,000
5,719,000
6,376,000
6,568,000
7,690,000
0
07,690,0006,568,0006,376,0005,719,0006,234,0007,748,0006,343,0006,936,0005,825,0000000000000000000000000000000
       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
1,895,000
2,174,000
2,297,000
0
0
0
0
0
000002,297,0002,174,0001,895,000000000000000000000000000000000
> Total Stockholder Equity
2,703,146
2,743,427
2,453,568
2,860,817
1,891,514
2,038,557
4,886,473
5,754,534
6,230,362
6,805,829
6,799,411
7,080,499
11,098,807
4,721,605
7,751,463
8,192,110
7,195,000
5,873,154
5,909,965
5,529,649
8,360,999
11,230,000
12,387,000
9,948,000
12,065,000
14,485,000
14,293,000
15,159,000
14,344,000
13,651,000
15,439,000
16,355,000
13,629,000
11,572,000
13,192,000
15,266,000
17,107,000
19,021,000
19,021,00017,107,00015,266,00013,192,00011,572,00013,629,00016,355,00015,439,00013,651,00014,344,00015,159,00014,293,00014,485,00012,065,0009,948,00012,387,00011,230,0008,360,9995,529,6495,909,9655,873,1547,195,0008,192,1107,751,4634,721,60511,098,8077,080,4996,799,4116,805,8296,230,3625,754,5344,886,4732,038,5571,891,5142,860,8172,453,5682,743,4272,703,146
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
641,193
644,168
642,000
512,698
511,355
511,950
512,000
484,000
484,000
484,000
484,000
484,000
484,000
484,000
484,000
484,000
484,000
484,000
484,000
464,000
420,000
92,000
92,000
0
092,00092,000420,000464,000484,000484,000484,000484,000484,000484,000484,000484,000484,000484,000484,000484,000512,000511,950511,355512,698642,000644,168641,19300000000000000
   Retained Earnings 
2,420,328
2,058,622
2,152,335
2,550,341
1,586,034
1,761,981
2,462,250
3,284,380
4,534,016
5,387,336
6,443,772
6,770,119
3,872,996
-2,065,484
6,534,666
7,165,700
6,619,000
5,782,622
6,179,141
6,092,499
10,015,001
12,724,000
15,162,000
15,812,000
17,350,000
19,273,000
19,676,000
20,731,000
20,468,000
20,560,000
22,619,000
23,180,000
26,648,000
26,265,000
18,212,000
22,548,000
46,745,000
50,253,000
50,253,00046,745,00022,548,00018,212,00026,265,00026,648,00023,180,00022,619,00020,560,00020,468,00020,731,00019,676,00019,273,00017,350,00015,812,00015,162,00012,724,00010,015,0016,092,4996,179,1415,782,6226,619,0007,165,7006,534,666-2,065,4843,872,9966,770,1196,443,7725,387,3364,534,0163,284,3802,462,2501,761,9811,586,0342,550,3412,152,3352,058,6222,420,328
   Accumulated Other Comprehensive Income 0000000000000000000000-9,355,870-7,329,499-6,536,150-6,968,720-7,556,073-7,110,283-8,491,303-9,332,145-5,402,412-1,895,045-3,202,800-3,123,036-3,002,869-2,639,822-2,970,761-2,814,675
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
152,000
134,000
0
129,000
134,000
0
0
0
000134,000129,0000134,000152,000000000000000000000000000000000
   Treasury Stock000-703,000-10,181,0000-4,164,000-4,119,000000000000000000000000000000000
   Other Stockholders Equity 
3,097,493
3,655,566
2,941,055
3,313,345
3,428,516
3,479,375
4,319,267
7,872,566
11,028,491
9,909,796
7,465,922
7,866,453
14,194,531
13,323,239
7,905,103
9,738,112
-66,000
-552,723
-909,958
-1,204,631
-2,166,002
-1,978,000
-3,259,000
-6,348,000
-5,769,000
-5,272,000
-5,867,000
-6,056,000
-6,608,000
-7,393,000
-7,664,000
-7,309,000
-13,503,000
-15,157,000
-5,440,000
-7,374,000
-29,730,000
0
0-29,730,000-7,374,000-5,440,000-15,157,000-13,503,000-7,309,000-7,664,000-7,393,000-6,608,000-6,056,000-5,867,000-5,272,000-5,769,000-6,348,000-3,259,000-1,978,000-2,166,002-1,204,631-909,958-552,723-66,0009,738,1127,905,10313,323,23914,194,5317,866,4537,465,9229,909,79611,028,4917,872,5664,319,2673,479,3753,428,5163,313,3452,941,0553,655,5663,097,493



Balance Sheet

Currency in EUR. All numbers in thousands.