08/11/2024  07:57:05 Chg. -4.6500 Volume Bid22:00:01 Ask22:00:01 Market Capitalization Dividend Y. P/E Ratio
195.1000EUR -2.33% -
Turnover: -
200.4000Bid Size: 130 201.4000Ask Size: 130 10.28 bill.EUR - -

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  738   717   676.2000   676.7970   677.9590
Intangible Assets
  93.4000   84.9000   84.5000   178.8750   280.8040
Long-Term Investments
  -   -   -   18.3010   9.6140
Fixed Assets
  -   -   -   1,278.2940   1,509.2630
Inventories
  93   88.5000   89.4000   89.0430   93.7350
Accounts Receivable
  -   -   -   257.9910   270.0680
Cash and Cash Equivalents
  68.9000   109.7000   155.9000   160.0230   117.9470
Current Assets
  425.8000   485.3000   552.6000   606.8980   559.2340
Total Assets
  1,558.3000   1,586.3000   1,644.6000   1,885.1920   2,068.4970

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  34.3000   31.2000   31.8000   33.8150   36.6750
Long-term debt
  -   -   -   745.9580   845.9970
Liabilities to Banks
  -   -   -   -   -
Provisions
  54.4000   45.2000   56.7000   67.4000   137.7000
Liabilities
  1,031   983.1000   980   1,212.9890   1,335.4300
Share Capital
  .7850   .7960   .8000   .8450   .8550
Total Equity
  527.4000   603.2000   664.7000   672.2030   733.0670
Minority Interests
  1.8000   2.4000   23.9000   3.7240   4.4890
Total liabilities equity
  1,558.3000   1,586.3000   1,644.6000   1,885.1920   2,068.4970

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  1,142.6000   1,129.5000   1,165.5000   1,297.6620   1,363.3020
Depreciation (total)
  21.8000   18.1000   17.8000   25.9570   24.2290
Operating Result
  174.3000   165.8000   151.4000   177.6700   206.4490
Interest Income
  -41.2000   -32.7000   -20.3000   -11.9500   -14.0290
Income Before Taxes
  132.7000   129.7000   138.3000   177.5950   195.4280
Income Taxes
  17.1000   27.6000   32.9000   47.6710   43.3910
Minority Interests Profit
  -.4000   -.6000   -1.3000   -1.5000   -1.7740
Net Income
  109.6000   97.3000   102.8000   127.3430   149.3130

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  2.1600   2.0300   2.1500   2.7200   3.2100
Dividend per Share
  0.0000   0.0000   0.0000   -   -

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  206.8000   208   209   252.1320   288.2340
Cash Flow from Investing Activities
  -36.6000   -55   -74   -297.9900   -320.2870
Cash Flow from Financing
  -271.8000   -111.1000   -84.2000   61.4140   4.5480
Decrease / Increase in Cash
  -110.3000   40.8000   46.2000   4.0960   -42.0760
Employees
  7,100   7,200   7,700   7,900   8,600