2024-11-16  1:04:01 PM Chg. 0.000 Volume Bid1:04:01 PM Ask1:04:01 PM Market Capitalization Dividend Y. P/E Ratio
0.069EUR 0.00% -
Turnover: -
0.069Bid Size: - 0.086Ask Size: - 34.09 mill.EUR 0.00% -

Assets

2009
IFRS
in mill. EUR
2010
IFRS
in mill. EUR
2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
Property and Equipment
  612.5000   758.8000   1,716.7000   1,730.2000   1,771.5000
Intangible Assets
  7.3000   18.7000   166.4000   133.4000   10.3000
Long-Term Investments
  86.2000   331.7000   370.6000   329.2000   280.8000
Fixed Assets
  -   -   -   -   -
Inventories
  480.5000   556.6000   569.9000   747.1000   515.6000
Accounts Receivable
  155.8000   195.2000   297.8000   204.8000   161.5000
Cash and Cash Equivalents
  84   160.6000   177.4000   188.1000   292.3000
Current Assets
  772.3000   980.3000   1,156.2000   1,227.9000   1,033.4000
Total Assets
  1,517.4000   2,103   3,466.1000   3,502   3,219.8000

 

Liabilities

2009
IFRS
in mill. EUR
2010
IFRS
in mill. EUR
2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
Accounts Payable
  248.6000   314   416.4000   591.1000   435.6000
Long-term debt
  110   443.4000   864.4000   867.2000   839.2000
Liabilities to Banks
  122   456.8000   895.7000   868.5000   961.1000
Provisions
  205.9000   212.2000   434.6000   377.3000   399.9000
Liabilities
  737.8000   1,270.7000   2,147.4000   2,340.8000   2,350.2000
Share Capital
  1,255.4000   1,255.4000   1,704.1000   1,676.9000   1,649.7000
Total Equity
  779.6000   832.3000   1,318.7000   1,161.2000   869.6000
Minority Interests
  6.2000   4.2000   4.3000   0.0000   0.0000
Total liabilities equity
  1,517.4000   2,103   3,466.1000   3,502   3,219.8000

 

Income Statement

2009
IFRS
in mill. EUR
2010
IFRS
in mill. EUR
2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
Revenues
  1,663.9000   2,696.1000   3,347.6000   3,069.8000   2,823.5000
Depreciation (total)
  50.2000   81.7000   145.2000   218.4000   220.1000
Operating Result
  16.5000   98.2000   98.4000   -44.2000   -85.9000
Interest Income
  -9.8000   -36.8000   -61.1000   -90   -98.6000
Income Before Taxes
  13.7000   88.8000   44.2000   -109.7000   -184.3000
Income Taxes
  3.3000   16.6000   8.1000   -14.4000   11.1000
Minority Interests Profit
  -.4000   0.0000   -.1000   2.9000   0.0000
Net Income
  10   72.2000   36   -92.4000   -195.4000

 

Per Share

2009
IFRS
in EUR
2010
IFRS
in EUR
2011
IFRS
in EUR
2012
IFRS
in EUR
2013
IFRS
in EUR
Earnings per Share
  1.0000   6.2000   2.4000   -5.7000   -12.7000
Dividend per Share
  1.0000   1.5000   1.6000   1.6000   0.0000

 

Cash Flow

2009
IFRS
in mill. EUR
2010
IFRS
in mill. EUR
2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
Cash Flow from Operating Activities
  -19   210.5000   121.2000   361.4000   298.9000
Cash Flow from Investing Activities
  -155.3000   -426.8000   -890.7000   -214   -191.1000
Cash Flow from Financing
  -37   291.4000   775.2000   -133.4000   8.7000
Decrease / Increase in Cash
  -211.3000   75.1000   5.7000   14   116.5000
Employees
  3,346   4,450   7,042   6,970   6,599