| 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 |
| |
|
| |
| 2013 |
| Q1 |
|
| 438 |
|
| 408 |
| 30 |
| 27 |
|
| 3 |
|
| 7 |
| 11 |
| 0 |
| 0 |
|
| 11 |
| 0 |
| 11 |
|
| |
| |
| 440 |
| 1 487 |
|
| 1 927 |
|
| |
| 487 |
| 598 |
| 842 |
|
| 1 927 |
|
| |
| -48 |
| -15 |
| -23 |
|
| 0 |
| 220 |
|
| -86 |
|
| |
| 23 |
| 0 |
| 0 |
| 48,926,781 |
| 0 |
| 0 |
|
| 0 |
|
| |
|
- |
| 0 |
|
36 |
| |
| |
| |
| 3% |
| |
| |
| - |
| - |
|
-
|
|
-
|
| |
| |
| 44% |
| 1 |
| |
| 1 |
| |
| -- |
|
| |
| 2013 |
| Q2 |
|
| 472 |
|
| 400 |
| 72 |
| 26 |
|
| 46 |
|
| 13 |
| 58 |
| 12 |
| 0 |
|
| 47 |
| 0 |
| 46 |
|
| |
| |
| 373 |
| 1 460 |
|
| 1 833 |
|
| |
| 577 |
| 453 |
| 804 |
|
| 1 833 |
|
| |
| -19 |
| -30 |
| -100 |
|
| 0 |
| 156 |
|
| -150 |
|
| |
| 23 |
| 0 |
| 0 |
| 48,926,781 |
| 0 |
| 0 |
|
| 0 |
|
| |
|
0 |
| 0 |
|
14 |
| |
| |
| |
| 10% |
| |
| |
| - |
| - |
|
-
|
|
-
|
| |
| |
| 44% |
| 1 |
| |
| 1 |
| |
| -- |
|
|
