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

Unilever PLC
Buy, Hold or Sell?

Let's analyze Unilever together

I 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.

Get notifications about Unilever PLC

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

1. Quick Overview

1.1. Quick analysis of Unilever (30 sec.)










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

How much money do you get?

How much money do you get?
€7.52
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
€8.19
Expected worth in 1 year
€7.06
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
€5.76
Return On Investment
9.8%

For what price can you sell your share?

Current Price per Share
€58.48
Expected price per share
€54.44 - €59.66
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Unilever (5 min.)




Live pricePrice per Share (EOD)
€58.48
Intrinsic Value Per Share
€13.78 - €30.86
Total Value Per Share
€21.97 - €39.06

2.2. Growth of Unilever (5 min.)




Is Unilever growing?

Current yearPrevious yearGrowGrow %
How rich?$22.6b$23.6b-$1b-4.6%

How much money is Unilever making?

Current yearPrevious yearGrowGrow %
Making money$7b$8.3b-$1.2b-17.8%
Net Profit Margin10.8%12.7%--

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

2.3. Financial Health of Unilever (5 min.)




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




  Industry Rankings (Household & Personal Products)  


Richest
#7 / 181

Most Revenue
#2 / 181

Most Profit
#2 / 181
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Unilever is €58.48. 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 Unilever.
  • 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 Unilever, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is €8.19. Based on the TTM, the Book Value Change Per Share is €-0.28 per quarter. Based on the YOY, the Book Value Change Per Share is €0.91 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 €1.72 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Unilever.

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 Eps2.804.8%2.804.8%3.265.6%2.654.5%2.524.3%
Usd Book Value Change Per Share-0.31-0.5%-0.31-0.5%0.991.7%0.791.4%0.340.6%
Usd Dividend Per Share1.883.2%1.883.2%1.853.2%1.823.1%1.612.8%
Usd Total Gains Per Share1.572.7%1.572.7%2.844.9%2.624.5%1.963.3%
Usd Price Per Share47.85-47.85-51.14-52.07-48.61-
Price to Earnings Ratio17.12-17.12-15.70-20.08-19.94-
Price-to-Total Gains Ratio30.46-30.46-18.01-21.00-31.93-
Price to Book Ratio5.35-5.35-5.53-6.83-7.42-
Price-to-Total Gains Ratio30.46-30.46-18.01-21.00-31.93-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share63.813376
Number of shares15
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share1.881.82
Usd Book Value Change Per Share-0.310.79
Usd Total Gains Per Share1.572.62
Gains per Quarter (15 shares)23.5739.27
Gains per Year (15 shares)94.26157.06
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1113-198410948147
2226-3717821995304
3338-56272328143461
4451-74366438190618
5564-93460547238775
6677-111554657285932
7790-1306487663331089
8902-1487428763811246
91015-1678369854281403
101128-18593010954761560

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 Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%33.00.00.0100.0%
Book Value Change Per Share0.01.00.00.0%2.01.00.066.7%4.01.00.080.0%6.04.00.060.0%22.011.00.066.7%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%23.00.010.069.7%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%29.04.00.087.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. 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---0.283-0.2830%0.911-131%0.727-139%0.313-191%
Book Value Per Share--8.1958.1950%8.478-3%7.248+13%6.244+31%
Current Ratio--0.7620.7620%0.753+1%0.757+1%0.724+5%
Debt To Asset Ratio--0.7240.7240%0.721+0%0.741-2%0.736-2%
Debt To Equity Ratio--3.0113.0110%2.950+2%3.266-8%3.101-3%
Dividend Per Share--1.7231.7230%1.691+2%1.672+3%1.480+16%
Eps--2.5622.5620%2.985-14%2.426+6%2.308+11%
Free Cash Flow Per Share--2.8872.8870%2.209+31%2.662+8%2.212+30%
Free Cash Flow To Equity Per Share--0.3940.3940%-1.264+421%0.128+208%0.072+447%
Gross Profit Margin---0.317-0.3170%-0.023-93%-0.423+33%-0.790+149%
Intrinsic Value_10Y_max--30.860--------
Intrinsic Value_10Y_min--13.780--------
Intrinsic Value_1Y_max--2.761--------
Intrinsic Value_1Y_min--2.023--------
Intrinsic Value_3Y_max--8.548--------
Intrinsic Value_3Y_min--5.558--------
Intrinsic Value_5Y_max--14.640--------
Intrinsic Value_5Y_min--8.496--------
Market Cap145359055728.640+24%111058402000.000111058402000.0000%119977826000.000-7%123748566800.000-10%120071014800.000-8%
Net Profit Margin--0.1080.1080%0.127-15%0.114-5%0.116-7%
Operating Margin--0.1670.1670%0.179-7%0.169-1%0.173-4%
Operating Ratio--0.8330.8330%0.838-1%0.827+1%0.942-11%
Pb Ratio7.136+25%5.3525.3520%5.529-3%6.835-22%7.416-28%
Pe Ratio22.829+25%17.12017.1200%15.700+9%20.080-15%19.939-14%
Price Per Share58.480+25%43.85543.8550%46.870-6%47.715-8%44.545-2%
Price To Free Cash Flow Ratio20.258+25%15.19115.1910%21.216-28%18.166-16%20.922-27%
Price To Total Gains Ratio40.618+25%30.46030.4600%18.012+69%21.003+45%31.929-5%
Quick Ratio--0.5880.5880%0.558+5%0.565+4%0.457+29%
Return On Assets--0.0860.0860%0.098-12%0.087-1%0.099-13%
Return On Equity--0.3590.3590%0.402-11%0.381-6%0.418-14%
Total Gains Per Share--1.4401.4400%2.602-45%2.399-40%1.793-20%
Usd Book Value--22644338660.83822644338660.8380%23680131200.000-4%20457768852.168+11%18304310026.084+24%
Usd Book Value Change Per Share---0.309-0.3090%0.994-131%0.793-139%0.341-191%
Usd Book Value Per Share--8.9428.9420%9.251-3%7.909+13%6.814+31%
Usd Dividend Per Share--1.8801.8800%1.845+2%1.825+3%1.615+16%
Usd Eps--2.7952.7950%3.258-14%2.647+6%2.518+11%
Usd Free Cash Flow--7977324101.1207977324101.1200%6170736000.000+29%7530283380.224+6%6470881210.112+23%
Usd Free Cash Flow Per Share--3.1503.1500%2.411+31%2.905+8%2.414+30%
Usd Free Cash Flow To Equity Per Share--0.4300.4300%-1.379+421%0.139+208%0.078+447%
Usd Market Cap158615801611.092+24%121186928262.400121186928262.4000%130919803731.200-7%135034436092.160-10%131021491349.760-8%
Usd Price Per Share63.813+25%47.85547.8550%51.145-6%52.067-8%48.608-2%
Usd Profit--7078614400.0007078614400.0000%8338950400.000-15%6849244160.000+3%6775260800.000+4%
Usd Revenue--65241551281.21065241551281.2100%65551657600.0000%60018141296.242+9%58284026808.121+12%
Usd Total Gains Per Share--1.5711.5710%2.839-45%2.618-40%1.956-20%
 EOD+4 -4MRQTTM+0 -0YOY+14 -225Y+24 -1210Y+24 -12

3.3 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)Between0-1522.829
Price to Book Ratio (EOD)Between0-17.136
Net Profit Margin (MRQ)Greater than00.108
Operating Margin (MRQ)Greater than00.167
Quick Ratio (MRQ)Greater than10.588
Current Ratio (MRQ)Greater than10.762
Debt to Asset Ratio (MRQ)Less than10.724
Debt to Equity Ratio (MRQ)Less than13.011
Return on Equity (MRQ)Greater than0.150.359
Return on Assets (MRQ)Greater than0.050.086
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5058.261
Ma 20Greater thanMa 5057.850
Ma 50Greater thanMa 10057.518
Ma 100Greater thanMa 20055.100
OpenGreater thanClose58.000
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Unilever PLC

Unilever PLC operates as a fast-moving consumer goods company in the Asia Pacific, Africa, the Americas, and Europe. It operates through five segments: Beauty & Wellbeing, Personal Care, Home Care, Nutrition, and Ice Cream. The Beauty & Wellbeing segment engages in the sale of hair care products, such as shampoo, conditioner, and styling; skin care products including face, hand, and body moisturizer; and prestige beauty and health & wellbeing products consist of the vitamins, minerals, and supplements. The Personal Care segment offers skin cleansing products comprising soap and shower; deodorants; and oral care products, such as toothpaste, toothbrush, and mouthwash products. The Home Care segment is involved in the sale of fabric care products, including washing powders and liquids, and rinse conditioners; and fabric enhancers, and home and hygiene products. The Nutrition segment provides dressings products, such as mayonnaise and ketchup; sells scratch cooking aids consist of soups, bouillons, and seasonings; plant-based meat; beverages; and functional nutrition products, including Horlicks and Boost, as well as tea products. The Ice Cream segment offers ice cream products including in-home and out-of-home ice creams. The company provides its products under the AXE, Ben & Jerry's, Cif, Clear, Closeup, Comfort, Cornetto, Dermalogica, Domestos, Dove, Dove Men+Care, Hellmann's, Horlicks, Knorr, LUX, Lifebuoy, Liquid I.V., Magnum, Nutrafol, OMO, Paula's Choice, Pepsodent, Pond's, Rexona, Rexona, Sunlight, Sunsilk, Surf, TRESemmé, Vaseline, Wall's, Breyers, and Yasso brand names. Unilever PLC was founded in 1860 and is headquartered in London, the United Kingdom.

Fundamental data was last updated by Penke on 2024-10-01 20:19:05.

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 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 operating efficient.
The company is less efficient 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.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is overpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is underpriced.
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 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 10.8% means that €0.11 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 10.8%. The company is making a huge profit. +2
  • The TTM is 10.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ10.8%TTM10.8%0.0%
TTM10.8%YOY12.7%-1.9%
TTM10.8%5Y11.4%-0.5%
5Y11.4%10Y11.6%-0.2%
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ10.8%6.1%+4.7%
TTM10.8%5.4%+5.4%
YOY12.7%4.7%+8.0%
5Y11.4%4.9%+6.5%
10Y11.6%6.0%+5.6%
4.3.1.2. 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.
  • 8.6% Return on Assets means that Unilever generated €0.09 profit for each $1 in assets.

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

  • The MRQ is 8.6%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 8.6%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ8.6%TTM8.6%0.0%
TTM8.6%YOY9.8%-1.2%
TTM8.6%5Y8.7%-0.1%
5Y8.7%10Y9.9%-1.2%
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ8.6%1.9%+6.7%
TTM8.6%1.6%+7.0%
YOY9.8%1.2%+8.6%
5Y8.7%1.5%+7.2%
10Y9.9%1.7%+8.2%
4.3.1.3. 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.
  • 35.9% Return on Equity means Unilever generated €0.36 for each €1 the owners (shareholders) invested.

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

  • The MRQ is 35.9%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 35.9%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ35.9%TTM35.9%0.0%
TTM35.9%YOY40.2%-4.3%
TTM35.9%5Y38.1%-2.3%
5Y38.1%10Y41.8%-3.6%
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ35.9%3.5%+32.4%
TTM35.9%3.0%+32.9%
YOY40.2%2.6%+37.6%
5Y38.1%2.7%+35.4%
10Y41.8%3.1%+38.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Unilever PLC.

4.3.2. Operating Efficiency
4.3.2.1. 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 16.7% means the company generated €0.17  for each €1 in revenue (before taxes).

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

  • The MRQ is 16.7%. The company is operating efficient. +1
  • The TTM is 16.7%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ16.7%TTM16.7%0.0%
TTM16.7%YOY17.9%-1.2%
TTM16.7%5Y16.9%-0.2%
5Y16.9%10Y17.3%-0.5%
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ16.7%11.2%+5.5%
TTM16.7%8.9%+7.8%
YOY17.9%7.3%+10.6%
5Y16.9%7.8%+9.1%
10Y17.3%8.1%+9.2%
4.3.2.2. 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 0.83 means that the operating costs are €0.83 for each €1 in net sales.

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

  • The MRQ is 0.833. The company is less efficient in keeping operating costs low.
  • The TTM is 0.833. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.833TTM0.8330.000
TTM0.833YOY0.838-0.005
TTM0.8335Y0.827+0.006
5Y0.82710Y0.942-0.114
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8330.984-0.151
TTM0.8331.031-0.198
YOY0.8381.001-0.163
5Y0.8270.993-0.166
10Y0.9420.979-0.037
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Unilever PLC.

4.4.3. Liquidity
4.4.3.1. 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 0.76 means the company has €0.76 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 0.762. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.762. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.762TTM0.7620.000
TTM0.762YOY0.753+0.008
TTM0.7625Y0.757+0.005
5Y0.75710Y0.724+0.033
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7621.685-0.923
TTM0.7621.717-0.955
YOY0.7531.764-1.011
5Y0.7571.710-0.953
10Y0.7241.718-0.994
4.4.3.2. 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 0.59 means the company can pay off €0.59 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 0.588. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.588. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.588TTM0.5880.000
TTM0.588YOY0.558+0.031
TTM0.5885Y0.565+0.023
5Y0.56510Y0.457+0.108
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5880.878-0.290
TTM0.5880.853-0.265
YOY0.5580.900-0.342
5Y0.5650.991-0.426
10Y0.4571.010-0.553
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Unilever PLC.

4.5.4. Solvency
4.5.4.1. 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 72.4% credit (debt) and the remaining percentage (100% - 72.4%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.724. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.724. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.724TTM0.7240.000
TTM0.724YOY0.721+0.003
TTM0.7245Y0.741-0.017
5Y0.74110Y0.736+0.006
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7240.439+0.285
TTM0.7240.439+0.285
YOY0.7210.464+0.257
5Y0.7410.445+0.296
10Y0.7360.438+0.298
4.5.4.2. 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 301.1% means that company has €3.01 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 3.011. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.011. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.011TTM3.0110.000
TTM3.011YOY2.950+0.060
TTM3.0115Y3.266-0.256
5Y3.26610Y3.101+0.166
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0110.783+2.228
TTM3.0110.783+2.228
YOY2.9500.787+2.163
5Y3.2660.805+2.461
10Y3.1010.802+2.299
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 Unilever generates.

  • Above 15 is considered overpriced but always compare Unilever to the Household & Personal Products industry mean.
  • A PE ratio of 17.12 means the investor is paying €17.12 for every €1 in earnings.

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

  • The EOD is 22.829. Based on the earnings, the company is fair priced.
  • The MRQ is 17.120. Based on the earnings, the company is fair priced.
  • The TTM is 17.120. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD22.829MRQ17.120+5.709
MRQ17.120TTM17.1200.000
TTM17.120YOY15.700+1.420
TTM17.1205Y20.080-2.959
5Y20.08010Y19.939+0.141
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
EOD22.82914.682+8.147
MRQ17.12014.738+2.382
TTM17.12017.120+0.000
YOY15.70017.321-1.621
5Y20.08017.657+2.423
10Y19.93921.361-1.422
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 Unilever PLC:

  • The EOD is 20.258. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 15.191. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 15.191. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD20.258MRQ15.191+5.066
MRQ15.191TTM15.1910.000
TTM15.191YOY21.216-6.025
TTM15.1915Y18.166-2.975
5Y18.16610Y20.922-2.756
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
EOD20.2588.889+11.369
MRQ15.1918.605+6.586
TTM15.1915.657+9.534
YOY21.2169.737+11.479
5Y18.1667.243+10.923
10Y20.92211.367+9.555
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 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 5.35 means the investor is paying €5.35 for each €1 in book value.

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

  • The EOD is 7.136. Based on the equity, the company is overpriced. -1
  • The MRQ is 5.352. Based on the equity, the company is overpriced. -1
  • The TTM is 5.352. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD7.136MRQ5.352+1.785
MRQ5.352TTM5.3520.000
TTM5.352YOY5.529-0.177
TTM5.3525Y6.835-1.483
5Y6.83510Y7.416-0.581
Compared to industry (Household & Personal Products)
PeriodCompanyIndustry (mean)+/- 
EOD7.1361.649+5.487
MRQ5.3521.602+3.750
TTM5.3521.704+3.648
YOY5.5291.879+3.650
5Y6.8352.227+4.608
10Y7.4162.604+4.812
4.6.2. Total Gains per Share

2.4. Latest News of Unilever PLC

Does Unilever PLC still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Unilever PLC to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-10-14
16:30
Update: Unilever Dropped From X Lawsuit Over Advertising BoycottRead
2024-10-11
22:56
Elon Musk's X drops Unilever from advertiser boycott lawsuitRead
2024-10-11
18:33
X Drops Unilever From Lawsuit Against Advertisers, Citing a New AgreementRead
2024-10-08
15:35
Down -5.12% in 4 Weeks, Here's Why Unilever (UL) Looks Ripe for a TurnaroundRead
2024-10-07
17:40
Exclusive-Unilever overhauling European homecare supply chain, executive saysRead
2024-10-03
09:55
Best Growth Stocks to Buy for October 3rdRead
2024-10-01
10:10
Best Growth Stocks to Buy for October 1stRead
2024-09-30
16:47
Unilever strikes climate deals with Walmart, others to meet sustainability goalsRead
2024-09-27
05:44
Unilever (LSE:ULVR) Faces Portfolio Slimming and Ice Cream Segment Challenges Amid Financial GainsRead
2024-09-26
15:55
A Look Into Unilever's (LON:ULVR) Impressive Returns On CapitalRead
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

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

 2019-12-312020-12-312021-12-312022-12-312023-12-31
Other Stockholders Equity  -5,440,000-1,934,000-7,374,000-22,356,000-29,730,000-1,594,000-31,324,00077,899,56646,575,566



6.2. Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in EUR. All numbers in thousands.

Summary
Total Assets75,221,692
Total Liabilities54,469,916
Total Stockholder Equity18,091,344
 As reported
Total Liabilities 54,469,916
Total Stockholder Equity+ 18,091,344
Total Assets = 75,221,692

Assets

Total Assets75,221,692
Total Current Assets17,891,461
Long-term Assets57,330,231
Total Current Assets
Cash And Cash Equivalents 4,156,552
Short-term Investments 1,729,981
Net Receivables 6,198,349
Inventory 5,115,987
Other Current Assets 690,593
Total Current Assets  (as reported)17,891,461
Total Current Assets  (calculated)17,891,461
+/- 0
Long-term Assets
Property Plant Equipment 10,700,697
Goodwill 21,096,574
Intangible Assets 18,357,000
Long-term Assets Other 4,178,292
Long-term Assets  (as reported)57,330,231
Long-term Assets  (calculated)54,332,563
+/- 2,997,668

Liabilities & Shareholders' Equity

Total Current Liabilities23,493,162
Long-term Liabilities30,976,754
Total Stockholder Equity18,091,344
Total Current Liabilities
Short-term Debt 4,898,115
Short Long Term Debt 4,567,000
Accounts payable 10,348,904
Other Current Liabilities 7,395,644
Total Current Liabilities  (as reported)23,493,162
Total Current Liabilities  (calculated)27,209,663
+/- 3,716,501
Long-term Liabilities
Long term Debt 22,631,000
Capital Lease Obligations 1,395,000
Long-term Liabilities Other 33,000
Long-term Liabilities  (as reported)30,976,754
Long-term Liabilities  (calculated)24,059,000
+/- 6,917,754
Total Stockholder Equity
Common Stock87,948
Retained Earnings 47,024,301
Accumulated Other Comprehensive Income -75,596,472
Other Stockholders Equity 46,575,566
Total Stockholder Equity (as reported)18,091,344
Total Stockholder Equity (calculated)18,091,344
+/-0
Other
Capital Stock88,000
Cash and Short Term Investments 5,886,533
Common Stock Shares Outstanding 2,532,400
Current Deferred Revenue850,499
Liabilities and Stockholders Equity 75,221,692
Net Debt 24,419,616
Net Invested Capital 45,300,000
Net Working Capital -5,605,000
Property Plant and Equipment Gross 22,836,000
Short Long Term Debt Total 28,576,168



6.3. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312004-12-312003-12-312002-12-312001-12-312000-12-311999-12-311998-12-311997-12-311996-12-311995-12-311994-12-311993-12-311992-12-311991-12-311990-12-311989-12-311988-12-311987-12-311986-12-311985-12-31
> Total Assets 
15,118,986
19,060,857
14,388,983
16,971,944
17,419,879
18,106,505
18,984,607
20,131,155
22,193,142
23,134,214
23,332,464
25,094,506
29,566,615
30,457,703
27,870,363
91,008,447
52,959,000
42,298,453
26,869,000
36,858,000
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
75,221,692
75,221,69277,821,00075,095,00067,659,00064,806,00059,456,00060,285,00056,429,00052,298,00048,027,00045,513,00046,166,00047,512,00041,167,00037,016,00036,142,00037,302,00037,072,00039,500,00036,858,00026,869,00042,298,45352,959,00091,008,44727,870,36330,457,70329,566,61525,094,50623,332,46423,134,21422,193,14220,131,15518,984,60718,106,50517,419,87916,971,94414,388,98319,060,85715,118,986
   > Total Current Assets 
9,684,258
11,124,476
8,510,496
10,187,795
9,748,157
9,995,669
10,342,277
10,900,872
11,783,934
12,491,405
12,659,859
13,994,748
20,388,851
21,845,476
18,269,428
31,859,409
14,829,000
13,952,641
9,484,000
10,490,000
10,925,000
9,487,000
9,769,000
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
17,891,461
17,891,46119,157,00017,401,00016,157,00016,430,00015,481,00016,983,00013,884,00012,686,00012,347,00012,122,00012,147,00014,291,00012,484,00010,811,00011,175,0009,769,0009,487,00010,925,00010,490,0009,484,00013,952,64114,829,00031,859,40918,269,42821,845,47620,388,85113,994,74812,659,85912,491,40511,783,93410,900,87210,342,2779,995,6699,748,15710,187,7958,510,49611,124,4769,684,258
       Cash And Cash Equivalents 
971,182
1,710,820
689,301
641,848
485,312
837,547
879,331
1,375,631
794,080
1,230,272
1,336,486
1,806,617
5,022,447
5,444,739
3,993,423
4,126,971
1,862,000
2,899,509
2,367,000
1,590,000
1,529,000
1,039,000
1,098,000
2,561,000
2,642,000
2,316,000
3,484,000
2,465,000
2,285,000
2,151,000
2,302,000
3,382,000
3,317,000
3,230,000
4,185,000
5,548,000
3,415,000
4,326,000
4,156,552
4,156,5524,326,0003,415,0005,548,0004,185,0003,230,0003,317,0003,382,0002,302,0002,151,0002,285,0002,465,0003,484,0002,316,0002,642,0002,561,0001,098,0001,039,0001,529,0001,590,0002,367,0002,899,5091,862,0004,126,9713,993,4235,444,7395,022,4471,806,6171,336,4861,230,272794,0801,375,631879,331837,547485,312641,848689,3011,710,820971,182
       Short-term Investments 
1,415,429
2,766,609
778,522
1,539,818
236,573
339,242
494,886
453,105
759,612
666,769
457,948
515,980
3,773,598
4,928,147
1,475,830
1,042,497
439,000
1,227,425
1,488,012
1,013,000
335,000
273,000
216,000
632,000
972,000
127,000
315,000
229,000
760,000
671,000
337,000
599,000
770,000
874,000
907,000
749,000
1,080,000
1,197,000
1,729,981
1,729,9811,197,0001,080,000749,000907,000874,000770,000599,000337,000671,000760,000229,000315,000127,000972,000632,000216,000273,000335,0001,013,0001,488,0121,227,425439,0001,042,4971,475,8304,928,1473,773,598515,980457,948666,769759,612453,105494,886339,242236,5731,539,818778,5222,766,6091,415,429
       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
4,254,000
4,194,000
3,859,000
3,619,000
5,309,000
0
0
3,169,000
3,288,000
2,917,000
3,854,000
5,707,000
-194,000
7,092,007
5,310,998
5,737,583
7,456,227
6,198,349
6,198,3497,456,2275,737,5835,310,9987,092,007-194,0005,707,0003,854,0002,917,0003,288,0003,169,000005,309,0003,619,0003,859,0004,194,0004,254,000000009,844,5867,674,4445,097,5436,249,9036,255,7375,714,4015,836,6555,653,6514,899,3444,932,4203,215,7893,269,6262,740,5992,247,2672,094,6102,136,722
       Inventory 
3,949,582
3,512,847
3,565,947
4,060,923
4,382,683
4,204,628
4,045,762
4,174,588
4,572,257
4,773,201
5,172,405
5,374,446
4,675,294
4,742,740
5,120,391
8,557,582
5,343,000
4,492,781
2,955,000
3,756,000
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
5,115,987
5,115,9875,931,0004,683,0004,462,0004,164,0004,301,0003,962,0004,278,0004,335,0004,168,0003,937,0004,436,0004,601,0004,309,0003,578,0003,889,0003,894,0003,796,0004,107,0003,756,0002,955,0004,492,7815,343,0008,557,5825,120,3914,742,7404,675,2945,374,4465,172,4054,773,2014,572,2574,174,5884,045,7624,204,6284,382,6834,060,9233,565,9473,512,8473,949,582
       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
6,560,351
4,162,000
5,698,578
5,171,000
125,000
367,000
234,000
972,000
550,000
6,996,000
6,340,000
6,500,000
5,897,000
6,367,000
7,437,000
10,660,000
7,270,000
82,000
28,000
2,397,483
7,703,000
690,593
690,5937,703,0002,397,48328,00082,0007,270,00010,660,0007,437,0006,367,0005,897,0006,500,0006,340,0006,996,000550,000972,000234,000367,000125,0005,171,0005,698,5784,162,0006,560,3517,185,0001,670,577003,995,814511,971459,6010460,473452,67000138,6711,480,028-770113
   > Long-term Assets 
5,434,728
7,936,381
5,878,487
6,784,149
7,671,722
8,110,836
8,642,330
9,230,283
10,409,208
10,642,809
10,672,605
11,099,758
9,177,763
8,612,227
9,600,935
59,149,039
38,130,000
28,345,811
17,385,000
26,368,000
28,575,000
27,585,000
27,533,000
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
57,330,231
57,330,23158,664,00057,694,00051,502,00048,376,00043,975,00043,302,00042,545,00039,612,00035,680,00033,391,00034,019,00033,221,00028,683,00026,205,00024,967,00027,533,00027,585,00028,575,00026,368,00017,385,00028,345,81138,130,00059,149,0399,600,9358,612,2279,177,76311,099,75810,672,60510,642,80910,409,2089,230,2838,642,3308,110,8367,671,7226,784,1495,878,4877,936,3815,434,728
       Property Plant Equipment 
4,928,870
4,842,256
5,561,898
6,463,225
7,351,335
7,785,670
8,313,804
8,883,865
10,124,188
10,400,580
10,497,861
10,916,757
9,030,486
8,180,554
8,816,398
15,533,708
9,240,000
8,102,970
4,850,000
6,181,000
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
10,770,000
10,700,697
10,700,69710,770,00010,347,00010,558,00012,062,00010,347,00010,411,00011,673,00011,058,00010,472,0009,344,0009,445,0008,774,0007,854,0006,644,0005,957,0006,284,0006,276,0006,492,0006,181,0004,850,0008,102,9709,240,00015,533,7088,816,3988,180,5549,030,48610,916,75710,497,86110,400,58010,124,1888,883,8658,313,8047,785,6707,351,3356,463,2255,561,8984,842,2564,928,870
       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
17,206,000
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
21,096,574
21,096,57421,609,00020,330,00018,942,00018,067,00017,341,00016,881,00017,624,00016,213,00014,642,00013,917,00014,619,00014,896,00013,178,00012,464,00011,665,00012,244,00017,206,00018,055,000013,433,400000000000000000000
       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
0
0000832,000696,000565,000570,000592,000695,000512,0000000000000000000000000000000
       Intangible Assets 
0
88,709
0
0
0
0
0
0
0
0
0
0
0
283,064
643,063
41,788,431
0
20,242,842
12,535,000
17,007,000
-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
18,357,000
18,357,00018,880,00018,261,00015,999,00012,962,00012,152,00011,520,0009,809,0008,846,0007,532,0006,987,0007,099,0007,017,0005,100,0004,583,0004,426,0004,511,0004,781,000-117,007,00012,535,00020,242,842041,788,431643,063283,0640000000000088,7090
       Long-term Assets Other 
444,247
1,055,789
89,221
897,970
-248,740
-498,305
-384,445
-922,526
-34,468
-563,503
-878,538
-1,290,637
-1,248,849
-516,592
-2,517,593
-3,084,475
3,348,000
679,468
197,713
1,689,000
2,325,000
2,837,000
3,491,000
1,851,000
1,776,000
1,473,000
1,859,000
2,710,000
2,314,000
1,704,000
3,938,000
2,011,000
3,500,000
3,002,000
3,982,000
4,524,000
7,382,000
6,649,000
4,178,292
4,178,2926,649,0007,382,0004,524,0003,982,0003,002,0003,500,0002,011,0003,938,0001,704,0002,314,0002,710,0001,859,0001,473,0001,776,0001,851,0003,491,0002,837,0002,325,0001,689,000197,713679,4683,348,000-3,084,475-2,517,593-516,592-1,248,849-1,290,637-878,538-563,503-34,468-922,526-384,445-498,305-248,740897,97089,2211,055,789444,247
> Total Liabilities 
9,356,747
13,576,006
9,442,995
11,463,777
13,102,085
13,465,508
13,526,882
13,783,923
15,629,720
16,128,675
16,125,805
17,493,779
17,952,769
25,305,935
19,534,655
77,134,638
45,100,000
36,986,011
22,368,000
29,229,000
30,735,000
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
54,469,916
54,469,91656,120,00055,349,00050,004,00050,920,00047,164,00045,898,00039,448,00036,216,00033,764,00030,698,00030,450,00032,591,00026,089,00024,480,00025,770,00024,483,00025,400,00030,735,00029,229,00022,368,00036,986,01145,100,00077,134,63819,534,65525,305,93517,952,76917,493,77916,125,80516,128,67515,629,72013,783,92313,526,88213,465,50813,102,08511,463,7779,442,99513,576,0069,356,747
   > Total Current Liabilities 
6,016,789
10,083,888
5,495,702
7,145,188
7,931,276
7,625,199
7,872,041
8,340,391
9,513,051
9,140,985
9,055,324
9,787,105
9,762,363
17,957,590
12,126,566
44,784,344
23,212,000
11,642,550
7,292,000
14,186,000
15,394,000
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
23,493,162
23,493,16225,427,00024,778,00020,592,00020,978,00019,772,00023,177,00020,556,00020,019,00019,642,00017,382,00015,815,00017,929,00013,606,00011,599,00013,800,00013,559,00013,884,00015,394,00014,186,0007,292,00011,642,55023,212,00044,784,34412,126,56617,957,5909,762,3639,787,1059,055,3249,140,9859,513,0518,340,3917,872,0417,625,1997,931,2767,145,1885,495,70210,083,8886,016,789
       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
5,155,000
5,942,000
4,458,000
4,166,000
4,842,000
2,279,000
2,276,000
5,723,000
2,564,000
4,010,000
5,536,000
4,382,000
5,450,000
7,968,000
3,235,000
4,691,000
4,286,000
7,061,000
5,571,000
4,898,115
4,898,1155,571,0007,061,0004,286,0004,691,0003,235,0007,968,0005,450,0004,382,0005,536,0004,010,0002,564,0005,723,0002,276,0002,279,0004,842,0004,166,0004,458,0005,942,0005,155,0007,421,0049,519,21711,279,00026,328,1032,933,9762,322,5411,414,1601,696,5421,428,0761,512,0231,760,4981,252,6281,126,7741,392,1581,788,4911,598,449505,1043,058,1941,588,912
       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
4,567,000
4,567,0005,231,0006,696,0003,906,0004,067,0002,947,0007,694,0005,266,0001,495,0002,288,00011,501,0000000000000000000000000000000
       Accounts payable 
1,921,287
1,813,082
1,981,561
2,534,991
2,732,079
2,903,966
3,099,328
3,233,235
3,619,095
3,808,106
3,802,176
3,880,168
3,579,733
3,484,520
4,051,299
8,504,446
11,933,000
11,642,550
7,292,000
8,232,000
8,228,000
7,838,000
8,017,000
7,824,000
8,413,000
10,226,000
6,767,000
7,084,000
11,735,000
12,606,000
8,296,000
13,871,000
13,426,000
14,457,000
14,768,000
14,132,000
14,861,000
18,023,000
10,348,904
10,348,90418,023,00014,861,00014,132,00014,768,00014,457,00013,426,00013,871,0008,296,00012,606,00011,735,0007,084,0006,767,00010,226,0008,413,0007,824,0008,017,0007,838,0008,228,0008,232,0007,292,00011,642,55011,933,0008,504,4464,051,2993,484,5203,579,7333,880,1683,802,1763,808,1063,619,0953,233,2353,099,3282,903,9662,732,0792,534,9911,981,5611,813,0821,921,287
       Other Current Liabilities 
2,506,590
5,212,612
3,009,037
3,011,749
3,410,706
3,329,074
3,645,939
3,854,528
4,133,458
3,820,855
3,825,073
4,210,395
4,768,470
12,150,529
5,141,291
9,951,795
11,933,000
-9,519,217
-7,421,004
799,000
1,224,000
1,588,000
1,376,000
1,134,000
907,000
1,104,000
5,439,000
6,167,000
1,637,000
1,500,000
7,341,000
1,235,000
1,783,000
137,000
39,000
43,000
44,000
1,833,000
7,395,644
7,395,6441,833,00044,00043,00039,000137,0001,783,0001,235,0007,341,0001,500,0001,637,0006,167,0005,439,0001,104,000907,0001,134,0001,376,0001,588,0001,224,000799,000-7,421,004-9,519,21711,933,0009,951,7955,141,29112,150,5294,768,4704,210,3953,825,0733,820,8554,133,4583,854,5283,645,9393,329,0743,410,7063,011,7493,009,0375,212,6122,506,590
   > Long-term Liabilities 
3,339,958
3,492,118
3,947,293
4,318,588
5,170,808
5,840,309
5,654,841
5,443,533
6,116,669
6,987,690
7,070,480
7,706,674
8,190,406
7,348,345
7,408,089
32,350,293
21,888,000
25,343,461
15,076,000
15,043,000
15,341,000
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
30,976,754
30,976,75430,693,00030,571,00029,412,00029,942,00027,392,00022,721,00018,892,00016,197,00014,122,00013,316,00014,635,00014,662,00012,483,00012,881,00011,970,00010,924,00011,516,00015,341,00015,043,00015,076,00025,343,46121,888,00032,350,2937,408,0897,348,3458,190,4067,706,6747,070,4806,987,6906,116,6695,443,5335,654,8415,840,3095,170,8084,318,5883,947,2933,492,1183,339,958
       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
0
000023,354,00022,849,000011,135,0009,648,000000000000000000000000000000000
       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
6,980,000
0
06,980,0007,690,0006,568,0006,376,0005,719,0006,234,0007,748,0006,343,0006,936,0005,825,0000000000000000000000000000000
       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
0
0000002,297,0002,174,0001,895,000000000000000000000000000000000
> Total Stockholder Equity
5,369,875
5,124,169
4,261,004
4,837,004
3,601,316
3,944,214
4,760,132
5,631,803
6,112,692
6,513,430
6,645,070
7,004,942
11,024,738
4,623,853
7,626,731
12,446,703
7,195,000
4,693,859
4,190,000
7,264,000
8,361,000
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
18,091,344
18,091,34419,021,00017,107,00015,266,00013,192,00011,572,00013,629,00016,355,00015,439,00013,651,00014,344,00015,159,00014,293,00014,485,00012,065,0009,948,00012,387,00011,230,0008,361,0007,264,0004,190,0004,693,8597,195,00012,446,7037,626,7314,623,85311,024,7387,004,9426,645,0706,513,4306,112,6925,631,8034,760,1323,944,2143,601,3164,837,0044,261,0045,124,1695,369,875
   Common Stock
150,785
128,519
133,831
143,490
125,722
130,911
130,012
116,728
124,614
119,840
113,282
129,339
141,266
133,040
151,120
561,734
642,000
512,698
511,355
7,264,000
8,361,000
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
92,000
87,948
87,94892,00092,00092,000420,000464,000484,000484,000484,000484,000484,000484,000484,000484,000484,000484,000484,000484,0008,361,0007,264,000511,355512,698642,000561,734151,120133,040141,266129,339113,282119,840124,614116,728130,012130,911125,722143,490133,831128,519150,785
   Retained Earnings 
5,006,695
4,759,341
3,895,487
4,466,707
3,218,744
3,538,813
4,342,135
5,213,842
5,688,476
6,253,352
6,419,712
6,815,061
10,883,472
4,615,361
6,538,346
11,282,750
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
47,024,301
47,024,30150,253,00046,745,00022,548,00018,212,00026,265,00026,648,00023,180,00022,619,00020,560,00020,468,00020,731,00019,676,00019,273,00017,350,00015,812,00015,162,00012,724,00010,015,0016,092,4996,179,1415,782,6226,619,00011,282,7506,538,3464,615,36110,883,4726,815,0616,419,7126,253,3525,688,4765,213,8424,342,1353,538,8133,218,7444,466,7073,895,4874,759,3415,006,695
   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
0
0000134,000129,0000134,000152,000000000000000000000000000000000
   Treasury Stock0000-703,000-10,181,0000-4,164,000-4,119,000000000000000000000000000000000
   Other Stockholders Equity 
97,280
116,081
109,367
106,460
139,240
159,064
171,952
180,740
177,641
15,299
-16,872
-63,294
-120,226
-244,850
807,044
151,820
-66,000
-1,732,018
-2,629,924
-6,222,331
-10,015,001
-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
-31,324,000
46,575,566
46,575,566-31,324,000-29,730,000-7,374,000-5,440,000-15,157,000-13,503,000-7,309,000-7,664,000-7,393,000-6,608,000-6,056,000-5,867,000-5,272,000-5,769,000-6,348,000-3,259,000-1,978,000-10,015,001-6,222,331-2,629,924-1,732,018-66,000151,820807,044-244,850-120,226-63,294-16,87215,299177,641180,740171,952159,064139,240106,460109,367116,08197,280



6.4. Balance Sheets

Currency in EUR. All numbers in thousands.