|
|
 |
|
|
|
Statement of income |
|
|
|
|
|
|
(*000 Eur.) |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
| . |
|
|
|
|
|
|
| Sales |
320.843 |
590.035 |
529.107 |
244.133 |
360.172 |
58.201 |
| Other revenue |
3.258 |
6.172 |
15.765 |
19.736 |
12.257 |
3.020 |
| Total revenues |
324.101 |
596.207 |
544.872 |
263.869 |
372.429 |
61.221 |
| Gross sales margin (1) |
78.151 |
121.360 |
96.475 |
-68.267 |
-17.650 |
145 |
| % growth |
60% |
55% |
-21% |
- |
74% |
- |
| Operating result (EBITDA) |
53.979 |
77.350 |
57.294 |
-120.231 |
-35.360 |
-18.309 |
| Consolidated pre-tax profit result (EBT) |
48.741 |
70.918 |
49.455 |
-151.160 |
-68.816 |
-38.799 |
| Consolidated attributable profit result |
32.502 |
47.501 |
35.352 |
-111.532 |
-54.486 |
-84.879 |
| % growth |
63% |
46% |
-26% |
- |
51% |
-56% |
| Total dividend |
10.086 |
14.250 |
10.606 |
- |
- |
- |
| Payout |
31% |
30% |
30% |
- |
- |
- |
| (PPS) - Profit per share (2) |
1,48 |
1,90 |
1,41 |
-4,46 |
-2,00 |
-3,11 |
| Earnings per share (2)(3) |
1,48 |
1,97 |
1,42 |
-4,51 |
-2,21 |
-3,15 |
| Dividend paid per share |
0,46 |
0,57 |
0,42 |
- |
- |
- |
| Dividend paid per share (adjusted) (2) |
0,46 |
0,57 |
0,43 |
- |
- |
- |
| Balance sheet |
|
|
|
|
|
|
| Total assets |
394.290 |
889.300 |
1.077.969 |
848.254 |
392.285 |
317.059 |
| Current assets |
392.055 |
881.076 |
995.439 |
711.606 |
328.049 |
299.838 |
| Net Equity |
84.994 |
203.899 |
220.614 |
90.808 |
42.180 |
-41.001 |
| Ratios (%) |
|
|
|
|
|
|
| EBITDA / Total revenues |
17% |
13% |
11% |
-46% |
-9% |
-30% |
Consolidated attributable profit / Total revenues |
10% |
8% |
6% |
-42% |
-15% |
-139% |
| Equity / Total assets |
22% |
23% |
20% |
11% |
11% |
-13% |
Operating data |
|
|
|
|
|
|
Number of employees at 31 December |
95 |
115 |
139 |
102 |
81 |
75 |
| Total investment |
330.577 |
864.232 |
569.580 |
130.101 |
17.779 |
34.775 |
|
IFRS: International Financial Reporting Standards
(1) Excludes other revenues
(2) Adjusted for the share split in 2005 and the share capital increase in 2009
(3) Average weighted number of shares excluding treasury stock
|