6-K 1 v117636_6k.htm
 

 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549
 
FORM 6-K
 
Report of Foreign Private Issuer Pursuant to Rule 13a-16 or 15d-16
Under the Securities Exchange Act of 1934
 
For the month of June 2008
 
Commission File Number 001-33921
 
Cascal N.V.
(Translation of registrant’s name into English)
 
Biwater House, Station Approach, Dorking, Surrey, RH4 1TZ, United Kingdom
(Address of principal executive office)
 
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
 
Form 20-F  x  Form 40-F  o
 
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):
 
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
 
Yes o No x
 
If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b):  82-                    .
 
 
 


1


 
 
Press Release

On June 17, 2008, Cascal N.V. (“Cascal”) issued a press release announcing the company’s Fiscal 2008 Year End Results. A copy of this press release is furnished as Exhibit 105 hereto.
 

 
 
2

 
 
SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 

Cascal N.V.
 
 
 (Registrant)
 
 
 
 
    
 
By:
/s/ Stephane Richer
 
 
 
Name: Stephane Richer
Title: Chief Executive Officer
 
 
    
 
 
    
 
By:
/s/ Steve Hollinshead
 
 
 
Name: Steve Hollinshead
Title: Chief Financial Officer
 
 
    
 
 
Date:  June 17, 2008

 
 
3

 
 

EXHIBIT INDEX

Exhibit     Description of Exhibit

105 Press release - “Cascal N.V. Announces Fiscal 2008 Year End Results”
 
 
 
4

 
 
For Immediate Release
Investor Contacts:
KCSA Strategic Communications
Jeffrey Goldberger / Yemi Rose
+1 212.896.1249 / +1 212.896.1233
jgoldberger@kcsa.com / yrose@kcsa.com

 
Cascal N.V. Announces Fiscal 2008 Year End Results

 
·
Revenue increased to $160.6 million, EBITDA increased to $62.3 million, net profit increased to $11.6 million
 
·
Year-over-year revenue from continuing operations up 33% to $157.8 million
 
·
Year-over-year EBITDA from continuing operations up 17% to $61.8 million
 
·
Year-over-year net profit from continuing operations up 29% to $9.9 million

London, U.K., June 17, 2008 - Cascal N.V. (NYSE: HOO) (the “Company”), a leading provider of water and wastewater services in seven countries, today announced unaudited financial results for fiscal year ended March 31, 2008 and the fourth quarter ended March 31, 2008. Cascal N.V. results are presented in U.S. dollars.

Results for Fiscal Year Ended March 31, 2008

For the year ended March 31, 2008, revenue increased 32% to $160.6 million, EBITDA increased 17% to $62.3 million and net profit increased 45% to $11.6 million.

Revenue from continuing operations for the year increased 33% to $157.8 million, compared to $118.6 million for the same period last year. Of the $39.2 million increase, approximately $21.0 million was attributable to new projects. The remaining $18.2 million improvement was achieved mainly as a result of rate increases, the addition of new customers, higher volumes supplied and the effect of exchange rate movements within the Company’s historical portfolio.

Revenue in the UK increased by $19.1 million or 25%, compared to the same period last year, as a result of an $8.5 million contribution from the February 2007 acquisition of Pre-Heat, together with $4.2 million additional revenue from the regulated business, $1.7 million additional revenue from the existing non-regulated business and $4.7 million due to exchange rate movements.

Revenue in South Africa increased by $7.9 million or 57%, compared to the same period last year, as a result of a $5.9 million contribution from the May 2007 acquisition of Siza Water, together with $2.3 million additional revenue from the Nelspruit operation due to rate increases and continued growth in the customer base, offset by $0.3 million of exchange rate movements.





Revenue in China increased by $7.1 million due to the inclusion of only four and a half months of activity during the year ended March 2007, together with continuing growth in demand.

For the year ended March 31, 2008, EBITDA from continuing operations increased 17% to $61.8 million, compared to $52.7 million for the year ended March 31, 2007. Of the $9.1 million increase, approximately $5.0 million was attributable to new projects with the remaining $4.1 million coming from a $6.0 million higher contribution from the historical portfolio and exchange rate movements, offset by $1.9 million of additional corporate overhead. Please read "Use of Non-GAAP Financial Measures" for a description of EBITDA and a reconciliation of net income to EBITDA.

Commenting on the Company's fiscal year-end results, Stephane Richer, Cascal Chief Executive Officer, stated, “According to plan, we have delivered strong organic growth and implemented a very successful acquisition strategy. Our approach is to position Cascal to continue to benefit from positive population growth trends, which in turn allows us to provide the necessary services to facilitate access to an increasingly scarce resource. Our business model is resilient to potential global economic slowdowns, and we remain optimistic about our ability to continue to drive additional organic and acquisition-based growth.”

Overall, net financial income and expense from continuing operations decreased by $0.9 million for the year ended March 31, 2008, compared to the same period last year. This result was comprised of $3.6 million of higher interest expense due mainly to increased British Pound LIBOR rates and U.K. retail price inflation (which affects the Company’s regulated business in the U.K.), offset by a $4.5 million improvement in exchange rate results due mainly to the strengthening of the U.S. Dollar relative to the British Pound toward the end of fiscal year 2008.

The consolidated effective rate of tax incurred by continuing operations for the year ended March 31, 2008 was 46.4%, compared with 44.7% for the year ended March 31, 2007. The effective tax rates are significantly higher than the enacted tax rate in The Netherlands of 25.5% and are principally a consequence of tax losses incurred in The Netherlands that could not be utilized during the period due to insufficient taxable income arising in that country.

For the year ended March 31, 2008, net profit was $11.6 million, or $0.49 per share, compared to net profit of $8.0 million, or $0.37 per share for the same period in 2007. For the year, net profit from continuing operations was $9.9 million, or $0.42 per share, compared to $7.7 million, or $0.36 per share, during the same period last year.

As of March 31, 2008, the Company had cash and cash equivalents of $54.4 million.


Results for Fourth Quarter to March 31, 2008

For the three months ended March 31, 2008, revenue from continuing operations increased 19% to $39.8 million, compared to $33.5 million for the same period last year. Of the $6.3 million increase, approximately $2.5 million was attributable to new projects. In common with the full year-over-year movement, the remaining $3.8 million improvement was achieved through a combination of rate increases, the addition of new customers, higher volumes supplied and the effect of exchange rate movements within the Company’s historical portfolio.





EBITDA from continuing operations for the quarter ended March 31, 2008 decreased 6% to $14.2 million, compared to $15.1 million for the quarter ended March 31, 2007. The comparability of quarterly results has been significantly affected by one-time events such as $0.7 million of IPO completion bonuses, $0.3 million provided against receivables in Indonesia and $0.1 million adjustment to operating costs in Panama during the fourth quarter of fiscal year 2008, together with the effect of $0.3 million release of provision for the cost of raw water in Nelspruit and $0.2 million release of staff costs accruals during the fourth quarter of fiscal year 2007. Excluding the impact of these one-time events, the EBITDA for the quarter ended March 31, 2008 shows an increase of $0.7 million compared to the corresponding quarter of the previous year.


Guidance for Fiscal Year ending March 31, 2009

For the fiscal year ending March 31, 2009, the Company maintains its previously stated annual guidance of revenue between $179 million and $184 million and of EBITDA between $68 million and $71 million.


Recent Business Highlights

 
·
On June 16, 2008, Cascal announced that its China Water subsidiary had signed an agreement to acquire a 51 percent stake in an equity joint venture in Zhumadian City, Henan Province, China. The new joint venture company, Zhumadian China Water Company, which partners China Water with the Zhumadian Bangye Water Group, is expected to formally commence operations within the next few weeks, subject to regulatory approvals. Over the initial three years, Cascal expects the new joint venture company to achieve revenues rising from approximately $6 million to approximately $13 million and EBITDA margins improving from slightly below 50 percent to approximately 60 percent. Cascal will fund its 87 percent share of this acquisition from its corporate debt facility and the remainder will be funded by the minority shareholder of China Water.

 
·
On June 12, 2008, Cascal entered into an agreement with HSBC whereby its existing revolving credit facility was increased from $20 million to $60 million. There is also the option, acting in conjunction with HSBC and a third party bank, to increase the credit facility to $75 million.

 
·
On May 28, 2008, Cascal announced that its 50% joint venture, PT Adhya Tirta Batam, had committed an additional investment to construct a new water treatment plant in Duriangkang, located on Batam Island in Indonesia. The joint venture had received approval for an approximate 20% tariff increase, which is expected to significantly improve the joint venture's operating cash flow in fiscal year 2009. The new construction is the third stage in the development of an integrated potable water system and follows the completion of earlier modules built in 2001 and 2004. The new treatment plant will have a capacity of 11.5 million gallons per day, equivalent to a population of almost 200,000, and is expected to commence operations in April 2009.





 
·
On April 29, 2008, Cascal completed its acquisition of a 49 percent stake in Yancheng China Water Company. The new joint venture company, Yancheng China Water Company, which partners Cascal with the Municipality of Yancheng, formally commenced operations on May 1, 2008, and is contracted for a period of 30 years. Over the initial 3 years, Cascal expects the new joint venture company to achieve revenues rising from approximately $9.5 million to $11.7 million and EBITDA margins improving from approximately 35% to greater than 40%.


Conference Call

The Company will host a conference call at 9 a.m. ET on June 18, 2008. On the call, Stephane Richer, CEO of Cascal, and Steve Hollinshead, CFO, will discuss the Company’s results, and review operational highlights and other business developments. The Company invites you to participate on the call at the following telephone numbers: (888) 889-5602 (local), (973) 582-2737 (international), (0800) 032-3836 (UK Freephone). The access code for all callers is 50463866. The call will also be available via webcast at www.cascal.co.uk. Please allow extra time prior to the call to visit the site and to download any necessary software to listen to the Internet broadcast. An online archive of the webcast will be available on the Company’s website for 30 days following the call. A replay of the call will be available from June 18, 2008 at 12.00 p.m., ET, through July 18, 2008 at 11.59 p.m., ET. To access the replay, please call (800) 642-1687 (local) or (706) 645-9291 (international) and enter the following code: 50463866.


About Cascal N.V.

Cascal provides water and wastewater services to its customers in seven countries: the United Kingdom, South Africa, Indonesia, China, Chile, Panama and The Philippines. Cascal's customers are predominantly homes and businesses representing a total population of approximately 3.6 million.

Forward-looking statements

This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are not guarantees of future performance. There are important factors, many of which are outside of our control, that could cause actual results to differ materially from those expressed or implied by such forward-looking statements including: general economic business conditions, unfavorable weather conditions, housing and population growth trends, changes in energy prices and taxes, fluctuations with currency exchange rates, changes in regulations or regulatory treatment, changes in environmental compliance and water quality requirements, availability and the cost of capital, the success of growth initiatives, acquisitions and our ability to successfully integrate acquired companies and other factors discussed in our filings with the Securities and Exchange Commission, including under Risk Factors in our Prospectus for our initial public offering. We do not undertake and have no obligation to publicly update or revise any forward-looking statement.




 
Use of Non-GAAP Financial Measures
 
In evaluating its business, the Company uses EBITDA as a supplemental measure of its operating performance. The Company defines EBITDA as earnings before interest, taxes, depreciation and amortization. The term EBITDA is not defined under generally accepted accounting principles, or GAAP, and is not a measure of operating income, operating performance or liquidity presented in accordance with GAAP. EBITDA has limitations as an analytical tool, and when assessing the Company’s operating performance, investors should not consider EBITDA in isolation, or as a substitute for net income (loss) or other consolidated income statement data prepared in accordance with GAAP.
 


Tables follow




Consolidated Statements of Income

                          
   
Year ended March 31, 2008
 
Year ended March 31, 2007
     
Amounts, except shares
 
Continuing
 
Discontinued
     
Continuing
 
Discontinued
     
and per share amounts,
 
operations
 
operations
 
Total
 
operations
 
operations
 
Total
 
expressed in thousands of USD
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
     
Revenue
   
157,777
   
2,865
   
160,642
   
118,567
   
3,136
   
121,703
 
Operating Expenses
                                     
Raw and auxiliary materials and other external costs
   
31,629
   
689
   
32,318
   
20,089
   
701
   
20,790
 
Staff costs
   
33,214
   
673
   
33,887
   
22,938
   
660
   
23,598
 
Depreciation and amortization of intangible and tangible fixed assets and negative goodwill
   
22,740
   
46
   
22,786
   
17,932
   
48
   
17,980
 
Profit on disposal of intangible and tangible fixed assets
   
(749
)
 
-
   
(749
)
 
(989
)
 
-
   
(989
)
Other operating charges
   
30,391
   
1,000
   
31,391
   
22,052
   
1,258
   
23,310
 
Incremental offering-related costs
   
767
   
-
   
767
   
809
   
-
   
809
 
     
117,992
   
2,408
   
120,400
   
82,831
   
2,667
   
85,498
 
Operating Profit
   
39,785
   
457
   
40,242
   
35,736
   
469
   
36,205
 
                                       
Gain on disposal of subsidiary
   
-
   
1,691
   
1,691
   
-
   
-
   
-
 
Net Financial Income and Expense
                                     
Exchange rate results
   
(2,267
)
 
(114
)
 
(2,381
)
 
(6,778
)
 
(4
)
 
(6,782
)
Interest income
   
2,839
   
96
   
2,935
   
2,652
   
35
   
2,687
 
Interest expense
   
(20,165
)
 
(73
)
 
(20,238
)
 
(16,380
)
 
(17
)
 
(16,397
)
     
(19,593
)
 
(91
)
 
(19,684
)
 
(20,506
)
 
14
   
(20,492
)
Profit before Taxation
   
20,192
   
2,057
   
22,249
   
15,230
   
483
   
15,713
 
Taxation
   
(9,359
)
 
(357
)
 
(9,716
)
 
(6,806
)
 
(138
)
 
(6,944
)
Profit after taxation
   
10,833
   
1,700
   
12,533
   
8,424
   
345
   
8,769
 
Minority Interest
   
(945
)
 
-
   
(945
)
 
(753
)
 
-
   
(753
)
Net Profit
   
9,888
   
1,700
   
11,588
   
7,671
   
345
   
8,016
 
Earnings per share — Basic and Diluted
   
0.42
   
0.07
   
0.49
   
0.36
   
0.01
   
0.37
 
Weighted average number of shares — Basic and Diluted
   
23,329,982
   
23,329,982
   
23,329,982
   
21,849,343
   
21,849,343
   
21,849,343
 




Consolidated Statements of Income

                        
   
Three months ended March 31, 2008
 
Three months ended March 31, 2007
     
Amounts, except shares
 
Continuing
 
Discontinued
     
Continuing
 
Discontinued
     
and per share amounts,
 
operations
 
operations
 
Total
 
operations
 
operations
 
Total
 
expressed in thousands of USD
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
Revenue
   
39,797
   
697
   
40,494
   
33,458
   
947
   
34,405
 
Operating Expenses
                                     
Raw and auxiliary materials and other external costs
   
8,540
   
156
   
8,696
   
6,089
   
177
   
6,266
 
Staff costs
   
8,005
   
61
   
8,066
   
6,136
   
180
   
6,316
 
Depreciation and amortization of intangible and tangible fixed assets and negative goodwill
   
5,712
   
7
   
5,719
   
5,470
   
13
   
5,483
 
Profit on disposal of intangible and tangible fixed assets
   
(675
)
 
-
   
(675
)
 
(888
)
 
1
   
(887
)
Other operating charges
   
8,338
   
181
   
8,519
   
6,105
   
441
   
6,546
 
Incremental offering-related costs
   
692
   
-
   
692
   
-
   
-
   
-
 
     
30,612
   
405
   
31,017
   
22,912
   
812
   
23,724
 
Operating Profit
   
9,185
   
292
   
9,477
   
10,546
   
135
   
10,681
 
                                       
Gain on disposal of subsidiary
   
-
   
396
   
396
   
-
   
-
   
-
 
Net Financial Income and Expense
                                     
Exchange rate results
   
(356
)
 
(101
)
 
(457
)
 
576
   
-
   
576
 
Interest income
   
1,482
   
22
   
1,504
   
370
   
11
   
381
 
Interest expense
   
(4,804
)
 
(49
)
 
(4,853
)
 
(5,229
)
 
(4
)
 
(5,233
)
     
(3,678
)
 
(128
)
 
(3,806
)
 
(4,283
)
 
7
   
(4,276
)
Profit before Taxation
   
5,507
   
560
   
6,067
   
6,263
   
142
   
6,405
 
Taxation
   
(2,919
)
 
(276
)
 
(3,195
)
 
(1,557
)
 
(32
)
 
(1,589
)
Profit after taxation
   
2,588
   
284
   
2,872
   
4,706
   
110
   
4,816
 
Minority Interest
   
(264
)
 
-
   
(264
)
 
(589
)
 
-
   
(589
)
Net Profit
   
2,324
   
284
   
2,608
   
4,117
   
110
   
4,227
 
Earnings per share — Basic and Diluted
   
0.08
   
0.01
   
0.09
   
0.19
   
0.00
   
0.19
 
Weighted average number of shares — Basic and Diluted
   
27,854,156
   
27,854,156
   
27,854,156
   
21,849,343
   
21,849,343
   
21,849,343
 




Revenue by segment


                   
   
Three months ended March 31,
(Unaudited)
 
Year ended March 31,
(Unaudited)
 
Amounts expressed in thousands of USD 
  
2008
 
2007
 
2008
   
2007
 
United Kingdom
   
23,704
   
20,674
   
94,791
   
75,705
 
South Africa
   
5,485
   
3,596
   
21,673
   
13,766
 
Indonesia
   
2,889
   
2,911
   
11,356
   
11,062
 
China
   
2,313
   
1,805
   
10,023
   
2,924
 
Chile
   
2,301
   
1,763
   
7,593
   
6,393
 
Panama
   
2,183
   
2,159
   
8,780
   
6,165
 
The Philippines
   
756
   
638
   
2,861
   
2,359
 
Holding Companies
   
166
   
(88
)
 
700
    
193
 
Revenue from continuing operations
   
39,797
   
33,458
   
157,777
   
118,567
 
Discontinued operations - Mexico1 
   
697
   
947
    
2,865
     
3,136
 
Total reported revenue
   
40,494
   
34,405
    
160,642
     
121,703
 


1 On January 8, 2008, the Company agreed to an early termination of its operation and maintenance contract in Mexico. As a result of this agreement the operations of Mexico have been shown as discontinued in the three and twelve month periods ended March 31, 2008 and in the comparative periods ended March 31, 2007.
 



Use of Non-GAAP Financial Measures - EBITDA

EBITDA represents net profit before interest expense/(income) and exchange rate results, gain on disposal of subsidiary, taxation, depreciation and amortization of intangible and tangible fixed assets and negative goodwill, loss/(profit) on disposal of intangible and tangible fixed assets and minority interest. EBITDA is a non-GAAP measure and does not represent and should not be considered as an alternative to net profit or cash flow as determined under generally accepted accounting principles. We believe EBITDA facilitates operating performance comparisons from period to period. We believe EBITDA may facilitate company to company operating performance comparisons by backing out potential differences caused by variations in capital structures (affecting net interest expense), taxation and the age and book depreciation of facilities and equipment (affecting relative depreciation expense), which may vary for different companies for reasons unrelated to operating performance and other non-recurring one-time items. We further believe that EBITDA is frequently used by securities analysts, investors and other interested parties in their evaluation of companies, many of which present an EBITDA measure when reporting their results.

EBITDA has limitations as an analytical tool, and you should not consider it either in isolation or as a substitute for analyzing our results as reported under Dutch GAAP. Some of these limitations are:

 
·
EBITDA does not reflect historical cash expenditures or future requirements for capital expenditures or contractual commitments;
 
·
EBITDA does not reflect changes in, or cash requirements for, our working capital needs;
 
·
EBITDA does not reflect our interest expense, or the cash requirements necessary to service interest or principal payments on our debt;
 
·
EBITDA does not reflect our tax expense or the cash requirements to pay our taxes;
 
·
although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA does not reflect any cash requirements of those replacements; and
 
·
other companies in our industry may calculate EBITDA differently, limiting its usefulness as a comparative measure.

Because of these limitations, EBITDA should not be considered as the primary measure of our operating performance or as a measure of discretionary cash available to us to invest in the growth of our business.

The following is a reconciliation of net profit, the most directly comparable Dutch GAAP performance measure, to EBITDA.
 
 

 
Amounts expressed in thousands of USD
   
Year ended
March 31, 2008
   
Year ended
March 31, 2007
 
Net profit…………………………. ……...
 
$
11,588
 
$
8,016
 
Add:
             
Interest expense and exchange rate results …
   
19,684
   
20,492
 
Gain on disposal of subsidiary…………………
   
(1,691
)
 
-
 
Taxation ………………………………………
   
9,716
   
6,944
 
Depreciation and amortization of intangible and tangible fixed assets and negative goodwill …
   
22,786
   
17,980
 
(Profit) on disposal of intangible and tangible fixed assets ………………………..
   
(749
)
 
(989
)
Minority interest ……………………………..
   
945
   
753
 
EBITDA ………
 
$
62,279
 
$
53,196
 
Revenue ……………………………
   
160,642
    
121,703
 
EBITDA as a percentage of revenue ………….
   
38.8
%
 
43.7
%





The following is a reconciliation of net profit from continuing operations, the most directly comparable Dutch GAAP performance measure, to EBITDA from continuing operations.
 
 
 

Amounts expressed in thousands of USD
 
Year ended
March 31, 2008
 
Year ended
March 31, 2007
 
Net profit from continuing operations ……...
 
$
9,888
 
$
7,671
 
Add:
             
Interest expense and exchange rate results …
   
19,593
   
20,506
 
Taxation ………………………………………
   
9,359
   
6,806
 
Depreciation and amortization of intangible and tangible fixed assets and negative goodwill ………………………………………
   
22,740
   
17,932
 
(Profit) on disposal of intangible and tangible fixed assets ………………………..
   
(749
)
 
(989
)
Minority interest ……………………………..
   
945
   
753
 
EBITDA from continuing operations ………
 
$
61,776
 
$
52,679
 
Revenue from continuing operations
   
157,777
   
118,567
 
EBITDA as a percentage of revenue from continuing operations
   
39.2
%
 
44.4
%
 
 
 
Amounts expressed in thousands of USD
 
Three months ended March 31, 2008
 
Three months ended March 31, 2007
 
Net profit from continuing operations ……..
 
$
2,324
 
$
4,117
 
Add:
             
Interest expense and exchange rate results …
   
3,678
   
4,283
 
Taxation ………………………………………………
   
2,919
   
1,557
 
Depreciation and amortization of intangible and tangible fixed assets and negative goodwill ………
   
5,712
   
5,470
 
(Profit) on disposal of intangible and tangible fixed assets …………………………………………………
   
(675
)
 
(888
)
Minority interest ……………………………………...
   
264
   
589
 
EBITDA from continuing operations ……………….
 
$
14,222
 
$
15,128
 
Revenue from continuing operations ……………...
   
39,797
   
33,458
 
EBITDA as a percentage of revenue from continuing operations ……………………………….
   
35.7
%
 
45.2
%



Cascal
Consolidated Balance Sheets

 
     
 
 
 
 
Amounts expressed in thousands of USD
 
March 31,
2008
(Unaudited)
 
 
March 31,
2007
 
Assets
         
Fixed Assets
         
Intangible fixed assets
   
18,424
   
17,146
 
Tangible fixed assets
   
366,357
   
334,120
 
Financial fixed assets
   
27,350
   
26,381
 
     
412,131
    
377,647
 
Current Assets
             
Stocks and work in progress
   
2,083
   
2,063
 
Debtors
   
54,474
   
76,858
 
Cash at bank and in hand
   
54,380
    
28,321
 
     
110,937
   
107,242
 
Total Assets
   
523,068
    
484,889
 
Shareholders’ Equity & Liabilities
             
Shareholders’ equity
   
136,726
   
38,552
 
Minority shareholders’ interest
   
16,101
   
10,568
 
Group Equity
   
152,827
    
49,120
 
Negative goodwill
   
1,232
   
1,167
 
Provisions & deferred revenue
   
127,006
   
113,268
 
Long term liabilities
   
190,190
   
245,069
 
Current liabilities
   
51,813
   
76,265
 
Total Liabilities
   
370,241
   
435,769
 
Total Shareholders’ Equity and Liabilities
   
523,068
   
484,889