|
|
 |
|
Profit and loss account |
(*000 Eur.) |
2004 |
2005 |
2006 |
2007 |
| . |
|
|
|
|
| Sales |
218,513 |
320,843 |
590,035 |
529,107 |
| Other revenues |
4,239 |
3,258 |
6,172 |
15,765 |
| Total revenues |
222,752 |
324,101 |
596,207 |
544,872 |
| Gross sales margin (1) |
48,844 |
78,151 |
121,360 |
96,475 |
| % growth |
41% |
60% |
55% |
-21% |
| Operating cash flow (EBITDA) |
31,703 |
53,979 |
77,350 |
57,294 |
| Operating profit (EBIT) |
31,409 |
53,689 |
77,014 |
55,958 |
| Consolidated pre-tax profit (EBT) |
25,698 |
48,741 |
70,918 |
49,455 |
| Consolidated profit |
20,398 |
32,636 |
47,501 |
35,352 |
| Profit attributable to shareholders |
19,949 |
32,502 |
47,501 |
35,352 |
| % growth |
45% |
63% |
46% |
-26% |
| Total dividend |
2,987 |
10,086 |
14,250 |
10,606 |
| Payout |
15% |
31% |
30% |
30% |
| Earnings per share (2) |
0.91 |
1.48 |
1.90 |
1.41 |
| Adjusted earnings per share (2)(3) |
0.96 |
1.48 |
1.97 |
1.42 |
| Dividend per share |
1.50 |
0.46 |
0.57 |
0.42 |
| Adjusted dividend per share (2) |
0.14 |
0.46 |
0.57 |
0.43 |
| |
(*000 Eur.) |
2004 |
2005 |
2006 |
2007 |
| Balance sheet |
|
|
|
|
| Total assets |
271,502 |
394,290 |
889,300 |
1,077,969 |
| Current assets |
266,736 |
392,055 |
881,076 |
995,439 |
| Net Equity |
55,285 |
84,994 |
203,899 |
220,614 |
| Ratios (%) |
|
|
|
|
| EBITDA / Total revenues |
14% |
17% |
13% |
11% |
Consolidated distributable profit / Total revenues |
9% |
10% |
8% |
6% |
| Equity / Total assets |
20% |
22% |
23% |
20% |
| ROE |
60% (4) |
47% |
31% (5) |
17% |
Operating data |
|
|
|
|
Number of employees at 31 December |
78 |
95 |
115 |
139 |
| Total investment |
283,823 |
330,577 |
864,232 |
569,580 |
| Projects / properties acquired during the year (6) |
40 |
26 |
46 |
27 |
|
IFRS: International Financial Reporting Standards
(1) Excludes other revenues
(2) Adjusted for the share split in 2005
(3) Average weighted number of shares excluding treasury stock
(4) Excludes capital increase of 27-12-04
(5) In 2006, ROE calculated as Net profit/monthly average in Shareholders' funds.
In previous years 2006, ROE calculated as Net profit/average Shareholders' funds at beginning and end of year.
(6) Projects may involve more than one property
|