Semapa SA/ PTSEM0AM0004 /
| 11/11/2024 17:35:05 | Chg. -0.040 | Volume | Bid03:01:20 | Ask03:01:20 | Market Capitalization | Dividend Y. | P/E Ratio |
|---|---|---|---|---|---|---|---|
| 14.080EUR | -0.28% | 34,521 Turnover: 488,299.440 |
14.040Bid Size: 500 | 14.300Ask Size: 70 | 1.13 bill.EUR | 3.64% | 10.56 |
Assets
| 2011 IFRS in mill. EUR |
2012 IFRS in mill. EUR |
2013 IFRS in mill. EUR |
2014 IFRS in mill. EUR |
2015 IFRS in mill. EUR |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Property and Equipment | 2,046.5000 | 2,301.2000 | 2,197.2000 | 2,009.7000 | 2,336.9000 | ||||||
| Intangible Assets | 162.2000 | 295.2000 | 290.3000 | 279.8000 | 296.7000 | ||||||
| Long-Term Investments | 10.3000 | 10.8000 | 2.2000 | .5000 | .6000 | ||||||
| Fixed Assets | 2,729.7000 | 3,121.5000 | 3,031.1000 | 2,854 | 3,172.5000 | ||||||
| Inventories | 242.8000 | 317.3000 | 299.6000 | 285.7000 | 309.8000 | ||||||
| Accounts Receivable | - | - | - | - | - | ||||||
| Cash and Cash Equivalents | 415.7000 | 413.7000 | 666.3000 | 603 | 206.3000 | ||||||
| Current Assets | 1,055.8000 | 1,106.4000 | 1,312.5000 | 1,250.6000 | 895.8000 | ||||||
| Total Assets | 3,785.6000 | 4,228 | 4,343.6000 | 4,104.6000 | 4,068.3000 | ||||||
Liabilities
| 2011 IFRS in mill. EUR |
2012 IFRS in mill. EUR |
2013 IFRS in mill. EUR |
2014 IFRS in mill. EUR |
2015 IFRS in mill. EUR |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Accounts Payable | - | - | - | - | - | ||||||
| Long-term debt | 1,156.5000 | 1,681.7000 | 1,929.4000 | 1,276 | 1,497.2000 | ||||||
| Liabilities to Banks | 1,408.5000 | 2,014.8000 | 2,180 | 1,988.6000 | 2,009.2000 | ||||||
| Provisions | 375.3000 | 489.7000 | 414.5000 | 375.2000 | 409.7000 | ||||||
| Liabilities | 2,403.5000 | 3,096.8000 | 3,134.8000 | 2,867.8000 | 2,936.7000 | ||||||
| Share Capital | 118.3000 | 118.3000 | 118.3000 | 118.3320 | 81.6450 | ||||||
| Total Equity | 1,049 | 795.9000 | 880.7000 | 900.4000 | 716.3000 | ||||||
| Minority Interests | 333.2000 | 335.2000 | 328.1000 | 336.4000 | 415.3000 | ||||||
| Total liabilities equity | 3,785.6000 | 4,228 | 4,343.6000 | 4,104.6000 | 4,068.3000 | ||||||
Income Statement
| 2011 IFRS in mill. EUR |
2012 IFRS in mill. EUR |
2013 IFRS in mill. EUR |
2014 IFRS in mill. EUR |
2015 IFRS in mill. EUR |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | 1,779.7000 | 1,952.6000 | 1,990.5000 | 1,962.2000 | 2,099.9000 | ||||||
| Depreciation (total) | 165.5000 | 199.8000 | 169.4000 | 172.3000 | 199.3000 | ||||||
| Operating Result | 263.1000 | 304.5000 | 238.6000 | 226 | 287.9000 | ||||||
| Interest Income | - | - | - | - | - | ||||||
| Income Before Taxes | 225.8000 | 241.5000 | 151.7000 | 122.2000 | 165.6000 | ||||||
| Income Taxes | 56.6000 | 70.9000 | -39.4000 | -30.1000 | 34.8000 | ||||||
| Minority Interests Profit | -45 | -44 | -45 | -39.5000 | -49.3000 | ||||||
| Net Income | 124.2000 | 126.5000 | 146.1000 | 112.8000 | 81.5000 | ||||||
Per Share
Cash Flow
| 2011 IFRS in mill. EUR |
2012 IFRS in mill. EUR |
2013 IFRS in mill. EUR |
2014 IFRS in mill. EUR |
2015 IFRS in mill. EUR |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow from Operating Activities | 324.3000 | 373.2000 | 293.9000 | 386.8000 | 372.3000 | ||||||
| Cash Flow from Investing Activities | -125.1000 | -701.7000 | -78.2000 | -55.3000 | -259.3000 | ||||||
| Cash Flow from Financing | -47.9000 | .3000 | 42.6000 | -386.8000 | -525.5000 | ||||||
| Decrease / Increase in Cash | 151.3000 | -2 | 258.3000 | -55.3000 | -412.5000 | ||||||
| Employees | 5,133 | 5,208 | 5,183 | 4,668 | 5,621 | ||||||
