08/11/2024  16:47:06 Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
22.0000USD - 500
Turnover: 11,000
-Bid Size: - -Ask Size: - 727.27 mill.USD - -

Assets

2010
IFRS
in mill. EUR
2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
Property and Equipment
  200.2000   196.8000   208.8000   218.4000   251
Intangible Assets
  128   150.4000   165.4000   173.7000   209.1000
Long-Term Investments
  .4000   .4000   .4000   .4000   .4000
Fixed Assets
  380.9000   391.8000   422   429.2000   676.4000
Inventories
  159.8000   198.6000   202.5000   215.4000   239.2000
Accounts Receivable
  110.5000   120.9000   141.2000   163.8000   163.3000
Cash and Cash Equivalents
  15.9000   15.1000   24.5000   16   20.8000
Current Assets
  296.5000   348   391.6000   420.3000   453.8000
Total Assets
  677.4000   739.8000   813.6000   849.5000   1,130.1000

 

Liabilities

2010
IFRS
in mill. EUR
2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
Accounts Payable
  -   -   -   -   -
Long-term debt
  123.6000   86.3000   204.8000   184.7000   327.3000
Liabilities to Banks
  179.5000   189.1000   249.3000   235.9000   412.4000
Provisions
  71.9000   70.2000   58.6000   63.9000   73.7000
Liabilities
  360   393.2000   455.2000   474.7000   685.6000
Share Capital
  35.7000   35.7000   35.7000   35.7000   37.6000
Total Equity
  317.4000   346.6000   358.4000   374.8000   444.5000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  677.4000   739.8000   813.6000   849.5000   1,130.1000

 

Income Statement

2010
IFRS
in mill. EUR
2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
Revenues
  651.8000   845.7000   935.2000   980.7000   1,063.4000
Depreciation (total)
  22.7000   28.8000   29.5000   -   -
Operating Result
  34.7000   67.9000   68.5000   74.1000   66.5000
Interest Income
  -   -10.7000   -14.9000   -9.4000   -11.7000
Income Before Taxes
  29.8000   57   53.7000   61.1000   54.6000
Income Taxes
  2.6000   9.6000   8.3000   12.4000   10.5000
Minority Interests Profit
  -3.1000   -5.4000   -5   -4.7000   -5.7000
Net Income
  24.2000   42   40.4000   44   38.4000

 

Per Share

2010
IFRS
in EUR
2011
IFRS
in EUR
2012
IFRS
in EUR
2013
IFRS
in EUR
2014
IFRS
in EUR
Earnings per Share
  0.6800   1.1900   1.1400   1.2400   1.0500
Dividend per Share
  0.2200   0.3800   0.3800   0.4100   0.3400

 

Cash Flow

2010
IFRS
in mill. EUR
2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
Cash Flow from Operating Activities
  49.1000   37.7000   55.4000   62.5000   47.2000
Cash Flow from Investing Activities
  -54.1000   -34.6000   -70.6000   -39.7000   -220
Cash Flow from Financing
  -12.6000   -3.9000   24.5000   -30.4000   178.4000
Decrease / Increase in Cash
  -17.6000   -.8000   9.3000   -7.6000   5.6000
Employees
  4,671   5,600   6,175   6,573   8,030