2024-11-08  8:27:24 PM Chg. -0.35 Volume Bid8:27:24 PM Ask8:27:24 PM Market Capitalization Dividend Y. P/E Ratio
114.20EUR -0.31% -
Turnover: -
114.20Bid Size: - 114.60Ask Size: - 13.82 bill.EUR - -

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  210.5000   185.4000   176.1940   167.0290   145.4940
Intangible Assets
  529.9000   460.4000   490.2650   490.8110   420.2240
Long-Term Investments
  -   -   1.5680   1.5860   -
Fixed Assets
  -   -   3,065.5240   3,133.1340   3,086.7520
Inventories
  247.7000   261   285.4570   288.0280   246.8470
Accounts Receivable
  457   470   470.5630   439.0150   425.5880
Cash and Cash Equivalents
  171.4000   173.2000   174.8210   237.9320   359.2650
Current Assets
  971.8000   1,044.8000   1,068.5510   1,033.1610   1,189.9310
Total Assets
  3,901.8000   3,946.7000   4,134.0750   4,166.2950   4,276.6830

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  168.9000   167.2000   173.9530   152.7260   168.0330
Long-term debt
  -   -   1,051.8920   1,011.7620   1,045.2540
Liabilities to Banks
  1.8000   2.6000   1.1000   1.1000   1.2000
Provisions
  -   -   -   -   -
Liabilities
  1,962   1,952.2000   2,091.9730   2,055.8540   2,123.1130
Share Capital
  115   112.6000   112.4810   112.0340   109.6170
Total Equity
  1,939.8000   1,994.5000   2,042.1020   2,110.4410   2,153.5700
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,901.8000   3,946.7000   4,134.0750   4,166.2950   4,276.6830

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  2,115.2000   2,166.2000   2,237.2190   2,262.3590   2,115.5170
Depreciation (total)
  74.2000   6.7000   116.7360   112.0070   99.9720
Operating Result
  98.5000   217.4000   210.7420   286.1340   283.0660
Interest Income
  -48   -49.2000   -41.1390   -42.1190   -38.9980
Income Before Taxes
  50.6000   153.3000   169.6030   244.0150   244.0680
Income Taxes
  -17.9000   -14.6000   8.4370   31.3270   28.3620
Minority Interests Profit
  -   -   -   -   -
Net Income
  69.9000   167.2000   157.7780   212.4250   234.2990

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  0.6100   1.4900   1.4000   1.8900   2.1400
Dividend per Share
  0.2800   0.2800   0.2800   0.2800   0.2800

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  152.2000   158.6000   281.5970   287.0980   350.6150
Cash Flow from Investing Activities
  -80.3000   -1.2000   -295.8970   -100.8560   -100.8430
Cash Flow from Financing
  -44.2000   -154.2000   30.9310   -107.1390   -115.0110
Decrease / Increase in Cash
  29.1000   1.8000   1.5790   63.1110   121.3330
Employees
  7,500   7,600   7,700   8,000   8,000