2024-11-13  8:03:14 AM Chg. +0.160 Volume Bid9:30:05 AM Ask9:30:05 AM Market Capitalization Dividend Y. P/E Ratio
97.480EUR +0.16% -
Turnover: -
97.600Bid Size: 200 98.180Ask Size: 200 16.19 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
  329.4000   387.5000   1,224.5000   1,170   950
Intangible Assets
  453.6000   592.3000   1,909.7000   1,776.1000   1,608.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   7,761.1000
Inventories
  405.4000   449.9000   1,380.3000   1,243.3000   1,130.4000
Accounts Receivable
  -   -   -   -   1,205.9000
Cash and Cash Equivalents
  46.1000   50.1000   261.3000   265.1000   110.4000
Current Assets
  1,069.3000   1,237.8000   3,260.4000   3,232.1000   2,894.1000
Total Assets
  3,973.5000   4,586.3000   11,795.3000   11,743.3000   10,655.2000

 

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
  262.4000   294.9000   569.6000   596.6000   583.1000
Long-term debt
  -   -   -   -   2,997.4000
Liabilities to Banks
  4.9000   3.7000   3.1000   2.5000   6.7000
Provisions
  183.9000   212.6000   488.1000   580.6000   528.3000
Liabilities
  1,768.5000   2,538.9000   5,312   5,525.6000   5,991.4000
Share Capital
  -   -   -   -   2
Total Equity
  2,205   2,047.4000   6,483.4000   6,217.7000   4,663.8000
Minority Interests
  111.9000   114.1000   0.0000   0.0000   -
Total liabilities equity
  3,973.5000   4,586.3000   11,795.3000   11,743.3000   10,655.2000

 

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
  3,030.8000   3,456.7000   4,416.1000   7,479.7000   7,039
Depreciation (total)
  -   -   -   -   -
Operating Result
  334.2000   168.5000   -43.1000   774   851.9000
Interest Income
  -36.1000   -58.9000   -67.6000   -69.1000   -68.6000
Income Before Taxes
  300.1000   111.6000   -184   726.4000   784.3000
Income Taxes
  97.2000   73.1000   -79.4000   183.8000   177.3000
Minority Interests Profit
  -4.5000   -4.3000   -2.6000   -5.8000   -
Net Income
  197.8000   34.2000   -107.2000   536.8000   214.9000

 

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
  2.0100   0.3500   -0.8400   2.6700   1.1300
Dividend per Share
  0.7600   0.8000   0.8800   0.9600   1.1000

 

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
  270.4000   320.2000   68   915.3000   1,008.4000
Cash Flow from Investing Activities
  -60.3000   -808.1000   375.6000   -211.2000   -128.3000
Cash Flow from Financing
  -190.5000   503.6000   -232.3000   -719.1000   -995.1000
Decrease / Increase in Cash
  12.7000   4   211.3000   3.8000   -145.6000
Employees
  14,300   15,300   29,700   28,600   28,400