| 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 |
|
| 22 816 |
|
| 20 390 |
| 2 438 |
| 0 |
|
| 2 438 |
|
| -160 |
| 2 278 |
| 596 |
| 0 |
|
| 1 682 |
| 1 |
| 1 680 |
|
| |
| |
| 60 008 |
| 74 523 |
|
| 134 531 |
|
| |
| 43 630 |
| 49 393 |
| 41 509 |
|
| 134 531 |
|
| |
| 2 516 |
| -1 761 |
| 2 082 |
|
| 0 |
| 13 218 |
|
| 2 837 |
|
| |
| 0 |
| 0 |
| 0 |
| 864,000,000 |
| 0 |
| 0 |
|
| 0 |
|
| |
|
- |
| 0 |
|
38 |
| |
| |
| |
| 7% |
| |
| |
| - |
| - |
|
-
|
|
-
|
| |
| |
| 31% |
| 2 |
| |
| 1 |
| |
| -- |
|
| |
| 2014 |
| Q2 |
|
| 24 614 |
|
| 22 701 |
| 1 914 |
| 0 |
|
| 1 914 |
|
| 200 |
| 2 114 |
| 584 |
| 0 |
|
| 1 529 |
| 0 |
| 1 529 |
|
| |
| |
| 41 271 |
| 40 312 |
|
| 81 583 |
|
| |
| 27 732 |
| 16 658 |
| 37 154 |
|
| 81 544 |
|
| |
| 2 142 |
| -2 925 |
| -2 483 |
|
| 0 |
| 10 166 |
|
| -3 052 |
|
| |
| 0 |
| 0 |
| 0 |
| 0 |
| 0 |
| 0 |
|
| 0 |
|
| |
|
- |
| 0 |
|
23 |
| |
| |
| |
| 6% |
| |
| |
| - |
| - |
|
-
|
|
-
|
| |
| |
| 46% |
| 1 |
| |
| 1 |
| |
| -- |
|
|
