Date Financials Amount

1.1.2014 Revenue - Supermarkets 72

1.1.2014 Cogs - Supermarkets 47
1.1.2014 Revenue - Discounters 37
1.1.2014 Cogs - Discounters 20
1.1.2014 Revenue - Grocery 36
1.1.2014 Cogs - Grocery 17
1.1.2014 Revenue - Retail 57
1.1.2014 Cogs - Retail 32
1.1.2014 Operating expenses 95.4
1.1.2014 D&A 2
1.1.2014 Interest expenses 5
1.1.2014 Taxes 17
2.1.2014 Revenue - Supermarkets 75
2.1.2014 Cogs - Supermarkets 55
2.1.2014 Revenue - Discounters 26
2.1.2014 Cogs - Discounters 18
2.1.2014 Revenue - Grocery 42
2.1.2014 Cogs - Grocery 18
2.1.2014 Revenue - Retail 54
2.1.2014 Cogs - Retail 33
2.1.2014 Operating expenses 96.3
2.1.2014 D&A 2
2.1.2014 Interest expenses 5
2.1.2014 Taxes 17
3.1.2014 Revenue - Supermarkets 69
3.1.2014 Cogs - Supermarkets 58
3.1.2014 Revenue - Discounters 32
3.1.2014 Cogs - Discounters 12
3.1.2014 Revenue - Grocery 41
3.1.2014 Cogs - Grocery 11
3.1.2014 Revenue - Retail 64
3.1.2014 Cogs - Retail 35
3.1.2014 Operating expenses 96.6
3.1.2014 D&A 3
3.1.2014 Interest expenses 5
3.1.2014 Taxes 18
4.1.2014 Revenue - Supermarkets 68
4.1.2014 Cogs - Supermarkets 50
4.1.2014 Revenue - Discounters 29
4.1.2014 Cogs - Discounters 19
4.1.2014 Revenue - Grocery 38
4.1.2014 Cogs - Grocery 15
4.1.2014 Revenue - Retail 60
4.1.2014 Cogs - Retail 32
4.1.2014 Operating expenses 99.52
4.1.2014 D&A 2
4.1.2014 Interest expenses 5
4.1.2014 Taxes 17
5.1.2014 Revenue - Supermarkets 68
5.1.2014 Cogs - Supermarkets 54
5.1.2014 Revenue - Discounters 32
5.1.2014 Cogs - Discounters 19
5.1.2014 Revenue - Grocery 50
5.1.2014 Cogs - Grocery 14
5.1.2014 Revenue - Retail 64
5.1.2014 Cogs - Retail 30
5.1.2014 Operating expenses 105.92
5.1.2014 D&A 3
5.1.2014 Interest expenses 5
5.1.2014 Taxes 19
6.1.2014 Revenue - Supermarkets 56
6.1.2014 Cogs - Supermarkets 49
6.1.2014 Revenue - Discounters 31
6.1.2014 Cogs - Discounters 14
6.1.2014 Revenue - Grocery 36
6.1.2014 Cogs - Grocery 15
6.1.2014 Revenue - Retail 57
6.1.2014 Cogs - Retail 33
6.1.2014 Operating expenses 93.12
6.1.2014 D&A 3
6.1.2014 Interest expenses 4
6.1.2014 Taxes 16
7.1.2014 Revenue - Supermarkets 66
7.1.2014 Cogs - Supermarkets 55
7.1.2014 Revenue - Discounters 38
7.1.2014 Cogs - Discounters 17
7.1.2014 Revenue - Grocery 43
7.1.2014 Cogs - Grocery 17
7.1.2014 Revenue - Retail 68
7.1.2014 Cogs - Retail 33
7.1.2014 Operating expenses 114.58
7.1.2014 D&A 3
7.1.2014 Interest expenses 4
7.1.2014 Taxes 19
8.1.2014 Revenue - Supermarkets 57
8.1.2014 Cogs - Supermarkets 52
8.1.2014 Revenue - Discounters 35
8.1.2014 Cogs - Discounters 19
8.1.2014 Revenue - Grocery 38
8.1.2014 Cogs - Grocery 16
8.1.2014 Revenue - Retail 57
8.1.2014 Cogs - Retail 33
8.1.2014 Operating expenses 104.38
8.1.2014 D&A 3
8.1.2014 Interest expenses 5
8.1.2014 Taxes 16
9.1.2014 Revenue - Supermarkets 60
9.1.2014 Cogs - Supermarkets 57
9.1.2014 Revenue - Discounters 28
9.1.2014 Cogs - Discounters 11
9.1.2014 Revenue - Grocery 44
9.1.2014 Cogs - Grocery 12
9.1.2014 Revenue - Retail 67
9.1.2014 Cogs - Retail 31
9.1.2014 Operating expenses 108.5
9.1.2014 D&A 2
9.1.2014 Interest expenses 4
9.1.2014 Taxes 17
10.1.2014 Revenue - Supermarkets 59
10.1.2014 Cogs - Supermarkets 57
10.1.2014 Revenue - Discounters 40
10.1.2014 Cogs - Discounters 11
10.1.2014 Revenue - Grocery 35
10.1.2014 Cogs - Grocery 15
10.1.2014 Revenue - Retail 61
10.1.2014 Cogs - Retail 35
10.1.2014 Operating expenses 97.03
10.1.2014 D&A 3
10.1.2014 Interest expenses 4
10.1.2014 Taxes 17
11.1.2014 Revenue - Supermarkets 69
11.1.2014 Cogs - Supermarkets 45
11.1.2014 Revenue - Discounters 25
11.1.2014 Cogs - Discounters 17
11.1.2014 Revenue - Grocery 45
11.1.2014 Cogs - Grocery 10
11.1.2014 Revenue - Retail 63
11.1.2014 Cogs - Retail 31
11.1.2014 Operating expenses 97.6
11.1.2014 D&A 2
11.1.2014 Interest expenses 5
11.1.2014 Taxes 18
12.1.2014 Revenue - Supermarkets 74
12.1.2014 Cogs - Supermarkets 55
12.1.2014 Revenue - Discounters 31
12.1.2014 Cogs - Discounters 19
12.1.2014 Revenue - Grocery 42
12.1.2014 Cogs - Grocery 19
12.1.2014 Revenue - Retail 59
12.1.2014 Cogs - Retail 34
12.1.2014 Operating expenses 103.23
12.1.2014 D&A 3
12.1.2014 Interest expenses 5
12.1.2014 Taxes 18
1.1.2015 Revenue - Supermarkets 56
1.1.2015 Cogs - Supermarkets 49
1.1.2015 Revenue - Discounters 38
1.1.2015 Cogs - Discounters 13
1.1.2015 Revenue - Grocery 49
1.1.2015 Cogs - Grocery 13
1.1.2015 Revenue - Retail 67
1.1.2015 Cogs - Retail 30
1.1.2015 Operating expenses 107.1
1.1.2015 D&A 4
1.1.2015 Interest expenses 6
1.1.2015 Taxes 18
2.1.2015 Revenue - Supermarkets 73
2.1.2015 Cogs - Supermarkets 60
2.1.2015 Revenue - Discounters 40
2.1.2015 Cogs - Discounters 15
2.1.2015 Revenue - Grocery 41
2.1.2015 Cogs - Grocery 12
2.1.2015 Revenue - Retail 59
2.1.2015 Cogs - Retail 35
2.1.2015 Operating expenses 107.2
2.1.2015 D&A 3
2.1.2015 Interest expenses 5
2.1.2015 Taxes 18
3.1.2015 Revenue - Supermarkets 55
3.1.2015 Cogs - Supermarkets 49
3.1.2015 Revenue - Discounters 37
3.1.2015 Cogs - Discounters 20
3.1.2015 Revenue - Grocery 46
3.1.2015 Cogs - Grocery 18
3.1.2015 Revenue - Retail 56
3.1.2015 Cogs - Retail 35
3.1.2015 Operating expenses 104.28
3.1.2015 D&A 4
3.1.2015 Interest expenses 6
3.1.2015 Taxes 17
4.1.2015 Revenue - Supermarkets 56
4.1.2015 Cogs - Supermarkets 47
4.1.2015 Revenue - Discounters 38
4.1.2015 Cogs - Discounters 13
4.1.2015 Revenue - Grocery 41
4.1.2015 Cogs - Grocery 18
4.1.2015 Revenue - Retail 57
4.1.2015 Cogs - Retail 32
4.1.2015 Operating expenses 105.7
4.1.2015 D&A 3
4.1.2015 Interest expenses 5
4.1.2015 Taxes 17
5.1.2015 Revenue - Supermarkets 62
5.1.2015 Cogs - Supermarkets 46
5.1.2015 Revenue - Discounters 37
5.1.2015 Cogs - Discounters 18
5.1.2015 Revenue - Grocery 35
5.1.2015 Cogs - Grocery 17
5.1.2015 Revenue - Retail 57
5.1.2015 Cogs - Retail 32
5.1.2015 Operating expenses 109.44
5.1.2015 D&A 3
5.1.2015 Interest expenses 5
5.1.2015 Taxes 16
6.1.2015 Revenue - Supermarkets 70
6.1.2015 Cogs - Supermarkets 56
6.1.2015 Revenue - Discounters 33
6.1.2015 Cogs - Discounters 16
6.1.2015 Revenue - Grocery 49
6.1.2015 Cogs - Grocery 17
6.1.2015 Revenue - Retail 64
6.1.2015 Cogs - Retail 33
6.1.2015 Operating expenses 104.78
6.1.2015 D&A 4
6.1.2015 Interest expenses 6
6.1.2015 Taxes 19
7.1.2015 Revenue - Supermarkets 68
7.1.2015 Cogs - Supermarkets 52
7.1.2015 Revenue - Discounters 33
7.1.2015 Cogs - Discounters 16
7.1.2015 Revenue - Grocery 40
7.1.2015 Cogs - Grocery 15
7.1.2015 Revenue - Retail 55
7.1.2015 Cogs - Retail 31
7.1.2015 Operating expenses 99.2
7.1.2015 D&A 4
7.1.2015 Interest expenses 5
7.1.2015 Taxes 17
8.1.2015 Revenue - Supermarkets 69
8.1.2015 Cogs - Supermarkets 48
8.1.2015 Revenue - Discounters 39
8.1.2015 Cogs - Discounters 20
8.1.2015 Revenue - Grocery 50
8.1.2015 Cogs - Grocery 15
8.1.2015 Revenue - Retail 64
8.1.2015 Cogs - Retail 32
8.1.2015 Operating expenses 104.47
8.1.2015 D&A 4
8.1.2015 Interest expenses 5
8.1.2015 Taxes 19
9.1.2015 Revenue - Supermarkets 57
9.1.2015 Cogs - Supermarkets 53
9.1.2015 Revenue - Discounters 28
9.1.2015 Cogs - Discounters 17
9.1.2015 Revenue - Grocery 42
9.1.2015 Cogs - Grocery 14
9.1.2015 Revenue - Retail 57
9.1.2015 Cogs - Retail 32
9.1.2015 Operating expenses 96
9.1.2015 D&A 4
9.1.2015 Interest expenses 5
9.1.2015 Taxes 16
10.1.2015 Revenue - Supermarkets 72
10.1.2015 Cogs - Supermarkets 58
10.1.2015 Revenue - Discounters 39
10.1.2015 Cogs - Discounters 13
10.1.2015 Revenue - Grocery 39
10.1.2015 Cogs - Grocery 14
10.1.2015 Revenue - Retail 56
10.1.2015 Cogs - Retail 32
10.1.2015 Operating expenses 106.59
10.1.2015 D&A 4
10.1.2015 Interest expenses 6
10.1.2015 Taxes 18
11.1.2015 Revenue - Supermarkets 64
11.1.2015 Cogs - Supermarkets 55
11.1.2015 Revenue - Discounters 28
11.1.2015 Cogs - Discounters 16
11.1.2015 Revenue - Grocery 40
11.1.2015 Cogs - Grocery 11
11.1.2015 Revenue - Retail 63
11.1.2015 Cogs - Retail 34
11.1.2015 Operating expenses 99.52
11.1.2015 D&A 4
11.1.2015 Interest expenses 5
11.1.2015 Taxes 17
12.1.2015 Revenue - Supermarkets 69
12.1.2015 Cogs - Supermarkets 48
12.1.2015 Revenue - Discounters 36
12.1.2015 Cogs - Discounters 19
12.1.2015 Revenue - Grocery 50
12.1.2015 Cogs - Grocery 13
12.1.2015 Revenue - Retail 60
12.1.2015 Cogs - Retail 31
12.1.2015 Operating expenses 101.06
12.1.2015 D&A 3
12.1.2015 Interest expenses 6
12.1.2015 Taxes 19
1.1.2016 Revenue - Supermarkets 57
1.1.2016 Cogs - Supermarkets 47
1.1.2016 Revenue - Discounters 35
1.1.2016 Cogs - Discounters 17
1.1.2016 Revenue - Grocery 41
1.1.2016 Cogs - Grocery 11
1.1.2016 Revenue - Retail 61
1.1.2016 Cogs - Retail 35
1.1.2016 Operating expenses 88.16
1.1.2016 D&A 3
1.1.2016 Interest expenses 3
1.1.2016 Taxes 17
2.1.2016 Revenue - Supermarkets 72
2.1.2016 Cogs - Supermarkets 57
2.1.2016 Revenue - Discounters 29
2.1.2016 Cogs - Discounters 16
2.1.2016 Revenue - Grocery 49
2.1.2016 Cogs - Grocery 19
2.1.2016 Revenue - Retail 57
2.1.2016 Cogs - Retail 35
2.1.2016 Operating expenses 96.86
2.1.2016 D&A 4
2.1.2016 Interest expenses 4
2.1.2016 Taxes 18
3.1.2016 Revenue - Supermarkets 61
3.1.2016 Cogs - Supermarkets 52
3.1.2016 Revenue - Discounters 27
3.1.2016 Cogs - Discounters 13
3.1.2016 Revenue - Grocery 38
3.1.2016 Cogs - Grocery 17
3.1.2016 Revenue - Retail 63
3.1.2016 Cogs - Retail 31
3.1.2016 Operating expenses 87.58
3.1.2016 D&A 4
3.1.2016 Interest expenses 4
3.1.2016 Taxes 16
4.1.2016 Revenue - Supermarkets 62
4.1.2016 Cogs - Supermarkets 48
4.1.2016 Revenue - Discounters 25
4.1.2016 Cogs - Discounters 20
4.1.2016 Revenue - Grocery 47
4.1.2016 Cogs - Grocery 11
4.1.2016 Revenue - Retail 56
4.1.2016 Cogs - Retail 30
4.1.2016 Operating expenses 80.73
4.1.2016 D&A 3
4.1.2016 Interest expenses 4
4.1.2016 Taxes 17
5.1.2016 Revenue - Supermarkets 59
5.1.2016 Cogs - Supermarkets 58
5.1.2016 Revenue - Discounters 32
5.1.2016 Cogs - Discounters 13
5.1.2016 Revenue - Grocery 41
5.1.2016 Cogs - Grocery 13
5.1.2016 Revenue - Retail 54
5.1.2016 Cogs - Retail 35
5.1.2016 Operating expenses 88.45
5.1.2016 D&A 4
5.1.2016 Interest expenses 5
5.1.2016 Taxes 16
6.1.2016 Revenue - Supermarkets 67
6.1.2016 Cogs - Supermarkets 56
6.1.2016 Revenue - Discounters 31
6.1.2016 Cogs - Discounters 18
6.1.2016 Revenue - Grocery 47
6.1.2016 Cogs - Grocery 17
6.1.2016 Revenue - Retail 66
6.1.2016 Cogs - Retail 30
6.1.2016 Operating expenses 102.92
6.1.2016 D&A 3
6.1.2016 Interest expenses 4
6.1.2016 Taxes 18
7.1.2016 Revenue - Supermarkets 70
7.1.2016 Cogs - Supermarkets 52
7.1.2016 Revenue - Discounters 37
7.1.2016 Cogs - Discounters 10
7.1.2016 Revenue - Grocery 35
7.1.2016 Cogs - Grocery 18
7.1.2016 Revenue - Retail 59
7.1.2016 Cogs - Retail 35
7.1.2016 Operating expenses 104.28
7.1.2016 D&A 3
7.1.2016 Interest expenses 5
7.1.2016 Taxes 17
8.1.2016 Revenue - Supermarkets 75
8.1.2016 Cogs - Supermarkets 47
8.1.2016 Revenue - Discounters 27
8.1.2016 Cogs - Discounters 19
8.1.2016 Revenue - Grocery 45
8.1.2016 Cogs - Grocery 11
8.1.2016 Revenue - Retail 59
8.1.2016 Cogs - Retail 30
8.1.2016 Operating expenses 78.25
8.1.2016 D&A 4
8.1.2016 Interest expenses 5
8.1.2016 Taxes 18
9.1.2016 Revenue - Supermarkets 65
9.1.2016 Cogs - Supermarkets 47
9.1.2016 Revenue - Discounters 38
9.1.2016 Cogs - Discounters 13
9.1.2016 Revenue - Grocery 39
9.1.2016 Cogs - Grocery 11
9.1.2016 Revenue - Retail 58
9.1.2016 Cogs - Retail 32
9.1.2016 Operating expenses 78.78
9.1.2016 D&A 3
9.1.2016 Interest expenses 4
9.1.2016 Taxes 17
10.1.2016 Revenue - Supermarkets 72
10.1.2016 Cogs - Supermarkets 51
10.1.2016 Revenue - Discounters 34
10.1.2016 Cogs - Discounters 16
10.1.2016 Revenue - Grocery 39
10.1.2016 Cogs - Grocery 10
10.1.2016 Revenue - Retail 64
10.1.2016 Cogs - Retail 35
10.1.2016 Operating expenses 83.46
10.1.2016 D&A 3
10.1.2016 Interest expenses 5
10.1.2016 Taxes 18
11.1.2016 Revenue - Supermarkets 64
11.1.2016 Cogs - Supermarkets 52
11.1.2016 Revenue - Discounters 37
11.1.2016 Cogs - Discounters 15
11.1.2016 Revenue - Grocery 50
11.1.2016 Cogs - Grocery 14
11.1.2016 Revenue - Retail 58
11.1.2016 Cogs - Retail 33
11.1.2016 Operating expenses 87.21
11.1.2016 D&A 3
11.1.2016 Interest expenses 5
11.1.2016 Taxes 18
12.1.2016 Revenue - Supermarkets 66
12.1.2016 Cogs - Supermarkets 56
12.1.2016 Revenue - Discounters 38
12.1.2016 Cogs - Discounters 13
12.1.2016 Revenue - Grocery 41
12.1.2016 Cogs - Grocery 18
12.1.2016 Revenue - Retail 65
12.1.2016 Cogs - Retail 30
12.1.2016 Operating expenses 91.56
12.1.2016 D&A 4
12.1.2016 Interest expenses 4
12.1.2016 Taxes 18
12.1.2014 Other revenue 524
12.1.2015 Other revenue 550
12.1.2016 Other revenue 628
$ in mln 31-Dec-14
Receivables - Discounters 44.6
Receivables - Other 33.1
Receivables - Grocery 31.7
Receivables - Retail 20.1
Receivables - Supermarkets 14.4
Trade Receivables 143.9

Inventory - Discounters 29.7

Inventory - Supermarkets 18.7
Inventory - Grocery 16.2
Inventory - Retail 11.1
Inventory - Other 9.4
Inventory 85.0

PP&E - Machinery 346.5

PP&E - Other 139.5
PP&E - IT 125.6
PP&E - Vehicles 20.9
PP&E 632.5

Cash - Bank Accounts 16.1

Cash - T-bills 6.2
Cash - Cash at hand 2.5
Cash 24.8

Other assets 45.9

Other assets 45.9

Assets 932.1

Trade Payables - Discounters 17.0

Trade Payables - Other 17.0
Trade Payables - Supermarkets 15.0
Trade Payables - Grocery 10.2
Trade Payables - Retail 8.8
Trade Payables 68.0

Provisions - Taxes 22.4

Provisions - Legal 6.8
Provisions - Other 3.3
Provisions 32.5

Financial Liabilities vs. Banks 615.8

Financial Liabilities 615.8

Other liabilities 48.3

Other liabilities 48.3

Retained Earnings 132.3

Minority interest 18.4
Share Capital 16.8
Equity 167.5

Liabilities & Equity 932.1

$ in mln Code I 31-Dec-15
Receivables - Discounters R 40.2
Receivables - Grocery R 34.1
Receivables - Other R 29.4
Receivables - Retail R 27.9
Receivables - Supermarkets R 23.2
Trade Receivables 154.8

Inventory - Discounters I 24.8

Inventory - Supermarkets I 20.2
Inventory - Grocery I 17.5
Inventory - Other I 17.5
Inventory - Retail I 12.0
Inventory I 92.0

PP&E - Machinery P 346.5

PP&E - Other P 139.5
PP&E - IT P 125.6
PP&E - Vehicles P 20.9
PP&E P 632.5

Cash - Bank Accounts C 13.3

Cash - T-bills C 5.5
Cash - Cash at hand C 3.1
Cash 21.8

Other assets O 46.9

Other assets 46.9

Assets 948.0

Trade Payables - Discounters T 20.0

Trade Payables - Retail T 15.8
Trade Payables - Other T 14.5
Trade Payables - Grocery T 10.3
Trade Payables - Supermarkets T 8.3
Trade Payables 68.9

Provisions - Taxes P 17.5

Provisions - Legal P 6.6
Provisions - Other P 4.6
Provisions 28.7

Financial Liabilities vs. Banks F 610.4

Financial Liabilities 610.4

Other liabilities O 43.3

Other liabilities 43.3

Retained Earnings E 161.5

Minority interest E 18.4
Share Capital E 16.8
Equity 196.7

Liabilities & Equity 948.0

$ in mln Code I Code II 31-Dec-16
Receivables - Discounters R A 44.0
Receivables - Grocery R A 40.6
Receivables - Other R A 32.2
Receivables - Retail R A 27.1
Receivables - Supermarkets R A 25.4
Trade Receivables 169.3

Inventory - Discounters I A 26.4

Inventory - Supermarkets I A 25.3
Inventory - Grocery I A 20.9
Inventory - Other I A 20.9
Inventory - Retail I A 16.5
Inventory I 110.0

PP&E - Machinery P A 350.5

PP&E - Other P A 146.7
PP&E - IT P A 133.7
PP&E - Vehicles P A 28.5
PP&E 659.5

Cash - Bank Accounts C A 125.4

Cash - T-bills C A 59.4
Cash - Cash at hand C A 35.2
Cash 220.0

Other assets O A 68.0

Other assets 68.0

Assets 1226.8

Trade Payables - Discounters T L 20.0

Trade Payables - Retail T L 15.8
Trade Payables - Other T L 14.5
Trade Payables - Grocery T L 10.3
Trade Payables - Supermarkets T L 8.3
Trade Payables 68.9

Provisions - Taxes P L 17.5

Provisions - Legal P L 6.6
Provisions - Other P L 4.6
Provisions 28.7

Financial Liabilities vs. Banks F L 605.0

Financial Liabilities 605.0

Other liabilities O L 38.9

Other liabilities 38.9

Retained Earnings E E 450.1

Minority interest E E 18.4
Share Capital E E 16.8
Equity 485.3

Liabilities & Equity 1226.8

Exercise -->
Date Year Financials Amount
Jan-14 2014 Revenue - Supermarkets 72
Jan-14 2014 Cogs - Supermarkets 47
Jan-14 2014 Revenue - Discounters 37
Jan-14 2014 Cogs - Discounters 20
Jan-14 2014 Revenue - Grocery 36
Jan-14 2014 Cogs - Grocery 17
Jan-14 2014 Revenue - Retail 57
Jan-14 2014 Cogs - Retail 32
Jan-14 2014 Operating expenses 95.4
Jan-14 2014 D&A 2
Jan-14 2014 Interest expenses 4
Jan-14 2014 Taxes 17
Feb-14 2014 Revenue - Supermarkets 75
Feb-14 2014 Cogs - Supermarkets 55
Feb-14 2014 Revenue - Discounters 26
Feb-14 2014 Cogs - Discounters 18
Feb-14 2014 Revenue - Grocery 42
Feb-14 2014 Cogs - Grocery 18
Feb-14 2014 Revenue - Retail 54
Feb-14 2014 Cogs - Retail 33
Feb-14 2014 Operating expenses 96.3
Feb-14 2014 D&A 2
Feb-14 2014 Interest expenses 5
Feb-14 2014 Taxes 17
Mar-14 2014 Revenue - Supermarkets 69
Mar-14 2014 Cogs - Supermarkets 58
Mar-14 2014 Revenue - Discounters 32
Mar-14 2014 Cogs - Discounters 12
Mar-14 2014 Revenue - Grocery 41
Mar-14 2014 Cogs - Grocery 11
Mar-14 2014 Revenue - Retail 64
Mar-14 2014 Cogs - Retail 35
Mar-14 2014 Operating expenses 96.6
Mar-14 2014 D&A 3
Mar-14 2014 Interest expenses 4
Mar-14 2014 Taxes 18
Apr-14 2014 Revenue - Supermarkets 68
Apr-14 2014 Cogs - Supermarkets 50
Apr-14 2014 Revenue - Discounters 29
Apr-14 2014 Cogs - Discounters 19
Apr-14 2014 Revenue - Grocery 38
Apr-14 2014 Cogs - Grocery 15
Apr-14 2014 Revenue - Retail 60
Apr-14 2014 Cogs - Retail 32
Apr-14 2014 Operating expenses 99.52
Apr-14 2014 D&A 2
Apr-14 2014 Interest expenses 4
Apr-14 2014 Taxes 17
May-14 2014 Revenue - Supermarkets 68
May-14 2014 Cogs - Supermarkets 54
May-14 2014 Revenue - Discounters 32
May-14 2014 Cogs - Discounters 19
May-14 2014 Revenue - Grocery 50
May-14 2014 Cogs - Grocery 14
May-14 2014 Revenue - Retail 64
May-14 2014 Cogs - Retail 30
May-14 2014 Operating expenses 105.92
May-14 2014 D&A 3
May-14 2014 Interest expenses 4
May-14 2014 Taxes 19
Jun-14 2014 Revenue - Supermarkets 56
Jun-14 2014 Cogs - Supermarkets 49
Jun-14 2014 Revenue - Discounters 31
Jun-14 2014 Cogs - Discounters 14
Jun-14 2014 Revenue - Grocery 36
Jun-14 2014 Cogs - Grocery 15
Jun-14 2014 Revenue - Retail 57
Jun-14 2014 Cogs - Retail 33
Jun-14 2014 Operating expenses 93.12
Jun-14 2014 D&A 3
Jun-14 2014 Interest expenses 4
Jun-14 2014 Taxes 16
Jul-14 2014 Revenue - Supermarkets 66
Jul-14 2014 Cogs - Supermarkets 55
Jul-14 2014 Revenue - Discounters 38
Jul-14 2014 Cogs - Discounters 17
Jul-14 2014 Revenue - Grocery 43
Jul-14 2014 Cogs - Grocery 17
Jul-14 2014 Revenue - Retail 68
Jul-14 2014 Cogs - Retail 33
Jul-14 2014 Operating expenses 114.58
Jul-14 2014 D&A 3
Jul-14 2014 Interest expenses 4
Jul-14 2014 Taxes 19
Aug-14 2014 Revenue - Supermarkets 57
Aug-14 2014 Cogs - Supermarkets 52
Aug-14 2014 Revenue - Discounters 35
Aug-14 2014 Cogs - Discounters 19
Aug-14 2014 Revenue - Grocery 38
Aug-14 2014 Cogs - Grocery 16
Aug-14 2014 Revenue - Retail 57
Aug-14 2014 Cogs - Retail 33
Aug-14 2014 Operating expenses 104.38
Aug-14 2014 D&A 3
Aug-14 2014 Interest expenses 5
Aug-14 2014 Taxes 16
Sep-14 2014 Revenue - Supermarkets 60
Sep-14 2014 Cogs - Supermarkets 57
Sep-14 2014 Revenue - Discounters 28
Sep-14 2014 Cogs - Discounters 11
Sep-14 2014 Revenue - Grocery 44
Sep-14 2014 Cogs - Grocery 12
Sep-14 2014 Revenue - Retail 67
Sep-14 2014 Cogs - Retail 31
Sep-14 2014 Operating expenses 108.5
Sep-14 2014 D&A 2
Sep-14 2014 Interest expenses 4
Sep-14 2014 Taxes 17
Oct-14 2014 Revenue - Supermarkets 59
Oct-14 2014 Cogs - Supermarkets 57
Oct-14 2014 Revenue - Discounters 40
Oct-14 2014 Cogs - Discounters 11
Oct-14 2014 Revenue - Grocery 35
Oct-14 2014 Cogs - Grocery 15
Oct-14 2014 Revenue - Retail 61
Oct-14 2014 Cogs - Retail 35
Oct-14 2014 Operating expenses 97.03
Oct-14 2014 D&A 3
Oct-14 2014 Interest expenses 4
Oct-14 2014 Taxes 17
Nov-14 2014 Revenue - Supermarkets 69
Nov-14 2014 Cogs - Supermarkets 45
Nov-14 2014 Revenue - Discounters 25
Nov-14 2014 Cogs - Discounters 17
Nov-14 2014 Revenue - Grocery 45
Nov-14 2014 Cogs - Grocery 10
Nov-14 2014 Revenue - Retail 63
Nov-14 2014 Cogs - Retail 31
Nov-14 2014 Operating expenses 97.6
Nov-14 2014 D&A 2
Nov-14 2014 Interest expenses 4
Nov-14 2014 Taxes 18
Dec-14 2014 Revenue - Supermarkets 74
Dec-14 2014 Cogs - Supermarkets 55
Dec-14 2014 Revenue - Discounters 31
Dec-14 2014 Cogs - Discounters 19
Dec-14 2014 Revenue - Grocery 42
Dec-14 2014 Cogs - Grocery 19
Dec-14 2014 Revenue - Retail 59
Dec-14 2014 Cogs - Retail 34
Dec-14 2014 Operating expenses 103.23
Dec-14 2014 D&A 3
Dec-14 2014 Interest expenses 4
Dec-14 2014 Taxes 18
Jan-15 2015 Revenue - Supermarkets 56
Jan-15 2015 Cogs - Supermarkets 49
Jan-15 2015 Revenue - Discounters 38
Jan-15 2015 Cogs - Discounters 13
Jan-15 2015 Revenue - Grocery 49
Jan-15 2015 Cogs - Grocery 13
Jan-15 2015 Revenue - Retail 67
Jan-15 2015 Cogs - Retail 30
Jan-15 2015 Operating expenses 107.1
Jan-15 2015 D&A 4
Jan-15 2015 Interest expenses 5
Jan-15 2015 Taxes 18
Feb-15 2015 Revenue - Supermarkets 73
Feb-15 2015 Cogs - Supermarkets 60
Feb-15 2015 Revenue - Discounters 40
Feb-15 2015 Cogs - Discounters 15
Feb-15 2015 Revenue - Grocery 41
Feb-15 2015 Cogs - Grocery 12
Feb-15 2015 Revenue - Retail 59
Feb-15 2015 Cogs - Retail 35
Feb-15 2015 Operating expenses 107.2
Feb-15 2015 D&A 3
Feb-15 2015 Interest expenses 6
Feb-15 2015 Taxes 18
Mar-15 2015 Revenue - Supermarkets 55
Mar-15 2015 Cogs - Supermarkets 49
Mar-15 2015 Revenue - Discounters 37
Mar-15 2015 Cogs - Discounters 20
Mar-15 2015 Revenue - Grocery 46
Mar-15 2015 Cogs - Grocery 18
Mar-15 2015 Revenue - Retail 56
Mar-15 2015 Cogs - Retail 35
Mar-15 2015 Operating expenses 104.28
Mar-15 2015 D&A 4
Mar-15 2015 Interest expenses 5
Mar-15 2015 Taxes 17
Apr-15 2015 Revenue - Supermarkets 56
Apr-15 2015 Cogs - Supermarkets 47
Apr-15 2015 Revenue - Discounters 38
Apr-15 2015 Cogs - Discounters 13
Apr-15 2015 Revenue - Grocery 41
Apr-15 2015 Cogs - Grocery 18
Apr-15 2015 Revenue - Retail 57
Apr-15 2015 Cogs - Retail 32
Apr-15 2015 Operating expenses 105.7
Apr-15 2015 D&A 3
Apr-15 2015 Interest expenses 5
Apr-15 2015 Taxes 17
May-15 2015 Revenue - Supermarkets 62
May-15 2015 Cogs - Supermarkets 46
May-15 2015 Revenue - Discounters 37
May-15 2015 Cogs - Discounters 18
May-15 2015 Revenue - Grocery 35
May-15 2015 Cogs - Grocery 17
May-15 2015 Revenue - Retail 57
May-15 2015 Cogs - Retail 32
May-15 2015 Operating expenses 109.44
May-15 2015 D&A 3
May-15 2015 Interest expenses 6
May-15 2015 Taxes 16
Jun-15 2015 Revenue - Supermarkets 70
Jun-15 2015 Cogs - Supermarkets 56
Jun-15 2015 Revenue - Discounters 33
Jun-15 2015 Cogs - Discounters 16
Jun-15 2015 Revenue - Grocery 49
Jun-15 2015 Cogs - Grocery 17
Jun-15 2015 Revenue - Retail 64
Jun-15 2015 Cogs - Retail 33
Jun-15 2015 Operating expenses 104.78
Jun-15 2015 D&A 4
Jun-15 2015 Interest expenses 5
Jun-15 2015 Taxes 19
Jul-15 2015 Revenue - Supermarkets 68
Jul-15 2015 Cogs - Supermarkets 52
Jul-15 2015 Revenue - Discounters 33
Jul-15 2015 Cogs - Discounters 16
Jul-15 2015 Revenue - Grocery 40
Jul-15 2015 Cogs - Grocery 15
Jul-15 2015 Revenue - Retail 55
Jul-15 2015 Cogs - Retail 31
Jul-15 2015 Operating expenses 99.2
Jul-15 2015 D&A 4
Jul-15 2015 Interest expenses 5
Jul-15 2015 Taxes 17
Aug-15 2015 Revenue - Supermarkets 69
Aug-15 2015 Cogs - Supermarkets 48
Aug-15 2015 Revenue - Discounters 39
Aug-15 2015 Cogs - Discounters 20
Aug-15 2015 Revenue - Grocery 50
Aug-15 2015 Cogs - Grocery 15
Aug-15 2015 Revenue - Retail 64
Aug-15 2015 Cogs - Retail 32
Aug-15 2015 Operating expenses 104.47
Aug-15 2015 D&A 4
Aug-15 2015 Interest expenses 6
Aug-15 2015 Taxes 19
Sep-15 2015 Revenue - Supermarkets 57
Sep-15 2015 Cogs - Supermarkets 53
Sep-15 2015 Revenue - Discounters 28
Sep-15 2015 Cogs - Discounters 17
Sep-15 2015 Revenue - Grocery 42
Sep-15 2015 Cogs - Grocery 14
Sep-15 2015 Revenue - Retail 57
Sep-15 2015 Cogs - Retail 32
Sep-15 2015 Operating expenses 96
Sep-15 2015 D&A 4
Sep-15 2015 Interest expenses 6
Sep-15 2015 Taxes 16
Oct-15 2015 Revenue - Supermarkets 72
Oct-15 2015 Cogs - Supermarkets 58
Oct-15 2015 Revenue - Discounters 39
Oct-15 2015 Cogs - Discounters 13
Oct-15 2015 Revenue - Grocery 39
Oct-15 2015 Cogs - Grocery 14
Oct-15 2015 Revenue - Retail 56
Oct-15 2015 Cogs - Retail 32
Oct-15 2015 Operating expenses 106.59
Oct-15 2015 D&A 4
Oct-15 2015 Interest expenses 6
Oct-15 2015 Taxes 18
Nov-15 2015 Revenue - Supermarkets 64
Nov-15 2015 Cogs - Supermarkets 55
Nov-15 2015 Revenue - Discounters 28
Nov-15 2015 Cogs - Discounters 16
Nov-15 2015 Revenue - Grocery 40
Nov-15 2015 Cogs - Grocery 11
Nov-15 2015 Revenue - Retail 63
Nov-15 2015 Cogs - Retail 34
Nov-15 2015 Operating expenses 99.52
Nov-15 2015 D&A 4
Nov-15 2015 Interest expenses 6
Nov-15 2015 Taxes 17
Dec-15 2015 Revenue - Supermarkets 69
Dec-15 2015 Cogs - Supermarkets 48
Dec-15 2015 Revenue - Discounters 36
Dec-15 2015 Cogs - Discounters 19
Dec-15 2015 Revenue - Grocery 50
Dec-15 2015 Cogs - Grocery 13
Dec-15 2015 Revenue - Retail 60
Dec-15 2015 Cogs - Retail 31
Dec-15 2015 Operating expenses 101.06
Dec-15 2015 D&A 3
Dec-15 2015 Interest expenses 6
Dec-15 2015 Taxes 19
Jan-16 2016 Revenue - Supermarkets 57
Jan-16 2016 Cogs - Supermarkets 47
Jan-16 2016 Revenue - Discounters 35
Jan-16 2016 Cogs - Discounters 17
Jan-16 2016 Revenue - Grocery 41
Jan-16 2016 Cogs - Grocery 11
Jan-16 2016 Revenue - Retail 61
Jan-16 2016 Cogs - Retail 35
Jan-16 2016 Operating expenses 88.16
Jan-16 2016 D&A 3
Jan-16 2016 Interest expenses 4
Jan-16 2016 Taxes 17
Feb-16 2016 Revenue - Supermarkets 72
Feb-16 2016 Cogs - Supermarkets 57
Feb-16 2016 Revenue - Discounters 29
Feb-16 2016 Cogs - Discounters 16
Feb-16 2016 Revenue - Grocery 49
Feb-16 2016 Cogs - Grocery 19
Feb-16 2016 Revenue - Retail 57
Feb-16 2016 Cogs - Retail 35
Feb-16 2016 Operating expenses 96.86
Feb-16 2016 D&A 4
Feb-16 2016 Interest expenses 5
Feb-16 2016 Taxes 18
Mar-16 2016 Revenue - Supermarkets 61
Mar-16 2016 Cogs - Supermarkets 52
Mar-16 2016 Revenue - Discounters 27
Mar-16 2016 Cogs - Discounters 13
Mar-16 2016 Revenue - Grocery 38
Mar-16 2016 Cogs - Grocery 17
Mar-16 2016 Revenue - Retail 63
Mar-16 2016 Cogs - Retail 31
Mar-16 2016 Operating expenses 87.58
Mar-16 2016 D&A 4
Mar-16 2016 Interest expenses 4
Mar-16 2016 Taxes 16
Apr-16 2016 Revenue - Supermarkets 62
Apr-16 2016 Cogs - Supermarkets 48
Apr-16 2016 Revenue - Discounters 25
Apr-16 2016 Cogs - Discounters 20
Apr-16 2016 Revenue - Grocery 47
Apr-16 2016 Cogs - Grocery 11
Apr-16 2016 Revenue - Retail 56
Apr-16 2016 Cogs - Retail 30
Apr-16 2016 Operating expenses 80.73
Apr-16 2016 D&A 3
Apr-16 2016 Interest expenses 5
Apr-16 2016 Taxes 17
May-16 2016 Revenue - Supermarkets 59
May-16 2016 Cogs - Supermarkets 58
May-16 2016 Revenue - Discounters 32
May-16 2016 Cogs - Discounters 13
May-16 2016 Revenue - Grocery 41
May-16 2016 Cogs - Grocery 13
May-16 2016 Revenue - Retail 54
May-16 2016 Cogs - Retail 35
May-16 2016 Operating expenses 88.45
May-16 2016 D&A 4
May-16 2016 Interest expenses 5
May-16 2016 Taxes 16
Jun-16 2016 Revenue - Supermarkets 67
Jun-16 2016 Cogs - Supermarkets 56
Jun-16 2016 Revenue - Discounters 31
Jun-16 2016 Cogs - Discounters 18
Jun-16 2016 Revenue - Grocery 47
Jun-16 2016 Cogs - Grocery 17
Jun-16 2016 Revenue - Retail 66
Jun-16 2016 Cogs - Retail 30
Jun-16 2016 Operating expenses 102.92
Jun-16 2016 D&A 3
Jun-16 2016 Interest expenses 5
Jun-16 2016 Taxes 18
Jul-16 2016 Revenue - Supermarkets 70
Jul-16 2016 Cogs - Supermarkets 52
Jul-16 2016 Revenue - Discounters 37
Jul-16 2016 Cogs - Discounters 10
Jul-16 2016 Revenue - Grocery 35
Jul-16 2016 Cogs - Grocery 18
Jul-16 2016 Revenue - Retail 59
Jul-16 2016 Cogs - Retail 35
Jul-16 2016 Operating expenses 104.28
Jul-16 2016 D&A 3
Jul-16 2016 Interest expenses 4
Jul-16 2016 Taxes 17
Aug-16 2016 Revenue - Supermarkets 75
Aug-16 2016 Cogs - Supermarkets 47
Aug-16 2016 Revenue - Discounters 27
Aug-16 2016 Cogs - Discounters 19
Aug-16 2016 Revenue - Grocery 45
Aug-16 2016 Cogs - Grocery 11
Aug-16 2016 Revenue - Retail 59
Aug-16 2016 Cogs - Retail 30
Aug-16 2016 Operating expenses 78.25
Aug-16 2016 D&A 4
Aug-16 2016 Interest expenses 4
Aug-16 2016 Taxes 18
Sep-16 2016 Revenue - Supermarkets 65
Sep-16 2016 Cogs - Supermarkets 47
Sep-16 2016 Revenue - Discounters 38
Sep-16 2016 Cogs - Discounters 13
Sep-16 2016 Revenue - Grocery 39
Sep-16 2016 Cogs - Grocery 11
Sep-16 2016 Revenue - Retail 58
Sep-16 2016 Cogs - Retail 32
Sep-16 2016 Operating expenses 78.78
Sep-16 2016 D&A 3
Sep-16 2016 Interest expenses 5
Sep-16 2016 Taxes 17
Oct-16 2016 Revenue - Supermarkets 72
Oct-16 2016 Cogs - Supermarkets 51
Oct-16 2016 Revenue - Discounters 34
Oct-16 2016 Cogs - Discounters 16
Oct-16 2016 Revenue - Grocery 39
Oct-16 2016 Cogs - Grocery 10
Oct-16 2016 Revenue - Retail 64
Oct-16 2016 Cogs - Retail 35
Oct-16 2016 Operating expenses 83.46
Oct-16 2016 D&A 3
Oct-16 2016 Interest expenses 4
Oct-16 2016 Taxes 18
Nov-16 2016 Revenue - Supermarkets 64
Nov-16 2016 Cogs - Supermarkets 52
Nov-16 2016 Revenue - Discounters 37
Nov-16 2016 Cogs - Discounters 15
Nov-16 2016 Revenue - Grocery 50
Nov-16 2016 Cogs - Grocery 14
Nov-16 2016 Revenue - Retail 58
Nov-16 2016 Cogs - Retail 33
Nov-16 2016 Operating expenses 87.21
Nov-16 2016 D&A 3
Nov-16 2016 Interest expenses 5
Nov-16 2016 Taxes 18
Dec-16 2016 Revenue - Supermarkets 66
Dec-16 2016 Cogs - Supermarkets 56
Dec-16 2016 Revenue - Discounters 38
Dec-16 2016 Cogs - Discounters 13
Dec-16 2016 Revenue - Grocery 41
Dec-16 2016 Cogs - Grocery 18
Dec-16 2016 Revenue - Retail 65
Dec-16 2016 Cogs - Retail 30
Dec-16 2016 Operating expenses 91.56
Dec-16 2016 D&A 4
Dec-16 2016 Interest expenses 5
Dec-16 2016 Taxes 18
Dec-14 2014 Other revenue 524
Dec-15 2015 Other revenue 550
Dec-16 2016 Other revenue 628
Mapping
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Revenue
Cogs
Operating expenses
D&A
Interest expenses
Taxes
Revenue
Revenue
Revenue
 P&L

1 Scenario Base Case

Forecast
$ in mln 2014 2015 2016 2017 2018 2019
Revenue 2,922 2,984 3,040 3,101 3,163 3,226
Cogs (1,401) (1,383) (1,367) (1,426) (1,455) (1,484)
Gross Profit 1,521 1,601 1,673 1,674 1,708 1,742
Operating expenses (1,212) (1,245) (1,068) (1,223) (1,248) (1,273)
EBITDA 309 356 605 451 460 469
D&A (31) (44) (41) (44) (45) (46)
EBIT 278 312 564 407 415 423
Interest expenses (50) (67) (55) (54) (51) (47)
EBT 228 245 509 352 364 376
Taxes (208) (210) (209) (123) (127) (132)
Net Income 20 35 300 229 237 245

Revenue growth %
Selected Case 2.00% 2.00% 2.00%
Best Case 3.00% 3.00% 3.00%
Base Case 2.00% 2.00% 2.00%
Worst Case 1.00% 1.00% 1.00%

Cogs as a % of Revenues
Selected Case -48% -46% -45% -46% -46% -46%
Best Case -48% -46% -45% -45% -45% -45%
Base Case -48% -46% -45% -46% -46% -46%
Worst Case -48% -46% -45% -47% -47% -47%

Opex as a % of Revenues
Selected Case -41% -42% -35% -39% -39% -39%
Best Case -41% -42% -35% -35% -35% -35%
Base Case -41% -42% -35% -39% -39% -39%
Worst Case -41% -42% -35% -41% -41% -41%

Taxes 35% 35% 35%

Forecast
2020 2021
3,291 3,356
(1,514) (1,544)
1,777 1,812
(1,298) (1,324)
479 488
(47) (47)
432 441
(43) (38)
389 403
(136) (141)
253 262

2.00% 2.00%
3.00% 3.00%
2.00% 2.00%
1.00% 1.00%

-46% -46%
-45% -45%
-46% -46%
-47% -47%

-39% -39%
-35% -35%
-39% -39%
-41% -41%

35% 35%
Balance Sheet

Forecast
$ in mln 31-Dec-14 31-Dec-15 31-Dec-16 31-Dec-17 31-Dec-18
Trade Receivables 143.9 154.8 169.3 162.1 165.3
Inventory 85.0 92.0 110.0 98.7 100.7
PP&E 632.5 632.5 659.5 673.6 684.3
Cash 24.8 21.8 220.0 388.4 519.5
Other assets 45.9 46.9 68.0 55.6 56.7
Assets 932.1 948.0 1,226.8 1,378.4 1,526.6

Trade Payables 68.0 68.9 68.9 70.7 72.1

Provisions 32.5 28.7 28.7 28.7 28.7
Financial Liabilities 615.8 610.4 605.0 565.2 521.8
Other liabilities 48.3 43.3 38.9 45.3 46.2
Equity 167.5 196.7 485.3 668.5 857.8
Liabilities & Equity 932.1 948.0 1,226.8 1,378.4 1,526.6

DSO 17.7 18.7 20.0 18.8 18.8

DIO 21.8 23.9 29.0 24.9 24.9
DPO 17.5 17.9 18.1 17.9 17.9
Other assets % 1.6% 1.6% 2.2% 2% 2%
Other liabilities % 1.7% 1.5% 1.3% 1% 1%

Check - - - - -
Forecast
31-Dec-19 31-Dec-20 31-Dec-21
168.6 172.0 175.4
102.7 104.8 106.9
694.3 703.7 712.4
653.8 791.2 931.5
57.8 59.0 60.2
1,677.4 1,830.7 1,986.4

73.6 75.1 76.6

28.7 28.7 28.7
474.5 422.9 366.7
47.1 48.1 49.0
1,053.5 1,255.9 1,465.5
1,677.4 1,830.7 1,986.4

18.8 18.8 18.8

24.9 24.9 24.9
17.9 17.9 17.9
2% 2% 2%
1% 1% 1%

- - -
Fixed Assets Rollforward

Forecast
$ in mln 31-Dec-14 31-Dec-15 31-Dec-16 31-Dec-17 31-Dec-18 31-Dec-19
Beginning PP&E 632.5 632.5 659.5 673.6 684.3
D&A (44.0) (41.0) (44.3) -45.3 -46.0
Capex 44.0 68.0 58.4 56.0 56.0
Ending PP&E 632.5 632.5 659.5 673.6 684.3 694.3

D&A as a % of Beginning PP&E -7.0% -6.5% -6.7% -6.7% -6.7%

Capex as a % of Beginning PP&E 7.0% 10.8% 8.9% 8.9% 8.9%
Forecast
31-Dec-20 31-Dec-21
694.3 703.7
-46.7 -47.3
56.0 56.0
703.7 712.4

-6.7% -6.7%
8.9% 8.9%
Financial Liabilities

Forecast
$ in mln 31-Dec-14 31-Dec-15 31-Dec-16 31-Dec-17 31-Dec-18 31-Dec-19
Beginning Debt 615.8 610.4 605 565.2 521.8
New debt 0 0.0 - - -
Principal repayment 5.4 5.4 (39.8) (43.4) (47.3)
Ending Debt 615.8 610.4 605 565.2 521.8 474.5

Interest rate after 2017 9%

Repay debt in 10 years 10
Annual payment: (94.3)

Period 1 2 3 4 5 6
Payment (94.3) (94.3) (94.3) (94.3) (94.3) (94.3)
Interest (54.4) (50.9) (47.0) (42.7) (38.1) (33.0)
Principal repayment (39.8) (43.4) (47.3) (51.6) (56.2) (61.3)
Residual debt 565.2 521.8 474.5 422.9 366.7 305.4
Forecast
31-Dec-20 31-Dec-21
474.5 422.9
- -
(51.6) (56.2)
422.9 366.7

7 8 9 10
(94.3) (94.3) (94.3) (94.3)
(27.5) (21.5) (14.9) (7.8)
(66.8) (72.8) (79.3) (86.5)
238.6 165.8 86.5 -
Equity Schedule

Forecast
$ in mln 31-Dec-14 31-Dec-15 31-Dec-16 31-Dec-17 31-Dec-18 31-Dec-19
Beginning Equity 485.3 668.5 857.8
Increase of Capital - - -
Net Income/(Loss) 229.0 236.6 244.6
Dividends (45.8) (47.3) (48.9)
Ending Equity 485.3 668.5 857.8 1053.5

Dividends as a % of Net Income 20.0% 20.0% 20.0%

Forecast
31-Dec-20 31-Dec-21
1053.5 1255.9
- -
253.1 261.9
(50.6) (52.4)
1255.9 1465.5

20.0% 20.0%
Cash Flow

Forecast
$ in mln 2017 2018 2019 2020 2021
EBITDA 451 460 469 479 488
Interest expenses (54) (51) (47) (43) (38)
Taxes (123) (127) (132) (136) (141)
Change in Trade Receivables 7 (3) (3) (3) (3)
Change in Inventory 11 (2) (2) (2) (2)
Change in Trade Payables 2 1 1 1 2
Change in Other assets 12 (1) (1) (1) (1)
Change in Other liabilities 6 1 1 1 1
Capex (58) (56) (56) (56) (56)
Operating Cash Flow 254 222 231 240 249
Dividends (46) (47) (49) (51) (52)
Change in Financial Liabilities (40) (43) (47) (52) (56.2)
Change in Provisions - - - - -
Change in Equity - - - 0 (0)
Net Cash Flow 168 131 134 137 140
 31-Dec-14 31-Dec-15 31-Dec-16 31-Dec-17 31-Dec-18 31-Dec-19
Debt 615.8 610.4 605 565.1788 521.7738 474.4623
Equity 167.5 196.7 485.3 668.5062 857.7755 1053.486

Weight of Debt 78.62% 75.63% 55.49% 45.81% 37.82% 31.05%

Weight of Equity 21.38% 24.37% 44.51% 54.19% 62.18% 68.95%
Total Debt and Equity 783.3 807.1 1090.3 1233.685 1379.549 1527.948

Cost of Debt 9%
Cost of Equity

CAPM 40.0%
Market Return 30%
Risk Free Rate 20%
Beta 2

WACC

31-Dec-17 31-Dec-18 31-Dec-19 31-Dec-20 31-Dec-21 14-Jul-05

Cash Flows 168.427504171092 131.1166 134.2929 137.3712 140.3398 147.3568
WACC 21.68% 24.87% 27.58% 29.92% 31.99%
Terminal Value 460.5696
PV Rs138.55 Rs168.58 Rs210.51 Rs268.57 Rs348.93
Rs138.42
Rs84.09
Rs64.67
Rs48.21
Rs35.03

Firm Value Rs508.97

Number of Shares 10
Share Price Rs50.90
31-Dec-20 31-Dec-21
422.8927 366.6819
1255.941 1465.462

25.19% 20.01%
74.81% 79.99%
1678.834 1832.144

WACC= Weight of Debt x Cost of Debt (1-t) +Weight of Equity x Cost of Equity
ght of Equity x Cost of Equity