11/6/2024  9:53:37 PM Chg. +26.850 Volume Bid9:59:59 PM Ask9:59:59 PM 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

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  676.2000   676.7970   677.9590   755.8270   781.9730
Intangible Assets
  84.5000   178.8750   280.8040   394.4480   369.7620
Long-Term Investments
  -   18.3010   9.6140   -   -
Fixed Assets
  -   1,278.2940   1,509.2630   2,054.9680   2,103.2970
Inventories
  89.4000   89.0430   93.7350   95.8330   114.9560
Accounts Receivable
  -   257.9910   270.0680   364.0500   430.0160
Cash and Cash Equivalents
  155.9000   160.0230   117.9470   117.6260   163.7940
Current Assets
  552.6000   606.8980   559.2340   656.8320   826.6250
Total Assets
  1,644.6000   1,885.1920   2,068.4970   2,711.8000   2,929.9220

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  31.8000   33.8150   36.6750   68.4850   77.8380
Long-term debt
  -   745.9580   845.9970   1,207.6960   1,114.1050
Liabilities to Banks
  -   -   -   -   -
Provisions
  56.7000   67.4000   137.7000   140.2000   179.3000
Liabilities
  980   1,212.9890   1,335.4300   1,872.6750   1,882.5150
Share Capital
  .8000   .8450   .8550   .8630   .8750
Total Equity
  664.7000   672.2030   733.0670   839.1250   1,047.4070
Minority Interests
  23.9000   3.7240   4.4890   2.3570   2.3270
Total liabilities equity
  1,644.6000   1,885.1920   2,068.4970   2,711.8000   2,929.9220

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  1,165.5000   1,297.6620   1,363.3020   1,681.4320   1,857.6010
Depreciation (total)
  17.8000   25.9570   24.2290   41.6990   41.3700
Operating Result
  151.4000   177.6700   206.4490   237.4190   287.4980
Interest Income
  -20.3000   -11.9500   -14.0290   -26.3950   -29.0870
Income Before Taxes
  138.3000   177.5950   195.4280   222.9210   296.9550
Income Taxes
  32.9000   47.6710   43.3910   66.8350   171.3690
Minority Interests Profit
  -1.3000   -1.5000   -1.7740   1.6010   2.0940
Net Income
  102.8000   127.3430   149.3130   154.7650   123.3550

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  2.1500   2.7200   3.2100   3.2900   2.6000
Dividend per Share
  0.0000   -   -   -   -

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  209   252.1320   288.2340   300.3750   318.0740
Cash Flow from Investing Activities
  -74   -297.9900   -320.2870   -686.3700   -72.5860
Cash Flow from Financing
  -84.2000   61.4140   4.5480   390.7260   -208.4760
Decrease / Increase in Cash
  46.2000   4.0960   -42.0760   -.3210   46.4370
Employees
  7,700   7,900   8,600   11,000   11,800