| 1.Income Statement |
| |
| |
| |
| Revenues |
|
| Operating Expences |
| EBITDA |
| Depreciation & amortizations |
|
| Net operating(EBIT): |
|
| Net financial |
| Profit before taxes |
| Taxes |
| Discontinued operations |
|
| Profit after taxes |
| Minority interests |
| Profits to shareholders |
|
| 2.Balance |
| Assets |
| Current assets |
| Non-current assets |
|
| Total assets: |
|
| Equity & liabilities |
| Current liabilities |
| Non-current liabilities |
| Equity |
|
| Total liabilities and equity |
|
| 3.Cash flow statement |
| Operating activities: |
| Investing activities: |
| Financing activities: |
|
| Cash begining of period: |
| Cash end of period: |
|
| Change in cash flow: |
|
| 4.Stock Value |
| Stockprice A-stock |
| Stockprice B-stock |
| Stockprice C-stock |
| Number of A stocks |
| Number of B stocks |
| Number of C stocks |
|
| M.cap |
|
| Valuation ratios: |
| P/E |
| P/B |
| EV/EBITDA |
| |
| 5.Key figures |
| Profitability ratios: |
| Profit margin |
| |
| Growth ratios: |
| Return on Equity before tax(ROE): |
| Return on Equity after tax(ROE): |
| Return on Assets before tax(ROA): |
| Return on Assets after tax(ROA): |
| |
| Risk ratios: |
| Equity Ratio(EQ%) |
| Debt/Equity |
| Risk ratios: |
| Working capital: |
| 6.Download Report |
| |
|
| |
| 2014 |
| Q1 |
|
| 23 137 |
|
| 19 076 |
| 4 061 |
| 0 |
|
| 4 061 |
|
| -171 |
| 3 890 |
| 915 |
| 0 |
|
| 2 975 |
| 1 |
| 2 974 |
|
| |
| |
| 57 539 |
| 43 628 |
|
| 101 167 |
|
| |
| 28 574 |
| 26 988 |
| 45 605 |
|
| 101 167 |
|
| |
| 2 580 |
| -7 959 |
| -2 826 |
|
| 0 |
| 10 691 |
|
| -8 205 |
|
| |
| 0 |
| 0 |
| 0 |
| 906,545,624 |
| 421,436,529 |
| 0 |
|
| 0 |
|
| |
|
0 |
| 0 |
|
14 |
| |
| |
| |
| 13% |
| |
| |
| - |
| - |
|
-
|
|
-
|
| |
| |
| 45% |
| 1 |
| |
| 2 |
| |
| -- |
|
| |
| 2014 |
| Q2 |
|
| 25 216 |
|
| 19 615 |
| 5 601 |
| 915 |
|
| 4 686 |
|
| -178 |
| 4 508 |
| 1 044 |
| 0 |
|
| 3 464 |
| 3 |
| 3 460 |
|
| |
| |
| 54 808 |
| 45 362 |
|
| 100 170 |
|
| |
| 25 798 |
| 30 934 |
| 43 438 |
|
| 100 170 |
|
| |
| 3 906 |
| -1 070 |
| -7 842 |
|
| 0 |
| 5 793 |
|
| -5 006 |
|
| |
| 0 |
| 0 |
| 0 |
| 906,545,624 |
| 421,436,529 |
| 0 |
|
| 0 |
|
| |
|
0 |
| 0 |
|
10 |
| |
| |
| |
| 14% |
| |
| |
| - |
| - |
|
-
|
|
-
|
| |
| |
| 43% |
| 1 |
| |
| 2 |
| |
| -- |
|
|
