Documente Academic
Documente Profesional
Documente Cultură
12 octombrie 2011
LOreal SA (OR)
Liderul mondial al pietei cosmeticelor completeaza o industrie lipsa la BVB
Simbol BVB
Ultimul pret de inchidere
(EUR)
Variatia fata de pretul de la
31.12.2010 (EUR)
Mediana estimarilor de pret
ale analistilor Reuters (EUR)
Capitalizare
(mil EUR, 11.10.2011)
Sursa: Thomson Reuters
-7.21%
87.75
46,330.52
Alaturi de caracterul defensiv al sectorului din care face parte grupul LOreal
are si o politica de dividende cu un istoric care nu poate fi egalat de companiile
autohtone: din 1983 si pana in prezent compania a impartit mereu profitul cu
actionarii. Mai mult, in ultimii zece ani valoarea absoluta a dividendelor s-a
aflat pe un trend general ascendent in timp ce randamentul a crescut si el desi
Raport de companie
12 octombrie 2011
Raport de companie
12 octombrie 2011
L'Oreal
Colgate- Estee
Beiersdorf
Palmolive Lauder
Kao
Hengan Unicharm
Avon
Natura Shiseido
LG
Herbalife Amorepacific
Household
Indicatori de activitate
Test acid
Grad de indatorare
TIE
0.61
30.89%
76.26
0.60
1.13
58.87% 42.50%
57.63 17.05
1.84
0.73
1.19
38.62% 36.54% 43.52%
42.08 31.84 26.59
1.85
31.07%
126.53
0.70
1.01
1.23
59.05% 52.65% 33.78%
12.86 43.64
12.12
0.56
45.19%
13.19
0.68
47.66%
43.74
1.14
18.26%
222.70
2.40% 13.01%
6.43% 6.39%
17.13% 46.18%
6.79%
6.87%
48.25%
25.84%
22.15%
31.57%
22.18%
11.78%
44.79%
N/A
35.03%
N/A
18.81%
15.91%
11.31%
21.73%
12.02%
9.45%
8.04%
17.53%
10.59%
6.62%
9.07%
36.37%
12.04%
7.05%
9.75%
25.10%
15.60%
11.47%
25.41%
59.67%
15.03%
11.66%
10.55%
14.26%
505.62
47.78
Indicatori de crestere
Indicatori de profitabilitate
14.93%
11.97%
9.50%
14.84%
23.83% 12.37%
15.41% 7.95%
18.30% 11.17%
81.61% 26.65%
8.75%
5.22%
6.12%
10.99%
8.57%
4.15%
4.97%
9.19%
21.05%
13.94%
21.66%
63.95%
4.26%
1.93%
1.80%
4.30%
Indicatori de eficienta
In Romania, desi exista si companii locale de profil (cum ar fi Farmec sau Elmiplant) iar un numar important
dintre marile companii ale lumii sunt prezente pe piata produselor cosmetice industria produselor de ingrijire
personala nu este reprezentata la BVB. Acest lucru face ca investitorii locali sa poata beneficia de potentialul
defensiv al unei investiii in actiuni din domeniu numai asumandu-si riscurile inerente unei investitii in o alta
moneda decat leul. Trebuie precizat ca pentru actiunile LOreal tranzactionate pe sistemul ATS al BVB acest
risc este redus dar nu eliminat complet. Astfel, desi tranzactionarea se va face in lei, fluctuatiile EURRON au
potentialul sa conduca la variatii ale pretului in RON al actiunilor (chiar daca in euro pretul ar fi constant).
Actiuni de
trezorerie,
1.90%
Investitori
institutionali
, 31.10%
Sursa: www.loreal-finance.com
Fam.
Bettencourt,
30.90%
Nestle,
29.70%
LOreal SA, companie cu sediul central in Franta, detine pozitia de lider mondial
al pietei produselor cosmetice. A fost fondata in 1907 de catre chimistul
francez Eugene Schueller pentru a isi vinde linia de vopsele de par Aureole,
marca inregistrata care a stat la baza actualei denumiri a producatorului de
cosmetice. Pana in 1920 compania a ramas relativ mica, angajand doar 3 alti
chimisti. Deja in 1950 echipa de cercetare numara 100 de oameni pentru ca in
2008 ea sa creasca la peste 2,000 de membri. Utilizand un mix de eforturi de
cercetare proprii si de achizitii strategice LOreal a devenit liderul pietei
produselor cosmetice iar cota de piata a companiei era in 2010, conform
estimarilor efectuate de noi pe baza datelor disponibile, de circa 13.6%.
Grupul este prezenta in aproximativ 66 de tari totalizand peste 66,600 de
angajati (in S1/2011) si avand 38 de fabrici raspandite in intreaga lume. In 2010
LOreal a produs, la nivel mondial, aproximativ 5.7 mld. de unitati ale diverselor
produse comercializate sub cele peste 500 de marci comerciale inregistrate.
Tipurile de produse pe care se axeaza compania sunt: colorarea si ingrijirea
parului, ingrijirea pielii, protectie solara, machiaj si styling si parfumuri.
LOreal este unul din liderii industriei in privinta activitatii de cercetare3
Raport de companie
12 octombrie 2011
Threats (Amenintari)
a. Mediul competitiv foarte dinamic;
b. Mediul macro poate afecta segmentul de lux;
c. Acuzatii privind folosirea de substante interzise.
Potrivit paginilor web ale Euronext NYSE si LOreal si conform datelor oferite de serviciul profesional Reuters
Knowledge, la 31.12.2010, membrii familiei Bettencour controlau, cumulat, 30.9% din actiuni in timp ce
grupul elvetian Nestle detinea o cota de 29.7% din capitalul social al LOreal. Ceilalti actionari aveau in
proprietate, la data respectivei raportari, pachete de sub 2% din totalul actiunilor emise (circa 6.4%
investitori retail si 31.1% institutionali), iar 1.9% din actiuni erau detinute ca actiuni de trezorerie.
4
Raport de companie
12 octombrie 2011
Africa si
Orientul
Mijlociu,
3.08%
America de
Nord,
23.66%
Europa de
Est, 7.71%
America de
Sud,
8.37%
Surse: www.loreal-finance.com
Europe de
Vest,
39.59%
Raport de companie
12 octombrie 2011
ROE
Pr .b
CA
CA
AT
EBIT
Pr .b
(1 d
EBIT
) (1 DT
) (Pr .n
)
Kpr
EBT
Indicatorul Profit brut (Pr.b) se refera la diferenta intre valoarea cifrei de afaceri nete (CA) si costul vanzarilor
(COGS) si, raportat la valoarea CA, ne ofera informatii privind eficienta activitatii comerciale a companiei
(Marja comerciala bruta). Din tabelul de mai jos se observa o usoara tendinta de crestere a acestui
indicator, in contrast cu descresterea rotatiei activelor totale, indicator ce masoara eficienta operationala. In
schimb eficienta organizationala (adica raportul intre profitul operational - EBIT si cel comercial - Pr.b) este
relativ constanta dupa ce a avut o fluctuatie negativa mai pronuntata in 2009 urmata de o revenire in 2010.
(mil. EUR)
Indicatori financiari \
Anul
LTM
2010
PTM
2009
2008
14,168.90
2,981.90
268.50
3,250.40
2,392.00
9,060.00
16,116.00
25,176.00
19,978.60
13,799.30
2,903.70
248.20
3,151.90
2,239.70
9,181.60
14,862.90
24,044.50
19,495.80
12,627.60
2,656.30
229.40
2,885.70
2,023.00
10,559.00
11,417.50
21,976.50
17,955.40
12,311.00
2,300.00
171.00
2,471.00
1,792.20
9,696.30
13,595.20
23,291.50
17,472.60
12,354.60
2,568.30
63.30
2,631.60
1,948.30
11,347.30
11,559.60
22,906.90
17,541.80
Anul
LTM
2010
PTM
2009
2008
70.92%
79.36%
21.05%
11.84%
170.28%
73.59%
14.84%
70.78%
81.08%
21.04%
12.08%
175.60%
71.06%
15.07%
70.33%
81.70%
21.04%
12.09%
209.10%
70.10%
17.72%
70.46%
75.02%
18.68%
9.87%
184.06%
72.53%
13.18%
70.43%
76.58%
20.79%
11.21%
203.05%
74.03%
16.85%
Cum industria cosmeticelor este o industrie de tip capital intensive este de inteles o usoara reducerii a
rotatiei activelor pe masura extinderii activitatii. Surprind placut insa evolutiile marjei comerciale si a
eficientei organizationale in conditiile in care grupul continua sa faca achizitii si sa isi creasca vanzarile. Din
pacate rezultatul net a fost o scadere usoara in rentabilitatea activelor (ROA) care este amplificata de
reducerea semnificativa a efectului de levier pe masura ce compania alege o strategie financiara mai sigura
dar mai putin profitabila pentru actionari. Valoarea efectului de levier fiscal (raportul intre profitul net si cel
brut) este in crestere dar aproape de media ultimilor 3 ani motiv pentru care este insuficienta pentru a
contrabalansa efectul negativ al reducerii ROA si, mai ales, al contractiei efectului de levier. Ca atare ROE
scade relativ la majoritatea celorlalte perioade analizate (cu exceptia anului 2009).
6
Raport de companie
12 octombrie 2011
Evaluare
Dupa cum am remarcat si in preambulul acestui raport, pe termen lung actiunile LOreal au caracteristici
defensive bune conferite in primul rand de elasticitatea subunitara a cererii pentru produsele sale. De
exemplu, conform Thomson-Reuters, indicatorul de senzitivitate (Beta) al LOreal, calculat pentru ultimii 5
ani, este 0.67. Totusi, dupa cum se poate remarca din graficul de mai jos actiunile grupului nu doar au scazut
mai putin decat media pietei (reprezentata de indicele Euronext 100) in timpul crizei din 2007 2009 ci au
avut performante net superioare si ulterior, revenind aproape de maximele din 2007.
In plus dividendele oferite de companie in ultimii 10 ani au aratat o tendinta de crestere in termeni absoluti
si, in ciuda unei perioade mai slabe in 2005 - 2007, randamentul dividendului oferit de ele s-a aflat pe un usor
trend crescator. Practic, in ultimii 5 ani LOreal si-a justificat statului de companie de top nu doar prin prisma
rezultatelor financiare ci si prin evolutia actiunilor care a depasit-o pe cea a indicilor de piata relevanti.
Evolutia Div. Yield pentru LOreal
1.7%
2.1%
2.0%
1.9%
1.9%
1.4%
1.3% 1.3%
1.1%
1.0%
0.5%
0.0%
Pentru calcularea unei serii de preturi teoretice am ales sa utilizam metoda multiplilor. Astfel, am utilizat 5
multipli: P/BV, P/S, P/E, EV/EBITDA si EV/EBIT calculati la nivelul unui grup de 12 companii publice similare
selectate folosind date Reuters, conform criteriului descris in capitolul Incadrare in sectorul de activitate.
Utilizand indicatorii agregati calculati la nivelul acestor companii si luand in calcul ajustarile descrise pe
parcursul acestui capitol, am derivat preturile teoretice pentru actiunile emitentului (in echivalent euro) la
care multiplii acestuia ar fi fost egali cu cei ai peer grup-ului ales de noi.
Avand in vedere ca: industria produselor cosmetice este una dinamica in care valorile activului net contabil
7
Raport de companie
12 octombrie 2011
Evaluare (continuare)
sunt mai putin relevante, indicatorul cifra de afaceri este cel mai greu (dintre cei prezentati) de influentat
de politicile contabile, rata de uzura morala in domeniul proprietatii intelectuale face ca amortizarea sa fie
relevanta iar profiturile nete pot fi serios influentate de politicile contabile agresive, am ales ca cele mai
reprezentative preturile teoretice derivate pe baza multiplilor P/S si EV/EBIT. Media aritmetica a acestor
preturi am transformat-o in lei, luand in considerare cursul de referinta al zilei de 11.10.2011 preluat din
sistemul Reuters Xtra3000, rezultand o valoare justa de 292.58 RON/actiune (67.57 EUR). Mai multe detalii
privind calculul preturilor teoretice pot fi gasite in tabelul de mai jos.
Dorim sa subliniem ca, avand in vedere istoricul LOreal de a produce performante pe termen lung peste
media pietei indiferent de evolutiile macroeconomice si luand in considerare gradul scazut de indatorare
aparenta supraevaluare din prezent s-ar putea datora si mediului de incertitudine actual in care piata tinde
sa recompenseze atat actiunile de tip defensiv cat si liderii de piata ori stabilitatea financiara dovedita. Ca
atare primele pe care investitorii sunt gata sa le plateasca pentru aceste calitati se reflecta, probabil, in
pretul LOreal care, asa cum reiese din analiza pe baza multiplilor, este supraapreciat relativ la peer group.
Companie
L'Oreal
Col ga tePa l mol i ve
Es tee La uder
Bei ers dorf
Ka o
Henga n
Uni cha rm
Avon
Na tura
Shi s ei do
LG Hous ehol d
Herba l i fe
Amorepa ci fi c
SECTOR (excl.
OR)
Tara
Capitalizare
(11.10.11)*
Capital
propriu*
(ult. rap.)
Cifra de
Afaceri*
(LTM)
Profit
Net*
(LTM)
P/BV
P/S
P/E
(baza
(baza
(baza
istorica) istorica) istorica)
EBITDA*
(LTM)
EBIT*
(LTM)
EV* (est.
EV / EBITDA EV / EBIT
Beta (5Y, g (consens
Reuters, echiv.
(baza
(baza
lunar)
Reuters)
EUR, mil.)
istorica)
istorica)
Fra.
46,330.52
5.11
2.32
19.37
3,598.30
2,981.90
45,242.35
12.57
15.17
0.67
7.80%
SUA
32,199.04
4.28
2.80
18.14
3,032.01
2,744.12
36,629.17
12.08
13.35
0.46
10.00%
SUA
Ger.
Jpn.
Chn.
Jpn.
SUA
Bra .
Jpn.
Kor.
Cym.
Kor.
13,378.43
10,357.75
10,913.28
7,544.28
6,856.75
6,726.74
5,799.19
5,687.61
5,134.27
4,770.05
4,486.84
2,669.77 6,453.74
2,360.00 6,249.00
4,359.39 11,381.38
965.66 1,430.46
2,354.66 3,699.61
4,463.04 8,149.81
943.92 2,218.53
4,073.39 6,514.71
871.18 1,969.46
588.65 2,272.02
437.94 1,521.98
513.37
326.00
472.18
227.60
349.63
539.30
309.22
125.86
138.85
260.55
177.49
5.01
4.39
2.50
11.30
4.63
2.45
6.14
1.40
5.89
8.10
10.25
2.07
1.66
0.96
5.27
1.85
0.83
2.61
0.87
2.61
2.10
2.95
26.06
31.77
23.11
33.15
19.61
12.47
18.75
45.19
36.98
18.31
25.28
1,016.41
765.00
1,746.02
307.68
581.43
1,024.54
504.47
9.22
292.14
406.31
272.92
798.04
547.00
975.29
269.11
444.65
863.16
467.10
277.85
237.06
354.38
228.71
14,512.26
8,350.43
10,852.79
7,630.68
7,461.09
8,575.80
6,404.78
6,777.87
5,320.80
4,998.64
4,241.01
14.28
10.92
6.22
24.80
12.83
8.37
12.70
735.02
18.21
12.30
15.54
18.18
15.27
11.13
28.36
16.78
9.94
13.71
24.39
22.45
14.11
18.54
1.29
0.33
0.45
0.62
0.31
1.52
0.38
N/A
0.67
1.55
0.62
12.00%
7.80%
16.80%
22.36%
0.17%
12.00%
14.26%
N/A
23.34%
15.00%
14.74%
3.60
1.80
21.83
9,958.14
8,206.47
121,755.32
12.23
14.84
0.64
11.54%
75.02
77.09
75.42
77.09
324.82
333.80
326.59
333.80
In incheiere consideram oportuna o scurta trecere in revista a principalelor riscuri cu care se poate confrunta
emitentul in activitatea sa (mentionate si de companie in raportul anului 2010). In opinia noastra grupul de
riscuri cele mai importante in cazul de fata se refera la: riscul reputational (ca urmare a unor potentiale
accidente, erori de PR, etc.), riscul de piata (prin perspectiva marfurilor fungibile ce intra in componenta
produselor), riscul operational (prin prisma sigurantei produselor, a mediului si a integrarii companiilor
achizitionate in grup), riscul valutar (peste 60% din vanzarile LOreal sunt in afara zonei euro), riscul juridic (in
special privind brevetele, sigurantei produselor si a mediului si achizitiile realizate) si riscul de sezonalitate.
Mentionam ca, potrivit raportarilor grupului, compania arata o preocupare importanta pentru achizitia de
asigurari impotriva riscurilor pe care managementul le percepe ca avand un impact potential mai mare.
O a doua grupa de riscuri, pe care o percepem ca avand o relevanta mai mica pentru LOreal in momentul de
fata, sunt riscul macroeconomic, riscul de lichiditate, riscul de credit (comercial) riscul ratei dobanzii (cu
referire la posibilitatea cresterii costului creditarii) si riscul de dezastre naturale.
8
Raport de companie
Autor raport
Ovidiu-George Dumitrescu, CFA
Legenda:
TIE = EBIT / Cheltuieli cu dobanzile
CA = cifra de afaceri;
- numerar si asimilate;
Magda Sirghe
Servicii Tradeville
magda.sirghe@tradeville.eu
Dragos Darabut
dragos.darabut@tradeville.eu
Startrade RO
Tranzactioneaza online orice actiune / obligatiune listata
la Bursa de Valori Bucuresti
Smart
Linie de credit destinata investitiei in actiuni tranzactionate la BVB
Derivgate
Tranzactioneaza contracte futures si optiuni la BMFM Sibiu si BVB
Startrade BG
SSIF Tradeville S.A.
Startrade AT
Tranzactioneaza peste 150 de actiuni listate la Bursa din Viena
Startrade 360
Fax:
0040 21 336 92 33
E-mail:
office@tradeville.eu
Tradeville este noul nivel Vanguard. In spatele acestei transformari a firmei de brokeraj stau 14 ani de expertiza bursiera, inovatie tehnologica, transparenta si
permanenta comunicare cu clientii, concretizate prin leadership in tranzactionarea on-line in Romania. O platforma integrata de tranzactionare si extinderea
regionala in Europa de Est reprezinta oferta pe care Tradeville o face investitorilor. Ne puteti accesa la www.tradeville.eu si, in continuare, la www.vanguard.ro.
SSIF Tradeville SA este autorizata de CNVM prin Decizia nr. 398/15.02.2005
Continutul acestui raport este proprietatea Tradeville si este protejat prin drepturi de autor, drepturi la marca sau alte drepturi de proprietate intelectuala. Este
interzisa republicarea sau redistribuirea acestuia fara acordul prealabil scris al Tradeville. Reproducerea, difuzarea, stocarea, emisia, transmiterea, retransmiterea,
transferarea, comunicarea publica, transformarea, inchirierea sau utilizarea in orice alt mod a acestora, fara acordul prealabil si in scris al Tradeville si/sau al
titularilor lor, constituie o violare a drepturilor in cauza si poate atrage raspunderea civila, contraventionala sau, dupa caz, penala a persoanei in culpa.
SSIF Tradeville SA nu face consultanta de investitii si nici recomandari de investitii. Rapoartele prezentate de societate reprezinta simple materiale informative
care prezinta in mod obiectiv date despre piete financiare, emitenti si sectoare de activitate. Societatea noastra nu isi asuma responsabilitatea pentru tranzactiile
efectuate pe baza acestor Rapoarte. SSIF Tradeville SA nu are interese proprii, de nicio natura, inclusiv financiara si nici nu se afla (societatea, persoanele
relevante din cadrul societatii sau orice persoane implicate cu acestea) in situatii de conflict de interese cu emitentii la care se refera Rapoartele. SSIF Tradeville
SA a elaborat si implementat in cadrul societatii o Procedura interna pentru evitarea si gestionarea conflictelor de interese; in situatia in care conflictele de
interese nu pot fi evitate, acestea vor fi aduse la cunostinta publicului cel tarziu la data furnizarii Rapoartelor. Datele utilizate pentru redactarea Rapoartelor au
fost obtinute din surse considerate a fi de incredere, insa nu avem nicio garantie privind corectitudinea acestora.Investitia in instrumente financiare presupune
riscuri specifice incluzand fara ca enumerarea sa fie limitativa, fluctuatia preturilor pietei, incertitudinea dividendelor, a randamentelor si/sau a profiturilor,
fluctuatia cursului de schimb. Performantele trecute nu reprezinta garantii ale performantelor viitoare ale instrumentelor financiare.
Raport de companie
12 octombrie 2011
2010
2009
2008
2007
2006
19,495.80
0.00
19,495.80
5,696.50
0.00
5,696.50
13,799.30
9,284.10
664.70
793.60
17.90
0.00
56.40
-0.30
79.20
16,592.10
2,903.70
248.20
3,151.90
909.90
2,242.00
-2.30
0.00
0.00
2,239.70
0.00
0.00
0.00
0.00
0.00
2,239.70
0.00
0.00
0.00
0.00
0.00
0.00
2,239.70
2,239.70
591.39
591.39
1.80
17,472.60
0.00
17,472.60
5,161.60
0.00
5,161.60
12,311.00
8,333.10
609.20
791.10
222.90
0.00
53.80
0.90
0.00
15,172.60
2,300.00
17,541.80
0.00
17,541.80
5,187.20
0.00
5,187.20
12,354.60
8,325.40
587.50
717.10
136.30
0.00
23.60
-3.60
0.00
14,973.50
2,568.30
17,062.60
0.00
17,062.60
4,941.00
0.00
4,941.00
12,121.60
8,085.80
559.90
659.10
31.60
0.00
1.40
-654.60
-10.40
13,613.80
3,448.80
15,790.10
0.00
15,790.10
4,569.10
0.00
4,569.10
11,221.00
7,487.20
532.50
605.20
-0.10
0.00
69.40
-8.50
55.20
13,310.00
2,480.10
2,471.00
676.10
1,794.90
-2.70
0.00
0.00
1,792.20
0.00
0.00
0.00
0.00
0.00
1,792.20
0.00
0.00
0.00
0.00
0.00
0.00
1,792.20
1,792.20
583.80
583.80
1.50
2,631.60
680.70
1,950.90
-2.60
0.00
0.00
1,948.30
0.00
0.00
0.00
0.00
0.00
1,948.30
0.00
0.00
0.00
0.00
0.00
0.00
1,948.30
1,948.30
588.81
590.92
1.44
3,517.20
859.70
2,657.50
-1.50
0.00
0.00
2,656.00
0.00
0.00
0.00
0.00
0.00
2,656.00
0.00
0.00
0.00
0.00
0.00
0.00
2,656.00
2,656.00
600.49
606.01
1.38
2,576.80
514.70
2,062.10
-1.10
0.00
0.00
2,061.00
0.00
0.00
0.00
0.00
0.00
2,061.00
0.00
0.00
0.00
0.00
0.00
0.00
2,061.00
2,061.00
613.28
615.72
1.18
2005
2004
2003
2002
2001
5,062.50
1,089.70
3,972.80
-3.10
0.00
0.00
3,969.70
0.00
0.00
0.00
0.00
0.00
3,969.70
0.00
0.00
0.00
0.00
0.00
0.00
3,969.70
3,969.70
647.68
649.60
0.82
1,708.00
628.70
1,079.30
-7.70
419.80
0.00
1,491.40
0.00
0.00
0.00
0.00
0.00
1,491.40
0.00
0.00
0.00
0.00
0.00
0.00
1,491.40
1,491.40
676.02
676.02
0.73
1,519.70
579.80
939.90
-7.70
345.20
0.00
1,277.40
0.00
0.00
0.00
0.00
0.00
1,277.40
0.00
0.00
0.00
0.00
0.00
0.00
1,277.40
1,277.40
675.99
675.99
0.64
1,563.40
535.90
1,027.50
-6.60
269.80
0.00
1,290.70
0.00
0.00
0.00
0.00
0.00
1,290.70
0.00
0.00
0.00
0.00
0.00
0.00
1,290.70
1,290.70
676.06
676.06
0.54
10
Raport de companie
12 octombrie 2011
S1 / 2011 S1 / 2010 S1 / 2009 S1 / 2008 S1 / 2007 S1 / 2006 S1 / 2005 S1 / 2004 S1 / 2003 S1 / 2002
10,149.60
0.00
10,149.60
2,889.50
0.00
2,889.50
7,260.10
4,921.00
346.30
290.50
34.20
0.00
39.70
-3.10
-8.20
8,509.90
1,639.70
286.30
1,926.00
457.90
1,468.10
-1.50
0.00
0.00
1,466.60
0.00
0.00
0.00
0.00
0.00
1,466.60
0.00
0.00
0.00
0.00
0.00
0.00
1,466.60
1,466.60
591.28
596.97
0.00
9,666.80
0.00
9,666.80
2,776.30
0.00
2,776.30
6,890.50
4,601.70
308.70
311.50
18.70
0.00
22.10
-0.40
66.70
8,105.30
1,561.50
266.00
1,827.50
511.50
1,316.00
-1.70
0.00
0.00
1,314.30
0.00
0.00
0.00
0.00
0.00
1,314.30
0.00
0.00
0.00
0.00
0.00
0.00
1,314.30
1,314.30
585.48
589.55
0.00
8,769.40
0.00
8,769.40
2,610.10
0.00
2,610.10
6,159.30
4,125.10
286.90
373.50
127.40
0.00
41.90
-0.60
-0.10
7,564.20
1,205.20
207.60
1,412.80
327.20
1,085.60
-2.10
0.00
0.00
1,083.50
0.00
0.00
0.00
0.00
0.00
1,083.50
0.00
0.00
0.00
0.00
0.00
0.00
1,083.50
1,083.50
583.14
583.14
0.00
8,646.30
0.00
8,646.30
2,476.00
0.00
2,476.00
6,170.30
4,074.50
278.80
319.40
4.40
0.00
0.00
-2.70
-0.10
7,150.30
1,496.00
175.00
1,671.00
413.60
1,257.40
-1.80
0.00
0.00
1,255.60
0.00
0.00
0.00
0.00
0.00
1,255.60
0.00
0.00
0.00
0.00
0.00
0.00
1,255.60
1,255.60
592.59
595.93
0.00
8,514.30
0.00
8,514.30
2,428.40
0.00
2,428.40
6,085.90
4,103.90
272.40
272.50
12.10
0.00
0.00
-5.80
0.00
7,079.70
1,434.60
172.50
1,607.10
428.40
1,178.70
-1.10
0.00
0.00
1,177.60
0.00
0.00
0.00
0.00
0.00
1,177.60
0.00
0.00
0.00
0.00
0.00
0.00
1,177.60
1,177.60
603.31
607.70
0.00
7,785.50
0.00
7,785.50
2,218.90
0.00
2,218.90
5,566.60
3,667.20
253.90
268.80
0.70
0.00
0.00
-1.90
0.00
6,450.90
1,334.60
170.70
1,505.30
417.60
1,087.70
-1.00
0.00
0.00
1,086.70
0.00
0.00
0.00
0.00
0.00
1,086.70
0.00
0.00
0.00
0.00
0.00
0.00
1,086.70
1,086.70
616.88
618.63
0.00
7,163.60
0.00
7,163.60
2,162.50
0.00
2,162.50
5,001.10
3,637.50
240.80
N/A
0.00
0.00
0.00
0.00
2.30
6,051.30
1,112.30
144.20
1,256.50
364.20
892.30
-0.70
0.00
0.00
891.60
0.00
0.00
0.00
0.00
0.00
891.60
0.00
0.00
0.00
0.00
0.00
0.00
891.60
891.60
634.16
635.79
0.00
6,921.60
0.00
6,921.60
2,055.90
0.00
2,055.90
4,865.70
3,442.40
222.30
113.80
0.00
0.00
0.00
0.00
-4.50
5,801.80
1,119.80
210.70
1,330.50
381.00
949.50
-2.70
0.00
0.00
946.80
0.00
0.00
0.00
0.00
0.00
946.80
0.00
0.00
0.00
0.00
0.00
0.00
946.80
946.80
649.94
652.32
0.00
7,136.80
0.00
7,136.80
1,255.00
0.00
1,255.00
5,881.80
1,280.30
0.00
206.70
7.30
0.00
91.10
2.40
3,175.10
6,132.80
1,004.00
-48.10
955.90
357.70
598.20
-5.30
190.50
0.00
783.40
0.00
0.00
0.00
0.00
0.00
783.40
0.00
0.00
0.00
0.00
0.00
0.00
783.40
783.40
675.98
675.98
0.00
7,371.30
0.00
7,371.30
1,292.60
0.00
1,292.60
6,078.70
1,247.50
0.00
283.40
12.40
0.00
29.50
5.20
3,277.40
6,412.40
958.90
-66.30
892.60
335.90
556.70
-5.40
162.00
0.00
713.30
0.00
0.00
0.00
0.00
0.00
713.30
0.00
0.00
0.00
0.00
0.00
0.00
713.30
713.30
676.06
676.06
0.00
11
Raport de companie
12 octombrie 2011
2010
2009
2008
2007
2006
2005
Numera r s i a s imila te
Inves titii fin. (t.s .)
Total lichiditati
Total crea nte, net
Stocuri
Cheltuieli in a va ns
Lichiditati imobiliza te pe termen s curt
Alte a ctive circula nte
Total a ctive circula nte
Cla diri - brut
Terenuri s i a mena ja ri - brut
Echipa mente, utila je s i ma s ina rii - brut
Imobiliza ri in curs - brut
Total imobiliza ri corpora le - brut
Amortiza re a cumula ta pt. im. corpora le
Total imobiliza ri corpora le - net
Fond comercia l net
Imobiliza ri necorpora le - net
Inves titii in s ocietati a filia te
Alte imobiliza ri fina ncia re
Total imobiliza ri fina ncia re
Crea nte s ca dente pe termen lung
Cheltuieli efectua te in a va ns
Crea nte din impozitul pe profit
Crea nte pe t.l. din opera tiuni elimina te
Lichiditati imobiliza te pe termen lung
Alte a ctive imobiliza te
Total activ
Da torii comercia le
Alte da torii de exploa tare
Da torii fina ncia re pe termen s curt
Portiunea curenta a da toriilor pe t.l.
Ava ns uri inca s a te
Impozit pe profit de pla ta
Alte da torii pe termen s curt
Total da torii curente
Da torii fina ncia re pe termen lung
Lea s ing fia ncia r
Da torii pe t.l. din impozitul pe profit
Pa rticipa tiuni minoritare
Rezerve
Alte da torii pe termen lung
Total da torii pe termen lung
Total da torii
Ca pital s ocia l
Prime de ca pital
Rezultatul reportat
Actiuni de trezorerie
Alte a jus t. a s upra ca pitalurilor proprii
Total ca pitaluri proprii
Total pasiv
1,026.80
523.60
1,550.40
3,100.70
1,810.10
208.90
0.00
326.20
6,996.30
N/A
1,729.40
3,746.30
0.00
6,813.20
-4,135.70
2,677.50
5,729.60
2,177.40
5,657.20
180.30
5,837.50
0.00
0.00
626.10
0.00
0.00
0.10
24,044.50
3,153.50
986.80
119.00
648.00
0.00
166.60
1,508.20
6,582.10
771.10
53.20
462.00
2.90
181.30
1,129.00
2,599.50
9,181.60
120.20
1,148.30
14,445.30
-850.90
0.00
14,862.90
24,044.50
1,089.80
83.30
1,173.10
2,826.80
1,476.70
168.10
0.00
296.40
5,941.10
N/A
1,663.70
3,575.80
0.00
6,403.60
-3,804.60
2,599.00
5,466.00
2,042.40
6,509.60
162.60
6,672.20
0.00
0.00
570.80
0.00
0.00
0.00
23,291.50
2,603.10
918.20
151.50
238.20
0.00
133.20
1,342.30
5,386.50
2,684.20
57.40
418.00
3.10
125.60
1,021.50
4,309.80
9,696.30
119.80
996.50
13,550.50
-1,071.60
0.00
13,595.20
23,291.50
994.30
82.80
1,077.10
3,084.90
1,635.50
139.60
0.00
589.50
6,526.60
N/A
0.00
0.00
0.00
0.00
0.00
2,753.30
5,532.50
2,038.10
5,367.50
189.90
5,557.40
0.00
0.00
498.90
0.00
0.00
0.10
22,906.90
2,656.60
903.10
1,959.80
310.80
0.00
159.70
1,376.40
7,366.40
2,437.30
69.30
398.40
2.80
111.40
961.70
3,980.90
11,347.30
120.50
965.50
11,884.20
-1,410.60
0.00
11,559.60
22,906.90
951.20
135.50
1,086.70
2,883.50
1,547.60
148.50
0.00
435.90
6,102.20
N/A
1,536.90
3,143.60
0.00
5,845.50
-3,194.30
2,651.20
4,344.40
1,959.20
7,446.00
162.90
7,608.90
0.00
0.00
466.00
0.00
0.00
-0.20
23,131.70
2,528.70
844.40
687.20
189.60
0.00
176.50
1,183.00
5,609.40
2,513.70
69.30
471.50
2.40
148.50
856.60
4,062.00
9,671.40
123.60
963.20
14,160.70
-1,787.20
0.00
13,460.30
23,131.70
781.20
0.00
781.20
2,590.20
1,404.40
0.00
0.00
851.80
5,627.60
N/A
1,533.40
3,015.20
0.00
5,655.30
-3,026.90
2,628.40
4,053.90
1,792.80
10,087.80
4.20
10,092.00
0.00
0.00
429.80
0.00
0.00
158.50
24,783.00
2,485.00
0.00
2,073.60
144.40
0.00
173.00
1,885.90
6,761.90
1,815.20
77.20
512.50
2.10
154.10
837.90
3,399.00
10,160.90
127.90
958.50
16,032.00
-2,496.30
0.00
14,622.10
24,783.00
663.20
0.00
663.20
2,446.00
1,261.80
0.00
0.00
829.00
5,200.00
N/A
1,379.00
2,863.40
0.00
5,298.80
-2,832.90
2,465.90
3,837.10
1,201.00
10,585.00
4.40
10,589.40
0.00
0.00
424.80
0.00
0.00
167.90
23,886.10
2,276.50
0.00
1,846.90
605.20
0.00
227.30
1,812.50
6,768.40
374.30
53.90
914.70
1.50
157.00
960.60
2,462.00
9,230.40
131.70
953.90
16,208.30
-2,638.20
0.00
14,655.70
23,886.10
2004
2003
2002
2001
576.20
554.10
544.40
544.90
0.00 1,748.60 1,671.70 1,409.30
576.20 2,302.70 2,216.10 1,954.20
2,120.60 3,415.20 3,416.20 3,523.00
1,123.40 1,093.30 1,146.10 1,177.40
0.00
64.50
63.90
68.90
0.00
0.00
0.00
0.00
831.00
0.00
0.00
0.00
4,651.20 6,875.70 6,842.30 6,723.50
N/A
N/A
N/A
N/A
1,296.20 1,223.40 1,138.80 1,144.60
2,516.50 1,755.40 1,727.50 1,766.40
0.00
0.00
0.00
0.00
4,734.60 3,855.80 3,720.10 3,793.30
-2,549.60 -2,011.90 -1,973.00 -2,032.00
2,185.00 1,843.90 1,747.10 1,761.30
3,513.80
844.00
778.30
686.50
1,064.90 3,761.70 4,011.40 4,127.30
8,410.80 1,529.10 1,443.50 1,405.80
4.00
0.00
0.00
0.00
8,414.80 1,529.10 1,443.50 1,405.80
0.00
77.50
69.70
78.80
0.00
0.00
0.00
0.00
427.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
127.60
80.20
80.40
89.00
20,385.20 15,012.10 14,972.70 14,872.20
2,108.70 2,078.00 2,006.70 1,847.10
0.00
0.00
0.00
0.00
0.00 1,182.10 1,821.10 2,063.60
1,431.20
0.00
0.00
0.00
0.00
0.40
0.70
2.40
203.60
0.00
0.00
0.00
1,597.50 1,417.00 1,372.80 1,320.90
5,341.00 4,677.50 5,201.30 5,234.00
713.00
759.10
825.00
875.30
0.00
0.00
0.00
0.00
1,322.20
40.50
45.00
0.00
1.20
11.90
11.90
10.70
188.00
492.50
571.40 1,546.50
995.60
906.30
896.30
6.60
3,220.00 2,210.30 2,349.60 2,439.10
8,561.00 6,887.80 7,550.90 7,673.10
135.20
135.20
135.20
135.20
953.50
953.40
953.40
953.40
13,186.40 7,035.70 6,333.20 6,110.50
-2,450.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11,824.20 8,124.30 7,421.80 7,199.10
20,385.20 15,012.10 14,972.70 14,872.20
Sursa: Reuters Knowledge
12
Raport de companie
12 octombrie 2011
Numera r s i a s imila te
Inves titii fin. (t.s .)
Total lichiditati
Total crea nte, net
Stocuri
Cheltuieli in a va ns
Lichiditati imobiliza te pe termen s curt
Alte a ctive circula nte
Total a ctive circula nte
Cla diri - brut
Terenuri s i a mena ja ri - brut
Echipa mente, utila je s i ma s ina rii - brut
Imobiliza ri in curs - brut
Total imobiliza ri corpora le - brut
Amortiza re a cumula ta pt. im. corpora le
Total imobiliza ri corpora le - net
Fond comercia l net
Imobiliza ri necorpora le - net
Inves titii in s ocietati a filia te
Alte imobiliza ri fina ncia re
Total imobiliza ri fina ncia re
Crea nte s ca dente pe termen lung
Cheltuieli efectua te in a va ns
Crea nte din impozitul pe profit
Crea nte pe t.l. din opera tiuni elimina te
Lichiditati imobiliza te pe termen lung
Alte a ctive imobiliza te
Total activ
Da torii comercia le
Alte da torii de exploa tare
Da torii fina ncia re pe termen s curt
Portiunea curenta a da toriilor pe t.l.
Ava ns uri inca s a te
Impozit pe profit de pla ta
Alte da torii pe termen s curt
Total da torii curente
Da torii fina ncia re pe termen lung
Lea s ing fia ncia r
Da torii pe t.l. din impozitul pe profit
Pa rticipa tiuni minoritare
Rezerve
Alte da torii pe termen lung
Total da torii pe termen lung
Total da torii
Ca pital s ocia l
Prime de ca pital
Rezultatul reportat
Actiuni de trezorerie
Alte a jus t. a s upra ca pitalurilor proprii
Total ca pitaluri proprii
Total pasiv
S1 / 2011
S1 / 2010
S1 / 2009
S1 / 2008
S1 / 2007
S1 / 2006
S1 / 2005
S1 / 2004
S1 / 2003
S1 / 2002
356.70
0.00
1,254.40
3,109.90
1,896.00
0.00
0.00
969.90
7,230.20
N/A
N/A
N/A
0.00
N/A
N/A
2,672.00
5,705.90
2,232.00
0.00
6,729.00
6,729.00
0.00
0.00
606.90
0.00
0.00
0.00
25,176.00
2,997.30
0.00
559.90
1,056.90
0.00
166.40
2,422.70
7,203.20
113.80
50.00
506.10
2.30
172.60
1,012.00
1,856.80
9,060.00
120.50
1,251.20
15,435.60
-691.30
0.00
16,116.00
25,176.00
1,434.00
0.00
1,434.00
3,125.60
1,766.60
0.00
0.00
833.80
7,160.00
N/A
N/A
N/A
0.00
N/A
N/A
2,780.00
5,894.90
2,297.00
5,855.80
188.10
6,043.90
0.00
0.00
589.80
0.00
0.00
0.00
24,765.60
2,950.10
0.00
217.70
1,894.60
0.00
213.40
2,642.00
7,917.80
931.70
62.80
429.40
2.80
163.20
1,006.40
2,596.30
10,514.10
119.90
1,053.90
14,080.20
-1,002.50
0.00
14,251.50
24,765.60
763.80
0.00
763.80
2,962.80
1,534.40
0.00
0.00
878.70
6,139.70
N/A
N/A
N/A
0.00
N/A
N/A
2,691.40
5,493.70
2,054.70
4,950.20
159.20
5,109.40
0.00
0.00
487.60
0.00
0.00
0.00
21,976.50
2,362.80
0.00
1,679.20
238.50
0.00
209.80
2,167.80
6,658.10
2,436.20
68.30
381.60
3.10
99.00
912.70
3,900.90
10,559.00
119.70
965.50
11,470.60
-1,138.30
0.00
11,417.50
21,976.50
698.60
0.00
698.60
3,154.20
1,623.20
0.00
0.00
1,036.70
6,512.70
N/A
N/A
N/A
0.00
N/A
N/A
2,659.40
5,478.00
1,899.90
5,016.40
167.20
5,183.60
0.00
0.00
491.20
0.00
0.00
0.00
22,224.80
2,601.40
0.00
2,349.90
296.20
0.00
186.20
2,091.50
7,525.20
2,493.70
78.40
405.90
2.90
152.10
808.70
3,941.70
11,466.90
122.20
965.10
11,348.20
-1,677.60
0.00
10,757.90
22,224.80
644.40
0.00
644.40
3,040.30
1,547.60
0.00
0.00
867.00
6,099.30
N/A
N/A
N/A
0.00
N/A
N/A
2,660.60
4,492.10
1,928.40
8,596.80
160.90
8,757.70
0.00
0.00
450.80
0.00
0.00
0.00
24,388.90
2,512.50
0.00
125.10
12.80
0.00
215.60
4,357.20
7,223.20
2,435.70
74.30
483.90
2.50
163.40
813.40
3,973.20
11,196.40
125.20
960.80
14,072.80
-1,966.30
0.00
13,192.50
24,388.90
674.70
0.00
674.70
2,848.50
1,317.70
0.00
0.00
904.30
5,745.20
N/A
N/A
N/A
0.00
N/A
N/A
2,585.20
4,508.20
1,163.10
10,914.00
4.30
10,918.30
160.30
0.00
399.90
0.00
0.00
0.00
25,480.20
2,173.80
0.00
125.00
317.70
0.00
227.20
4,211.80
7,055.50
1,581.80
71.70
939.10
1.80
151.80
902.50
3,648.70
10,704.20
127.90
956.30
15,587.20
-1,895.40
0.00
14,776.00
25,480.20
469.80
0.00
469.80
2,725.30
1,276.00
0.00
0.00
844.90
5,316.00
N/A
N/A
N/A
0.00
N/A
N/A
2,354.60
3,670.50
1,290.20
9,712.50
4.20
9,716.70
137.20
0.00
449.70
0.00
0.00
0.00
22,934.90
2,047.40
0.00
0.00
2,610.50
0.00
256.50
1,904.60
6,819.00
508.80
0.00
1,531.80
1.40
164.20
958.60
3,164.80
9,983.80
131.70
953.80
13,863.90
-1,998.30
0.00
12,951.10
22,934.90
490.70
0.00
490.70
3,339.60
1,171.40
0.00
0.00
0.00
5,001.70
N/A
N/A
N/A
0.00
N/A
N/A
2,163.10
3,690.50
1,169.50
0.00
1,969.80
1,969.80
124.90
0.00
489.20
0.00
0.00
0.00
14,608.70
2,039.20
0.00
0.00
1,556.30
0.00
310.30
1,710.50
5,616.30
740.70
0.00
362.60
4.20
202.00
1,030.90
2,340.40
7,956.70
135.20
953.50
7,343.00
-1,779.70
0.00
6,652.00
14,608.70
403.50
1,695.90
2,099.40
3,762.10
1,150.70
60.30
0.00
0.00
7,072.50
N/A
N/A
N/A
0.00
N/A
N/A
1,784.00
841.40
3,889.80
1,512.60
0.00
1,512.60
0.00
0.00
0.00
0.00
0.00
0.00
15,100.30
1,988.70
0.00
1,742.60
0.00
0.40
0.00
1,483.60
5,215.30
721.00
0.00
0.00
11.00
1,479.70
0.00
2,211.70
7,427.00
135.20
953.40
6,584.70
0.00
0.00
7,673.30
15,100.30
401.40
1,618.20
2,019.60
3,861.00
1,129.30
70.40
0.00
0.00
7,080.30
N/A
N/A
N/A
0.00
N/A
N/A
1,720.60
635.10
4,016.50
1,564.20
0.00
1,564.20
0.00
0.00
0.00
0.00
0.00
19.70
15,036.40
1,942.50
0.00
1,945.10
0.00
0.00
0.00
1,544.30
5,431.90
893.30
0.00
0.00
9.90
1,548.30
19.70
2,471.20
7,903.10
135.20
953.40
6,044.70
0.00
0.00
7,133.30
15,036.40
13
Raport de companie
12 octombrie 2011
2010
2009
2008
2007
Profit net
2,239.70 1,792.20 1,948.30 2,656.00
Amortizare
734.20
834.00
706.10
598.50
Modificari in imp. pe profit datorat
110.00
51.70
6.60
38.30
Modificari de conatbilitate
0.00
0.00
0.00
0.00
Operatiuni eliminate
0.00
0.00
0.00
0.00
Elemente extraordinare
0.00
0.00
0.00
0.00
Elemente neobis nuite
0.10
0.90
-3.60
-11.70
Al te elemente non-cas h
87.10
79.40
88.50 -560.80
Modificari in fondul de rulment
132.50
466.40 -148.80
-76.30
Flux de trezorerie operational (CFO)
3,303.60 3,224.60 2,597.10 2,644.00
Achizitii de imobilizari corporale
-677.90 -628.00 -745.90 -776.00
Achizitii de imobilizari necorporale
0.00
0.00
0.00
0.00
Capex
-677.90 -628.00 -745.90 -776.00
(-Achizitii)/Vanzari de s ubs idiare
0.00
0.00
0.00 1,465.30
Vanzari de imobilizari corporale
18.30
27.50
9.20
30.10
Incas ari din inves titii financiare
0.00
0.00
0.00
0.00
Inves titii financiare
0.00
0.00
-9.40
-10.20
Vanzari de imobilizari necorporale
0.00
0.00
0.00
0.00
Al te fluxuri inves titionale
-158.40 -123.40 -1,299.10 -604.40
Flux de trezorerie inves titional (CFI)
-818.00 -723.90 -2,045.20
104.80
Dividende platite
-921.60 -851.50 -849.20 -725.70
Emis iuni / (-Ras cumparari) de actiuni
336.30
96.10 -910.30 -996.90
Datorii noi, net de ramburs ari
-1,591.10 -1,634.10 1,200.80 -696.00
Al te fluxuri financiare
-8.70
0.10
0.00
-0.10
Flux de trezorerie financiar (CFF)
-2,185.10 -2,389.40 -558.70 -2,418.70
Efectul convers iei valutare
76.90
-15.30
-2.80
-24.60
Flux de trezorerie net (CFN)
377.40
96.00
-9.60
305.50
Numerar la inceputul perioadei
1,173.10 1,077.10 1,086.70
781.20
Numerar la s fars itul perioadei
1,550.40 1,173.10 1,077.10 1,086.70
Dobanzi efectiv platite
46.60
105.00
209.40
201.10
Taxe efectiv platite
713.30
613.90
823.60
820.90
2006
2005
2,061.00
579.40
-273.30
0.00
0.00
0.00
-8.50
51.70
65.60
2,475.90
-745.20
0.00
-745.20
0.00
28.90
0.00
-3.90
0.00
-1,065.70
-1,785.90
-633.80
-1,114.40
1,195.80
0.00
-552.40
-19.60
118.00
663.20
781.20
133.90
725.60
1,972.30
426.90
-290.10
0.00
0.00
0.00
-11.40
31.50
-35.30
2,093.90
-662.30
0.00
-662.30
0.00
11.90
0.00
-37.70
0.00
-181.70
-869.80
-563.30
-1,193.50
597.00
0.00
-1,159.80
22.70
87.00
576.20
663.20
82.50
688.30
2004
2003
2002
2001
3,969.70 1,077.70
939.90
986.60
413.20
615.20
721.20
556.40
451.90
-16.30
-94.90
-19.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
62.70
7.80
15.40 -104.20
-2,977.20
117.20
91.90
61.30
-73.90
-21.60
162.80
139.30
1,846.40 1,780.00 1,836.30 1,619.90
-677.10 -557.90 -539.10 -564.70
0.00
0.00
0.00
0.00
-677.10 -557.90 -539.10 -564.70
0.00
0.00
0.00
0.00
32.20
19.00
26.80
-16.70
0.00
0.00
0.00
0.00
-11.60
-13.10 -476.30 -323.00
0.00
0.00
0.00
0.00
-465.40
-36.90 -202.60
151.60
-1,121.90 -588.90 -1,191.20 -752.80
-542.90 -487.50 -427.00 -345.40
-637.00
0.00
0.00
0.00
321.00 -552.30 -242.20 -393.70
0.00
0.00
0.00
0.00
-858.90 -1,039.80 -669.20 -739.10
-8.80
-25.30
-40.70
-3.30
-143.20
126.00
-64.80
124.70
719.40
529.30
594.10
469.40
576.20
655.30
529.30
594.10
69.30
0.00
0.00
0.00
644.30
0.00
0.00
0.00
Sursa: Reuters Knowledge
14
Raport de companie
12 octombrie 2011
S1 / 2011 S1 / 2010 S1 / 2009 S1 / 2008 S1 / 2007 S1 / 2006 S1 / 2005 S1 / 2004 S1 / 2003 S1 / 2002
Profit net
1,466.60 1,314.30
Amortizare
276.70 398.60
Modificari in imp. pe profit datorat
14.20
39.40
Modificari de conatbilitate
0.00
0.00
Operatiuni eliminate
0.00
0.00
Elemente extraordinare
0.00
0.00
Elemente neobis nuite
-3.10
-0.40
Al te elemente non-cas h
40.50
40.40
Modificari in fondul de rulment
-701.00 -289.20
Flux de trezorerie operational (CFO)
1,093.90 1,503.10
Achizitii de imobilizari corporale
-400.20 -320.90
Achizitii de imobilizari necorporale
0.00
0.00
Capex
-400.20 -320.90
(-Achizitii)/Vanzari de s ubs idiare
0.00
0.00
Vanzari de imobilizari corporale
7.10
6.00
Incas ari din inves titii financiare
0.00
0.00
Inves titii financiare
0.00
0.00
Vanzari de imobilizari necorporale
0.00
0.00
Al te fluxuri inves titionale
-330.90 -124.30
Flux de trezorerie inves titional (CFI)
-727.90 -427.50
Dividende platite
-1,096.80 -896.40
Emis iuni / (-Ras cumparari) de actiuni
264.10
89.20
Datorii noi, net de ramburs ari
217.20 -111.20
Al te fluxuri financiare
0.10
-8.40
Flux de trezorerie financiar (CFF)
-615.40 -926.80
Efectul convers iei valutare
-46.60 112.10
Flux de trezorerie net (CFN)
-296.00 260.90
Numerar la inceputul perioadei
1,550.40 1,173.10
Numerar la s fars itul perioadei
1,254.40 1,434.00
Dobanzi efectiv platite
19.60
25.20
Taxe efectiv platite
399.40 305.10
1,083.50
398.30
32.50
0.00
0.00
0.00
-0.60
39.70
-309.90
1,243.50
-303.40
0.00
-303.40
0.00
3.70
0.00
0.00
0.00
-83.30
-353.00
-849.40
0.00
-333.00
0.00
-1,182.40
-21.40
-313.30
1,077.10
763.80
72.80
238.90
891.60
171.60
26.90
0.00
0.00
0.00
-4.70
15.60
-502.90
598.10
-321.30
0.00
-321.30
0.00
1.70
0.00
0.00
0.00
-148.40
-475.70
-553.10
-553.10
864.00
0.00
-242.20
13.40
-106.40
576.20
469.80
0.00
0.00
946.80
113.80
18.70
0.00
0.00
0.00
-4.90
-82.90
-398.10
593.40
-313.20
0.00
-313.20
0.00
8.00
0.00
0.00
0.00
-433.10
-725.40
-505.80
13.00
386.40
0.00
-106.40
9.70
-228.70
719.40
490.70
0.00
0.00
598.60
345.90
-41.00
0.00
0.00
0.00
1.70
117.90
-296.30
726.80
-250.60
0.00
-250.60
0.00
6.30
0.00
0.00
0.00
-24.00
-292.90
-442.10
0.00
-57.60
0.00
-499.70
-10.50
-76.30
529.40
453.10
0.00
0.00
556.30
359.30
-22.50
0.00
0.00
0.00
5.70
92.70
-125.80
865.70
-274.60
0.00
-274.60
0.00
15.20
0.00
0.00
0.00
-50.10
-541.70
-403.80
0.00
16.80
0.00
-387.00
-30.00
-93.00
594.10
501.10
0.00
0.00
15