06/11/2024  21:53:37 Chg. +26.850 Volume Bid21:59:59 Ask21:59:59 Market Capitalization Dividend Y. P/E Ratio
198.000EUR +15.69% 77
Turnover: 14,920.200
199.000Bid Size: 69 199.950Ask Size: 69 10.12 bill.EUR - -

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  -   738   717   676.2000   676.7970
Intangible Assets
  -   93.4000   84.9000   84.5000   178.8750
Long-Term Investments
  -   -   -   -   18.3010
Fixed Assets
  -   -   -   -   1,278.2940
Inventories
  -   93   88.5000   89.4000   89.0430
Accounts Receivable
  -   -   -   -   257.9910
Cash and Cash Equivalents
  -   68.9000   109.7000   155.9000   160.0230
Current Assets
  -   425.8000   485.3000   552.6000   606.8980
Total Assets
  -   1,558.3000   1,586.3000   1,644.6000   1,885.1920

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  -   34.3000   31.2000   31.8000   33.8150
Long-term debt
  -   -   -   -   745.9580
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   54.4000   45.2000   56.7000   67.4000
Liabilities
  -   1,031   983.1000   980   1,212.9890
Share Capital
  -   .7850   .7960   .8000   .8450
Total Equity
  -   527.4000   603.2000   664.7000   672.2030
Minority Interests
  -   1.8000   2.4000   23.9000   3.7240
Total liabilities equity
  -   1,558.3000   1,586.3000   1,644.6000   1,885.1920

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  1,133.4000   1,142.6000   1,129.5000   1,165.5000   1,297.6620
Depreciation (total)
  24.4000   21.8000   18.1000   17.8000   25.9570
Operating Result
  -298.5000   174.3000   165.8000   151.4000   177.6700
Interest Income
  -34.1000   -41.2000   -32.7000   -20.3000   -11.9500
Income Before Taxes
  -334.1000   132.7000   129.7000   138.3000   177.5950
Income Taxes
  0.0000   17.1000   27.6000   32.9000   47.6710
Minority Interests Profit
  5.4000   -.4000   -.6000   -1.3000   -1.5000
Net Income
  -336.7000   109.6000   97.3000   102.8000   127.3430

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  -5.3800   2.1600   2.0300   2.1500   2.7200
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   -

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  168.2000   206.8000   208   209   252.1320
Cash Flow from Investing Activities
  3   -36.6000   -55   -74   -297.9900
Cash Flow from Financing
  -167.9000   -271.8000   -111.1000   -84.2000   61.4140
Decrease / Increase in Cash
  -3.4000   -110.3000   40.8000   46.2000   4.0960
Employees
  7,500   7,100   7,200   7,700   7,900