2024-11-08  10:18:19 AM Chg. -1.500 Volume Bid8:28:36 PM Ask8:28:36 PM Market Capitalization Dividend Y. P/E Ratio
114.450EUR -1.29% 30
Turnover: 3,433.500
114.150Bid Size: 270 114.500Ask Size: 270 13.82 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
  185.4000   176.1940   167.0290   145.4940   298.0660
Intangible Assets
  460.4000   490.2650   490.8110   420.2240   1,346.9400
Long-Term Investments
  -   1.5680   1.5860   -   -
Fixed Assets
  -   3,065.5240   3,133.1340   3,086.7520   4,891.5080
Inventories
  261   285.4570   288.0280   246.8470   351.6750
Accounts Receivable
  470   470.5630   439.0150   425.5880   552.3040
Cash and Cash Equivalents
  173.2000   174.8210   237.9320   359.2650   202.1340
Current Assets
  1,044.8000   1,068.5510   1,033.1610   1,189.9310   1,199.9550
Total Assets
  3,946.7000   4,134.0750   4,166.2950   4,276.6830   6,091.4630

 

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
  167.2000   173.9530   152.7260   168.0330   222.0930
Long-term debt
  -   1,051.8920   1,011.7620   1,045.2540   1,788.8030
Liabilities to Banks
  2.6000   1.1000   1.1000   1.2000   217.3000
Provisions
  -   -   -   -   -
Liabilities
  1,952.2000   2,091.9730   2,055.8540   2,123.1130   3,588.2750
Share Capital
  112.6000   112.4810   112.0340   109.6170   110.3610
Total Equity
  1,994.5000   2,042.1020   2,110.4410   2,153.5700   2,503.1880
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,946.7000   4,134.0750   4,166.2950   4,276.6830   6,091.4630

 

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
  2,166.2000   2,237.2190   2,262.3590   2,115.5170   2,256.9820
Depreciation (total)
  6.7000   116.7360   112.0070   99.9720   105
Operating Result
  217.4000   210.7420   286.1340   283.0660   304.8030
Interest Income
  -49.2000   -41.1390   -42.1190   -38.9980   -8.0850
Income Before Taxes
  153.3000   169.6030   244.0150   244.0680   296.7180
Income Taxes
  -14.6000   8.4370   31.3270   28.3620   139.8280
Minority Interests Profit
  -   -   -   -   -
Net Income
  167.2000   157.7780   212.4250   234.2990   292.6330

 

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
  1.4900   1.4000   1.8900   2.1400   2.6700
Dividend per Share
  0.2800   0.2800   0.2800   0.2800   0.2800

 

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
  158.6000   281.5970   287.0980   350.6150   288.4530
Cash Flow from Investing Activities
  -1.2000   -295.8970   -100.8560   -100.8430   -1,249.3720
Cash Flow from Financing
  -154.2000   30.9310   -107.1390   -115.0110   782.2360
Decrease / Increase in Cash
  1.8000   1.5790   63.1110   121.3330   -157.1310
Employees
  7,600   7,700   8,000   8,000   11,000