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

VAA Vista Alegre Atlantis SGPS SA
Buy, Hold or Sell?

Let's analyze VAA Vista Alegre Atlantis SGPS SA together

I guess you are interested in VAA Vista Alegre Atlantis SGPS SA. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of VAA Vista Alegre Atlantis SGPS SA. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about VAA Vista Alegre Atlantis SGPS SA

I send you an email if I find something interesting about VAA Vista Alegre Atlantis SGPS SA.

1. Quick Overview

1.1. Quick analysis of VAA Vista Alegre Atlantis SGPS SA (30 sec.)










1.2. What can you expect buying and holding a share of VAA Vista Alegre Atlantis SGPS SA? (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?
0.0%

What is your share worth?

Current worth
€0.51
Expected worth in 1 year
€0.55
How sure are you?
67.5%

+ What do you gain per year?

Total Gains per Share
€0.04
Return On Investment
3.5%

For what price can you sell your share?

Current Price per Share
€1.03
Expected price per share
€0.995 - €1.06
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of VAA Vista Alegre Atlantis SGPS SA (5 min.)




Live pricePrice per Share (EOD)
€1.03
Intrinsic Value Per Share
€-0.26 - €-0.34
Total Value Per Share
€0.26 - €0.18

2.2. Growth of VAA Vista Alegre Atlantis SGPS SA (5 min.)




Is VAA Vista Alegre Atlantis SGPS SA growing?

Current yearPrevious yearGrowGrow %
How rich?$91.1m$79.6m$8.5m9.7%

How much money is VAA Vista Alegre Atlantis SGPS SA making?

Current yearPrevious yearGrowGrow %
Making money$1.4m$2.6m-$1.1m-79.3%
Net Profit Margin4.2%6.9%--

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

2.3. Financial Health of VAA Vista Alegre Atlantis SGPS SA (5 min.)




2.4. Comparing to competitors in the Furnishings, Fixtures & Appliances industry (5 min.)




  Industry Rankings (Furnishings, Fixtures & Appliances)  


Richest
#144 / 260

Most Revenue
#178 / 260

Most Profit
#132 / 260

Most Efficient
#114 / 260
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of VAA Vista Alegre Atlantis SGPS SA?

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

First you should know what it really means to hold a share of VAA Vista Alegre Atlantis SGPS SA. And how you can make/lose money.

Speculation

The Price per Share of VAA Vista Alegre Atlantis SGPS SA is €1.03. 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 VAA Vista Alegre Atlantis SGPS SA.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in VAA Vista Alegre Atlantis SGPS SA, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is €0.51. Based on the TTM, the Book Value Change Per Share is €0.01 per quarter. Based on the YOY, the Book Value Change Per Share is €0.02 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 VAA Vista Alegre Atlantis SGPS SA.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps0.011.4%0.010.9%0.011.4%0.010.5%0.010.7%
Usd Book Value Change Per Share0.011.3%0.010.9%0.021.7%0.011.0%0.011.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.011.3%0.010.9%0.021.7%0.011.0%0.011.0%
Usd Price Per Share1.21-0.96-0.85-1.00-0.67-
Price to Earnings Ratio20.58-90.03--31.75-33.96-21.31-
Price-to-Total Gains Ratio90.32-116.72--135.85-369.22-203.28-
Price to Book Ratio2.22-1.81-1.80-2.24-1.72-
Price-to-Total Gains Ratio90.32-116.72--135.85-369.22-203.28-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.088813
Number of shares918
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.010.01
Usd Total Gains Per Share0.010.01
Gains per Quarter (918 shares)8.629.32
Gains per Year (918 shares)34.4937.28
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10342403727
20695807564
30103920112101
401381260149138
501721600186175
602071940224212
702412280261249
802762620298286
903102960336323
1003453300373360

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%10.02.00.083.3%14.06.00.070.0%28.06.06.070.0%35.06.035.046.1%
Book Value Change Per Share4.00.00.0100.0%10.02.00.083.3%14.06.00.070.0%27.013.00.067.5%35.041.00.046.1%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%2.00.074.02.6%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%14.06.00.070.0%27.013.00.067.5%35.041.00.046.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of VAA Vista Alegre Atlantis SGPS SA compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.0130.009+42%0.017-26%0.010+31%0.009+35%
Book Value Per Share--0.5140.498+3%0.450+14%0.430+19%0.337+53%
Current Ratio--1.3161.086+21%1.451-9%1.220+8%0.689+91%
Debt To Asset Ratio--0.7160.670+7%0.685+5%0.698+3%0.738-3%
Debt To Equity Ratio--2.5802.095+23%2.224+16%2.373+9%3.310-22%
Dividend Per Share----0%-0%-0%-0%
Eps--0.0140.008+66%0.014+1%0.005+167%0.007+113%
Free Cash Flow Per Share---0.002-0.003+64%0.014-112%0.010-117%0.005-134%
Free Cash Flow To Equity Per Share---0.002-0.003+64%0.002-205%0.000-89%0.003-150%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.850+18%
Intrinsic Value_10Y_max---0.335--------
Intrinsic Value_10Y_min---0.257--------
Intrinsic Value_1Y_max--0.044--------
Intrinsic Value_1Y_min--0.044--------
Intrinsic Value_3Y_max--0.074--------
Intrinsic Value_3Y_min--0.072--------
Intrinsic Value_5Y_max--0.032--------
Intrinsic Value_5Y_min--0.035--------
Market Cap172679500.000-11%191121000.000151513687.500+26%135377375.000+41%158932200.000+20%106562531.250+79%
Net Profit Margin--0.0700.042+64%0.069+2%0.020+252%0.037+87%
Operating Margin----0%0.048-100%0.049-100%0.041-100%
Operating Ratio--1.0691.136-6%1.216-12%1.242-14%0.861+24%
Pb Ratio2.003-11%2.2171.810+23%1.803+23%2.241-1%1.722+29%
Pe Ratio18.592-11%20.57790.026-77%-31.745+254%33.965-39%21.312-3%
Price Per Share1.030-11%1.1400.904+26%0.808+41%0.948+20%0.636+79%
Price To Free Cash Flow Ratio-148.862+10%-164.759-45.388-72%4.904-3460%-7.367-96%-65.846-60%
Price To Total Gains Ratio81.607-11%90.322116.718-23%-135.854+250%369.224-76%203.285-56%
Quick Ratio--0.1220.131-7%0.251-51%0.236-48%0.283-57%
Return On Assets--0.0080.005+45%0.010-27%0.004+109%0.005+43%
Return On Equity--0.0280.017+63%0.033-16%0.012+134%0.023+21%
Total Gains Per Share--0.0130.009+42%0.017-26%0.010+31%0.009+35%
Usd Book Value--91119905.80088247765.100+3%79696090.375+14%76253379.950+19%59720283.095+53%
Usd Book Value Change Per Share--0.0130.009+42%0.018-26%0.010+31%0.010+35%
Usd Book Value Per Share--0.5440.526+3%0.475+14%0.455+19%0.356+53%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.0150.009+66%0.014+1%0.005+167%0.007+113%
Usd Free Cash Flow---306559.000-503972.425+64%2457493.225-112%1760018.645-117%809976.448-138%
Usd Free Cash Flow Per Share---0.002-0.003+64%0.015-112%0.010-117%0.005-134%
Usd Free Cash Flow To Equity Per Share---0.002-0.003+64%0.002-205%0.000-89%0.004-150%
Usd Market Cap182539499.450-11%202034009.100160165119.056+26%143107423.113+41%168007228.620+20%112647251.784+79%
Usd Price Per Share1.089-11%1.2050.955+26%0.854+41%1.002+20%0.672+79%
Usd Profit--2454586.2001475711.600+66%2645657.025-7%963176.665+155%1176023.750+109%
Usd Revenue--35168659.90034182649.875+3%36931902.700-5%33138605.060+6%27921208.728+26%
Usd Total Gains Per Share--0.0130.009+42%0.018-26%0.010+31%0.010+35%
 EOD+3 -5MRQTTM+26 -6YOY+12 -215Y+22 -1110Y+23 -11

3.3 Fundamental Score

Let's check the fundamental score of VAA Vista Alegre Atlantis SGPS SA based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1518.592
Price to Book Ratio (EOD)Between0-12.003
Net Profit Margin (MRQ)Greater than00.070
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.122
Current Ratio (MRQ)Greater than11.316
Debt to Asset Ratio (MRQ)Less than10.716
Debt to Equity Ratio (MRQ)Less than12.580
Return on Equity (MRQ)Greater than0.150.028
Return on Assets (MRQ)Greater than0.050.008
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of VAA Vista Alegre Atlantis SGPS SA based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5049.251
Ma 20Greater thanMa 501.027
Ma 50Greater thanMa 1001.046
Ma 100Greater thanMa 2001.063
OpenGreater thanClose1.030
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About VAA Vista Alegre Atlantis SGPS SA

Vista Alegre Atlantis, SGPS, S.A. produces, distributes, and sells porcelain tableware, decorative and giftware; tableware, barware, decanters, candlesticks/tea lights, glass sets, and desk accessories. It also provides stainless steel cutlery products. In addition, the company offers lighting products. It provides its products through independent retailers, distributors, online as well as through its own retail network under the Vista Alegre brand name. Vista Alegre Atlantis, SGPS, S.A. was founded in 1980 and is headquartered in Ílhavo, Portugal. Vista Alegre Atlantis, SGPS, S.A. is a subsidiary of Visabeira Indústria SGPS, S.A.

Fundamental data was last updated by Penke on 2024-11-12 18:51:04.

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 inefficient 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 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 not able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit VAA Vista Alegre Atlantis SGPS SA earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare VAA Vista Alegre Atlantis SGPS SA to the Furnishings, Fixtures & Appliances industry mean.
  • A Net Profit Margin of 7.0% means that €0.07 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of VAA Vista Alegre Atlantis SGPS SA:

  • The MRQ is 7.0%. The company is making a profit. +1
  • The TTM is 4.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ7.0%TTM4.2%+2.7%
TTM4.2%YOY6.9%-2.6%
TTM4.2%5Y2.0%+2.3%
5Y2.0%10Y3.7%-1.7%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ7.0%2.5%+4.5%
TTM4.2%3.0%+1.2%
YOY6.9%2.9%+4.0%
5Y2.0%2.8%-0.8%
10Y3.7%3.7%+0.0%
4.3.1.2. Return on Assets

Shows how efficient VAA Vista Alegre Atlantis SGPS SA is using its assets to generate profit.

  • Above 5% is considered healthy but always compare VAA Vista Alegre Atlantis SGPS SA to the Furnishings, Fixtures & Appliances industry mean.
  • 0.8% Return on Assets means that VAA Vista Alegre Atlantis SGPS SA generated €0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of VAA Vista Alegre Atlantis SGPS SA:

  • The MRQ is 0.8%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM0.5%+0.2%
TTM0.5%YOY1.0%-0.5%
TTM0.5%5Y0.4%+0.2%
5Y0.4%10Y0.5%-0.2%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%0.9%-0.1%
TTM0.5%0.9%-0.4%
YOY1.0%1.0%+0.0%
5Y0.4%1.1%-0.7%
10Y0.5%1.3%-0.8%
4.3.1.3. Return on Equity

Shows how efficient VAA Vista Alegre Atlantis SGPS SA is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare VAA Vista Alegre Atlantis SGPS SA to the Furnishings, Fixtures & Appliances industry mean.
  • 2.8% Return on Equity means VAA Vista Alegre Atlantis SGPS SA generated €0.03 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of VAA Vista Alegre Atlantis SGPS SA:

  • The MRQ is 2.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.8%TTM1.7%+1.1%
TTM1.7%YOY3.3%-1.6%
TTM1.7%5Y1.2%+0.5%
5Y1.2%10Y2.3%-1.1%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8%1.8%+1.0%
TTM1.7%1.8%-0.1%
YOY3.3%2.5%+0.8%
5Y1.2%2.4%-1.2%
10Y2.3%2.9%-0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of VAA Vista Alegre Atlantis SGPS SA.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient VAA Vista Alegre Atlantis SGPS SA is operating .

  • Measures how much profit VAA Vista Alegre Atlantis SGPS SA makes for each €1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare VAA Vista Alegre Atlantis SGPS SA to the Furnishings, Fixtures & Appliances 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 VAA Vista Alegre Atlantis SGPS SA:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY4.8%-4.8%
TTM-5Y4.9%-4.9%
5Y4.9%10Y4.1%+0.8%
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.2%-5.2%
TTM-4.1%-4.1%
YOY4.8%4.7%+0.1%
5Y4.9%4.9%0.0%
10Y4.1%4.7%-0.6%
4.3.2.2. Operating Ratio

Measures how efficient VAA Vista Alegre Atlantis SGPS SA is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Furnishings, Fixtures & Appliances industry mean).
  • An Operation Ratio of 1.07 means that the operating costs are €1.07 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of VAA Vista Alegre Atlantis SGPS SA:

  • The MRQ is 1.069. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.136. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.069TTM1.136-0.067
TTM1.136YOY1.216-0.080
TTM1.1365Y1.242-0.106
5Y1.24210Y0.861+0.381
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0691.345-0.276
TTM1.1361.229-0.093
YOY1.2161.182+0.034
5Y1.2421.135+0.107
10Y0.8611.070-0.209
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of VAA Vista Alegre Atlantis SGPS SA.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if VAA Vista Alegre Atlantis SGPS SA is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Furnishings, Fixtures & Appliances industry mean).
  • A Current Ratio of 1.32 means the company has €1.32 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of VAA Vista Alegre Atlantis SGPS SA:

  • The MRQ is 1.316. The company is just able to pay all its short-term debts.
  • The TTM is 1.086. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.316TTM1.086+0.230
TTM1.086YOY1.451-0.365
TTM1.0865Y1.220-0.135
5Y1.22010Y0.689+0.531
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3161.553-0.237
TTM1.0861.571-0.485
YOY1.4511.646-0.195
5Y1.2201.686-0.466
10Y0.6891.637-0.948
4.4.3.2. Quick Ratio

Measures if VAA Vista Alegre Atlantis SGPS SA is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare VAA Vista Alegre Atlantis SGPS SA to the Furnishings, Fixtures & Appliances industry mean.
  • A Quick Ratio of 0.12 means the company can pay off €0.12 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of VAA Vista Alegre Atlantis SGPS SA:

  • The MRQ is 0.122. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.131. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.122TTM0.131-0.009
TTM0.131YOY0.251-0.120
TTM0.1315Y0.236-0.105
5Y0.23610Y0.283-0.047
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1220.616-0.494
TTM0.1310.712-0.581
YOY0.2510.753-0.502
5Y0.2360.874-0.638
10Y0.2830.892-0.609
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of VAA Vista Alegre Atlantis SGPS SA.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of VAA Vista Alegre Atlantis SGPS SA assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare VAA Vista Alegre Atlantis SGPS SA to Furnishings, Fixtures & Appliances industry mean.
  • A Debt to Asset Ratio of 0.72 means that VAA Vista Alegre Atlantis SGPS SA assets are financed with 71.6% credit (debt) and the remaining percentage (100% - 71.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of VAA Vista Alegre Atlantis SGPS SA:

  • The MRQ is 0.716. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.670. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.716TTM0.670+0.046
TTM0.670YOY0.685-0.015
TTM0.6705Y0.698-0.028
5Y0.69810Y0.738-0.040
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7160.481+0.235
TTM0.6700.475+0.195
YOY0.6850.488+0.197
5Y0.6980.479+0.219
10Y0.7380.466+0.272
4.5.4.2. Debt to Equity Ratio

Measures if VAA Vista Alegre Atlantis SGPS SA is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare VAA Vista Alegre Atlantis SGPS SA to the Furnishings, Fixtures & Appliances industry mean.
  • A Debt to Equity ratio of 258.0% means that company has €2.58 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of VAA Vista Alegre Atlantis SGPS SA:

  • The MRQ is 2.580. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.095. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.580TTM2.095+0.485
TTM2.095YOY2.224-0.129
TTM2.0955Y2.373-0.278
5Y2.37310Y3.310-0.937
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5800.899+1.681
TTM2.0950.908+1.187
YOY2.2240.956+1.268
5Y2.3730.978+1.395
10Y3.3100.942+2.368
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 VAA Vista Alegre Atlantis SGPS SA generates.

  • Above 15 is considered overpriced but always compare VAA Vista Alegre Atlantis SGPS SA to the Furnishings, Fixtures & Appliances industry mean.
  • A PE ratio of 20.58 means the investor is paying €20.58 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of VAA Vista Alegre Atlantis SGPS SA:

  • The EOD is 18.592. Based on the earnings, the company is fair priced.
  • The MRQ is 20.577. Based on the earnings, the company is fair priced.
  • The TTM is 90.026. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD18.592MRQ20.577-1.986
MRQ20.577TTM90.026-69.449
TTM90.026YOY-31.745+121.771
TTM90.0265Y33.965+56.061
5Y33.96510Y21.312+12.653
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
EOD18.59210.462+8.130
MRQ20.57710.381+10.196
TTM90.02610.265+79.761
YOY-31.74511.524-43.269
5Y33.96514.199+19.766
10Y21.31217.567+3.745
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 VAA Vista Alegre Atlantis SGPS SA:

  • The EOD is -148.862. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -164.759. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -45.388. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-148.862MRQ-164.759+15.898
MRQ-164.759TTM-45.388-119.371
TTM-45.388YOY4.904-50.292
TTM-45.3885Y-7.367-38.021
5Y-7.36710Y-65.846+58.479
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
EOD-148.8623.872-152.734
MRQ-164.7594.281-169.040
TTM-45.3882.041-47.429
YOY4.9042.032+2.872
5Y-7.3672.292-9.659
10Y-65.8462.446-68.292
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 VAA Vista Alegre Atlantis SGPS SA is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Furnishings, Fixtures & Appliances industry mean).
  • A PB ratio of 2.22 means the investor is paying €2.22 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of VAA Vista Alegre Atlantis SGPS SA:

  • The EOD is 2.003. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.217. Based on the equity, the company is underpriced. +1
  • The TTM is 1.810. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.003MRQ2.217-0.214
MRQ2.217TTM1.810+0.408
TTM1.810YOY1.803+0.006
TTM1.8105Y2.241-0.431
5Y2.24110Y1.722+0.519
Compared to industry (Furnishings, Fixtures & Appliances)
PeriodCompanyIndustry (mean)+/- 
EOD2.0031.557+0.446
MRQ2.2171.562+0.655
TTM1.8101.606+0.204
YOY1.8031.607+0.196
5Y2.2411.965+0.276
10Y1.7222.153-0.431
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 Assets303,663
Total Liabilities217,465
Total Stockholder Equity84,279
 As reported
Total Liabilities 217,465
Total Stockholder Equity+ 84,279
Total Assets = 303,663

Assets

Total Assets303,663
Total Current Assets147,267
Long-term Assets156,396
Total Current Assets
Cash And Cash Equivalents 37,765
Net Receivables 13,643
Inventory 58,471
Other Current Assets 1
Total Current Assets  (as reported)147,267
Total Current Assets  (calculated)109,880
+/- 37,387
Long-term Assets
Property Plant Equipment 143,659
Goodwill 4,711
Intangible Assets 1,146
Long-term Assets Other 1
Long-term Assets  (as reported)156,396
Long-term Assets  (calculated)149,517
+/- 6,879

Liabilities & Shareholders' Equity

Total Current Liabilities111,917
Long-term Liabilities105,548
Total Stockholder Equity84,279
Total Current Liabilities
Short Long Term Debt 59,737
Accounts payable 21,206
Other Current Liabilities -1
Total Current Liabilities  (as reported)111,917
Total Current Liabilities  (calculated)80,942
+/- 30,975
Long-term Liabilities
Long term Debt 74,675
Capital Lease Obligations Min Short Term Debt6,519
Long-term Liabilities  (as reported)105,548
Long-term Liabilities  (calculated)81,194
+/- 24,354
Total Stockholder Equity
Total Stockholder Equity (as reported)84,279
Total Stockholder Equity (calculated)0
+/- 84,279
Other
Capital Stock134,120
Common Stock Shares Outstanding 167,650
Net Debt 96,647
Net Invested Capital 218,691
Net Working Capital 35,350
Property Plant and Equipment Gross 151,369



6.2. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-30
> Total Assets 
241,954
235,301
239,951
245,277
239,475
237,978
241,496
247,969
251,689
243,034
250,907
246,121
236,270
198,324
183,479
179,259
175,502
163,192
161,238
158,445
148,631
137,722
136,906
134,741
122,678
119,039
118,750
115,170
109,545
109,933
108,677
103,670
101,569
105,676
103,926
103,292
129,255
131,430
127,659
127,037
124,716
130,872
129,994
128,647
127,697
130,435
131,435
137,064
137,743
146,098
154,529
157,685
157,120
166,107
167,486
171,766
171,045
172,827
172,025
175,424
174,906
175,819
176,857
176,590
173,614
177,816
181,139
190,458
194,959
212,857
221,811
226,815
225,973
243,981
232,906
236,069
237,510
229,473
224,397
233,742
227,975
232,222
232,614
237,146
239,350
238,380
234,640
245,354
233,369
243,142
239,984
303,663
303,663239,984243,142233,369245,354234,640238,380239,350237,146232,614232,222227,975233,742224,397229,473237,510236,069232,906243,981225,973226,815221,811212,857194,959190,458181,139177,816173,614176,590176,857175,819174,906175,424172,025172,827171,045171,766167,486166,107157,120157,685154,529146,098137,743137,064131,435130,435127,697128,647129,994130,872124,716127,037127,659131,430129,255103,292103,926105,676101,569103,670108,677109,933109,545115,170118,750119,039122,678134,741136,906137,722148,631158,445161,238163,192175,502179,259183,479198,324236,270246,121250,907243,034251,689247,969241,496237,978239,475245,277239,951235,301241,954
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
66,239
72,061
70,750
72,853
64,441
80,111
69,613
75,989
78,660
75,076
71,649
82,756
78,146
80,719
83,541
89,371
92,522
87,913
85,088
90,769
80,578
87,394
85,666
147,267
147,26785,66687,39480,57890,76985,08887,91392,52289,37183,54180,71978,14682,75671,64975,07678,66075,98969,61380,11164,44172,85370,75072,06166,23900000000000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,776
11,145
3,408
4,965
1,795
14,462
1,833
3,212
7,366
17,501
10,470
17,296
15,638
24,060
21,722
22,046
27,532
27,746
19,746
19,274
15,951
16,804
8,408
37,765
37,7658,40816,80415,95119,27419,74627,74627,53222,04621,72224,06015,63817,29610,47017,5017,3663,2121,83314,4621,7954,9653,40811,1453,77600000000000000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,400
4,957
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000004,9573,4000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
37,664
38,561
41,153
39,739
38,120
38,540
38,521
36,795
37,111
39,082
42,001
40,935
38,842
20,641
27,073
26,778
25,774
22,832
23,170
22,864
16,715
14,666
16,195
13,732
14,867
13,946
13,341
10,897
12,515
10,974
10,146
10,445
10,615
11,604
10,678
9,834
9,194
10,138
10,600
11,029
11,912
10,649
10,338
10,396
11,523
10,843
11,153
12,123
10,137
9,857
11,899
13,430
12,985
14,408
14,793
16,643
16,074
12,221
12,605
13,384
13,290
13,783
13,638
14,138
12,878
17,837
18,765
23,233
20,300
21,906
26,156
23,562
20,711
21,651
18,310
22,053
21,231
12,368
12,182
15,876
15,579
14,778
16,999
20,988
19,799
11,784
11,557
18,784
8,762
12,427
14,287
13,643
13,64314,28712,4278,76218,78411,55711,78419,79920,98816,99914,77815,57915,87612,18212,36821,23122,05318,31021,65120,71123,56226,15621,90620,30023,23318,76517,83712,87814,13813,63813,78313,29013,38412,60512,22116,07416,64314,79314,40812,98513,43011,8999,85710,13712,12311,15310,84311,52310,39610,33810,64911,91211,02910,60010,1389,1949,83410,67811,60410,61510,44510,14610,97412,51510,89713,34113,94614,86713,73216,19514,66616,71522,86423,17022,83225,77426,77827,07320,64138,84240,93542,00139,08237,11136,79538,52138,54038,12039,73941,15338,56137,664
       Other Current Assets 
0
963
0
1,309
0
846
0
111
0
209
0
207
0
115
4
4
4
821
0
967
0
1,366
0
1,833
0
427
0
1,308
0
357
456
1,432
633
538
867
797
642
607
746
923
839
553
1,370
1,281
1,114
1,150
2,092
630
241
1
0
14
0
0
0
695
997
1,384
1,794
1,432
1,682
1,546
1,995
2,045
1,737
1,693
2,056
2,582
2,774
2,400
1
2,871
-1
2,228
2,795
2,563
2,562
2,199
2,322
2,397
2,560
1,799
2,217
2,437
2,625
1
1
3,019
-55
0
-1
1
1-10-553,019112,6252,4372,2171,7992,5602,3972,3222,1992,5622,5632,7952,228-12,87112,4002,7742,5822,0561,6931,7372,0451,9951,5461,6821,4321,7941,38499769500014012416302,0921,1501,1141,2811,3705538399237466076427978675386331,43245635701,308042701,83301,36609670821444115020702090111084601,30909630
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
151,061
153,963
161,532
163,871
163,294
160,080
158,850
154,397
152,748
150,986
149,828
151,503
149,073
147,774
146,828
150,467
149,552
154,585
152,791
155,749
154,318
156,396
156,396154,318155,749152,791154,585149,552150,467146,828147,774149,073151,503149,828150,986152,748154,397158,850160,080163,294163,871161,532153,963151,0610000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
80,561
116,025
114,627
113,528
112,331
109,447
108,996
110,203
110,883
111,688
111,730
108,602
104,735
78,351
62,910
59,818
58,215
60,279
58,046
56,310
54,553
56,401
53,553
51,949
50,671
50,836
49,289
48,060
46,304
46,174
44,436
37,004
35,381
37,555
36,839
36,723
36,748
37,977
37,676
37,303
37,115
41,159
41,077
41,198
41,549
43,103
44,212
47,393
51,518
62,945
68,008
71,498
72,168
76,118
75,456
75,935
77,219
79,704
79,484
80,178
80,546
81,043
80,789
80,176
80,054
89,715
93,901
97,891
116,759
127,299
137,915
140,979
148,811
150,237
149,473
146,611
145,513
141,556
139,946
137,951
136,426
138,273
135,898
134,320
133,423
136,668
135,766
140,927
139,041
142,939
141,516
143,659
143,659141,516142,939139,041140,927135,766136,668133,423134,320135,898138,273136,426137,951139,946141,556145,513146,611149,473150,237148,811140,979137,915127,299116,75997,89193,90189,71580,05480,17680,78981,04380,54680,17879,48479,70477,21975,93575,45676,11872,16871,49868,00862,94551,51847,39344,21243,10341,54941,19841,07741,15937,11537,30337,67637,97736,74836,72336,83937,55535,38137,00444,43646,17446,30448,06049,28950,83650,67151,94953,55356,40154,55356,31058,04660,27958,21559,81862,91078,351104,735108,602111,730111,688110,883110,203108,996109,447112,331113,528114,627116,02580,561
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,647
0
7,647
7,647
7,647
7,647
7,647
7,647
7,321
7,321
6,497
6,496
6,267
4,711
4,712
4,711
4,711
4,712
4,711
4,711
4,711
4,711
4,710
4,711
4,711
4,711
4,710
4,711
4,710
4,710
4,711
4,711
4,710
4,710
4,710
4,710
4,711
4,711
4,711
4,710
4,711
4,710
4,711
4,711
4,711
4,710
5,658
4,711
4,711
4,711
4,877
4,877
4,877
4,877
4,711
4,711
4,711
4,711
4,711
4,711
4,711
4,711
4,711
4,711
4,711
4,711
4,711
4,711
4,711
4,711
4,711
4,711
4,711
4,711
4,711
4,711
4,711
4,7114,7114,7114,7114,7114,7114,7114,7114,7114,7114,7114,7114,7114,7114,7114,7114,7114,7114,7114,7114,7114,7114,7114,8774,8774,8774,8774,7114,7114,7115,6584,7104,7114,7114,7114,7104,7114,7104,7114,7114,7114,7104,7104,7104,7104,7114,7114,7104,7104,7114,7104,7114,7114,7114,7104,7114,7114,7114,7114,7124,7114,7114,7124,7116,2676,4966,4977,3217,3217,6477,6477,6477,6477,6477,64707,647000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
215
182
182
183
182
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000018218318218221500000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
55,404
2,279
5,544
2,307
4,779
2,078
4,859
1,628
6,163
1,707
7,114
2,751
7,829
2,237
9,326
9,343
9,528
9,511
9,481
9,373
9,345
9,325
9,156
8,825
8,367
7,534
7,525
7,289
5,738
5,730
5,723
5,714
5,711
5,663
5,663
5,663
5,663
5,689
5,690
5,680
5,683
5,731
5,734
5,726
5,741
5,885
5,904
5,919
5,943
6,052
6,042
6,032
5,980
6,122
6,094
6,197
6,196
6,257
6,215
6,174
6,379
6,459
6,550
6,588
6,606
6,114
6,011
5,916
1,129
1,631
1,618
1,416
1,414
1,384
1,501
1,415
1,350
1,620
1,554
1,785
2,144
2,586
2,480
2,381
2,277
1,984
1,955
1,871
1,884
1,189
1,100
1,146
1,1461,1001,1891,8841,8711,9551,9842,2772,3812,4802,5862,1441,7851,5541,6201,3501,4151,5011,3841,4141,4161,6181,6311,1295,9166,0116,1146,6066,5886,5506,4596,3796,1746,2156,2576,1966,1976,0946,1225,9806,0326,0426,0525,9435,9195,9045,8855,7415,7265,7345,7315,6835,6805,6905,6895,6635,6635,6635,6635,7115,7145,7235,7305,7387,2897,5257,5348,3678,8259,1569,3259,3459,3739,4819,5119,5289,3439,3262,2377,8292,7517,1141,7076,1631,6284,8592,0784,7792,3075,5442,27955,404
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1
-2
-1
-1
-2
-1
0
0
-1
0
0
-1
-1
-1
-1
-1
-1
-2
-1
1
-1
1
1-11-1-2-1-1-1-1-1-100-100-1-2-1-1-2-10000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
183,141
188,888
176,836
204,166
200,791
193,571
200,875
208,859
216,368
226,872
235,502
235,301
225,098
194,362
177,157
178,815
177,703
178,250
179,436
131,700
130,652
132,747
134,860
136,444
126,803
129,539
131,374
133,650
133,652
138,006
142,095
152,428
153,382
151,170
151,839
153,591
100,203
100,153
98,456
99,270
98,556
97,574
98,438
98,599
99,190
99,980
102,949
109,900
111,889
118,308
128,875
134,167
134,702
137,508
141,280
146,089
147,974
145,069
145,879
147,642
147,210
144,533
145,468
144,397
140,802
95,219
97,765
105,689
147,609
162,567
170,131
172,820
171,953
171,189
160,446
166,986
167,216
163,078
160,171
168,142
161,335
163,664
164,303
168,324
170,724
162,801
157,519
165,115
152,449
160,418
155,902
217,465
217,465155,902160,418152,449165,115157,519162,801170,724168,324164,303163,664161,335168,142160,171163,078167,216166,986160,446171,189171,953172,820170,131162,567147,609105,68997,76595,219140,802144,397145,468144,533147,210147,642145,879145,069147,974146,089141,280137,508134,702134,167128,875118,308111,889109,900102,94999,98099,19098,59998,43897,57498,55699,27098,456100,153100,203153,591151,839151,170153,382152,428142,095138,006133,652133,650131,374129,539126,803136,444134,860132,747130,652131,700179,436178,250177,703178,815177,157194,362225,098235,301235,502226,872216,368208,859200,875193,571200,791204,166176,836188,888183,141
   > Total Current Liabilities 
117,379
130,867
124,548
139,734
139,832
144,951
132,037
162,246
140,034
184,015
175,359
165,942
148,568
153,000
126,931
139,820
138,597
154,652
36,007
69,453
34,920
65,864
35,385
68,294
31,183
41,313
27,585
48,516
27,931
47,919
51,725
60,029
65,148
62,897
65,552
69,052
17,236
18,106
17,109
18,916
17,510
15,717
17,094
17,503
17,845
17,192
20,477
23,393
23,055
25,077
30,658
35,438
34,505
34,906
34,439
37,908
36,638
40,323
38,255
41,511
41,401
42,134
48,599
54,430
54,578
55,221
57,140
66,530
96,113
90,428
86,601
85,019
90,748
79,585
70,581
72,823
68,520
63,546
58,124
59,967
54,295
59,098
60,527
64,597
60,025
62,053
57,269
66,727
55,238
112,967
107,830
111,917
111,917107,830112,96755,23866,72757,26962,05360,02564,59760,52759,09854,29559,96758,12463,54668,52072,82370,58179,58590,74885,01986,60190,42896,11366,53057,14055,22154,57854,43048,59942,13441,40141,51138,25540,32336,63837,90834,43934,90634,50535,43830,65825,07723,05523,39320,47717,19217,84517,50317,09415,71717,51018,91617,10918,10617,23669,05265,55262,89765,14860,02951,72547,91927,93148,51627,58541,31331,18368,29435,38565,86434,92069,45336,007154,652138,597139,820126,931153,000148,568165,942175,359184,015140,034162,246132,037144,951139,832139,734124,548130,867117,379
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,641
21,196
32,164
32,883
37,843
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000037,84332,88332,16421,19637,64100000000000000000000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,641
21,196
32,164
32,883
37,843
29,826
22,794
26,456
22,151
20,562
18,319
19,861
17,591
0
15,386
13,504
9,732
16,134
13,370
11,679
8,189
65,148
58,371
59,737
59,73758,37165,1488,18911,67913,37016,1349,73213,50415,386017,59119,86118,31920,56222,15126,45622,79429,82637,84332,88332,16421,19637,64100000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
20,410
0
20,085
0
23,460
0
20,115
0
28,997
0
35,120
0
24,643
20,503
17,648
15,534
14,423
36,007
15,086
34,920
13,226
35,385
13,525
31,183
13,184
27,585
13,076
27,931
10,998
11,591
11,734
9,024
8,541
7,913
9,351
6,909
7,361
7,334
7,089
6,632
7,688
6,776
6,303
6,962
8,479
18,345
8,043
8,150
9,200
25,786
9,899
11,225
13,020
14,242
15,394
13,033
12,690
13,285
14,828
15,566
15,479
15,895
15,573
14,364
12,786
14,018
15,743
19,189
20,877
22,018
22,974
21,068
23,966
22,462
22,941
18,577
21,820
18,033
18,022
17,582
22,426
26,567
29,278
29,250
25,195
25,156
26,344
23,353
23,124
22,496
21,206
21,20622,49623,12423,35326,34425,15625,19529,25029,27826,56722,42617,58218,02218,03321,82018,57722,94122,46223,96621,06822,97422,01820,87719,18915,74314,01812,78614,36415,57315,89515,47915,56614,82813,28512,69013,03315,39414,24213,02011,2259,89925,7869,2008,1508,04318,3458,4796,9626,3036,7767,6886,6327,0897,3347,3616,9099,3517,9138,5419,02411,73411,59110,99827,93113,07627,58513,18431,18313,52535,38513,22634,92015,08636,00714,42315,53417,64820,50324,643035,120028,997020,115023,460020,085020,4100
       Other Current Liabilities 
0
33,116
124,548
18,534
139,832
32,463
132,037
24,670
140,034
40,021
175,359
21,437
148,568
23,246
18,553
23,954
20,315
19,713
0
17,878
0
17,373
0
14,285
0
10,805
0
14,327
0
8,192
8,652
14,677
14,450
9,754
9,688
10,545
10,114
9,895
9,025
11,060
10,128
7,279
9,568
10,358
10,133
7,955
1,350
14,355
13,104
13,312
2,301
22,336
20,756
17,550
16,959
19,046
21,660
18,080
18,892
18,370
17,546
18,436
21,412
25,904
25,207
18,226
20,249
22,434
14,539
18,456
1,311
1
2
11,905
10,664
9,909
12,141
7,750
7,635
5,058
4,955
4,736
5,181
3,435
5,159
0
-2
9,704
0
0
-1
-1
-1-1009,704-205,1593,4355,1814,7364,9555,0587,6357,75012,1419,90910,66411,905211,31118,45614,53922,43420,24918,22625,20725,90421,41218,43617,54618,37018,89218,08021,66019,04616,95917,55020,75622,3362,30113,31213,10414,3551,3507,95510,13310,3589,5687,27910,12811,0609,0259,89510,11410,5459,6889,75414,45014,6778,6528,192014,327010,805014,285017,373017,878019,71320,31523,95418,55323,246148,56821,437175,35940,021140,03424,670132,03732,463139,83218,534124,54833,1160
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
83,530
87,801
81,205
91,604
89,865
94,163
98,696
99,532
102,047
108,175
107,040
104,566
103,776
103,727
110,699
100,748
100,250
98,388
97,211
47,451
48,072
105,548
105,54848,07247,45197,21198,388100,250100,748110,699103,727103,776104,566107,040108,175102,04799,53298,69694,16389,86591,60481,20587,80183,5300000000000000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-37,641
-21,196
-26,737
-26,402
-28,821
291
7,958
7,687
7,343
7,824
7,467
7,684
7,085
8,182
7,188
6,751
6,415
7,203
6,882
6,195
5,395
7,435
7,161
6,519
6,5197,1617,4355,3956,1956,8827,2036,4156,7517,1888,1827,0857,6847,4677,8247,3437,6877,958291-28,821-26,402-26,737-21,196-37,64100000000000000000000000000000000000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,428
6,756
6,164
12,514
6,661
6,700
6,587
6,662
-1
0
0
0
1
1
1
-1
0
1
-1
-1
1
0
01-1-110-1111000-16,6626,5876,7006,66112,5146,1646,7565,4280000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
58,813
46,307
63,116
41,007
38,582
44,290
40,498
38,989
35,202
16,043
15,236
10,702
11,052
3,843
6,208
331
0
0
0
26,639
17,871
4,868
1,939
0
0
0
0
0
0
0
0
0
0
0
0
0
28,951
31,172
29,097
27,661
26,008
33,172
31,432
29,901
28,372
30,314
28,333
27,013
25,693
27,717
25,548
23,358
22,260
28,360
25,997
25,446
22,839
27,529
26,007
27,513
27,538
31,045
31,158
31,957
32,520
82,326
83,090
84,590
46,695
49,510
50,924
53,218
53,201
71,812
71,579
68,247
69,387
65,288
63,123
64,420
65,537
67,447
67,163
67,702
67,503
74,187
75,729
78,846
79,151
81,061
82,294
84,279
84,27982,29481,06179,15178,84675,72974,18767,50367,70267,16367,44765,53764,42063,12365,28869,38768,24771,57971,81253,20153,21850,92449,51046,69584,59083,09082,32632,52031,95731,15831,04527,53827,51326,00727,52922,83925,44625,99728,36022,26023,35825,54827,71725,69327,01328,33330,31428,37229,90131,43233,17226,00827,66129,09731,17228,95100000000000001,9394,86817,87126,6390003316,2083,84311,05210,70215,23616,04335,20238,98940,49844,29038,58241,00763,11646,30758,813
   Common Stock
53,515
53,955
53,955
53,955
53,955
53,955
53,955
53,955
53,955
53,955
53,955
53,955
53,955
53,955
53,955
53,955
53,955
53,955
17,190
29,008
29,008
29,008
29,008
29,008
29,008
29,008
29,008
29,008
29,008
29,008
29,008
29,008
29,008
29,008
29,008
11,603
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
92,508
121,927
121,927
121,927
121,927
121,927
121,927
121,927
121,927
134,120
134,120
134,120
134,120
134,120
134,120
134,120
134,120
134,120
134,120
134,120
134,120
0
0
134,120
0
0
0
0
0000134,12000134,120134,120134,120134,120134,120134,120134,120134,120134,120134,120134,120134,120121,927121,927121,927121,927121,927121,927121,927121,92792,50892,50892,50892,50892,50892,50892,50892,50892,50892,50892,50892,50892,50892,50892,50892,50892,50892,50892,50892,50892,50892,50892,50892,50892,50892,50892,50892,50892,50811,60329,00829,00829,00829,00829,00829,00829,00829,00829,00829,00829,00829,00829,00829,00829,00829,00817,19053,95553,95553,95553,95553,95553,95553,95553,95553,95553,95553,95553,95553,95553,95553,95553,95553,95553,515
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-2-20-2-2-20-20-2-2-2-2-10-10-10-5690-5680-10-10
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
55,777
55,776
55,776
55,776
55,777
55,776
55,776
55,777
55,776
48,942
48,942
48,942
48,942
50,050
50,050
50,050
50,049
0
0
50,051
0
0
0
0
000050,0510050,04950,05050,05050,05048,94248,94248,94248,94255,77655,77755,77655,77655,77755,77655,77655,77655,77700000000000000000000000000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in EUR. All numbers in thousands.