2024-11-01  3:49:34 PM Chg. - Volume Bid2024-07-17 Ask2:53:16 PM Market Capitalization Dividend Y. P/E Ratio
6.18EUR - 1
Turnover: 6.18
-Bid Size: - -Ask Size: - 1.01 bill.EUR 1.64% 38.95

Assets

2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
Property and Equipment
  120.8000   139.6000   168.4000   212.1000   236.5000
Intangible Assets
  18.1000   20.7000   26.1000   29.2000   33.6000
Long-Term Investments
  9.2000   11.2000   11.5000   14.7000   16.9000
Fixed Assets
  230.4000   250.7000   297.3000   365   409.4000
Inventories
  242.6000   249.8000   290.7000   338.6000   351.1000
Accounts Receivable
  97.7000   105.2000   121.4000   150.9000   167.9000
Cash and Cash Equivalents
  73.5000   110.9000   70.3000   96.5000   142.1000
Current Assets
  445.3000   511.9000   537.2000   634.4000   714.4000
Total Assets
  675.7000   762.6000   834.5000   999.4000   1,123.8000

 

Liabilities

2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
Accounts Payable
  154.3000   157.7000   202.8000   187.6000   202.1000
Long-term debt
  -   -   -   21.3000   23.3000
Liabilities to Banks
  60   125.1000   100.1000   142.4000   146.9000
Provisions
  17.1000   12.1000   12.5000   11.3000   11.9000
Liabilities
  419.6000   463.1000   434.7000   491.2000   515.1000
Share Capital
  16.8000   16.8000   16.8000   16.8000   16.9000
Total Equity
  211.4000   267.3000   365.5000   466.2000   563.9000
Minority Interests
  44.7000   32.2000   34.3000   42   44.8000
Total liabilities equity
  675.7000   762.6000   834.5000   999.4000   1,123.8000

 

Income Statement

2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
Revenues
  986.4000   1,153   1,258   1,331.8000   1,430
Depreciation (total)
  -   -   -   -   -
Operating Result
  156.6000   194.3000   219.1000   245.4000   264.6000
Interest Income
  -   -   -   -   -
Income Before Taxes
  154.3000   188.4000   220.7000   238   251.4000
Income Taxes
  -51   -63.1000   -60.7000   -74.5000   -76.9000
Minority Interests Profit
  -22   -19.7000   -9.5000   -7   -1.7000
Net Income
  81.3000   105.6000   150.5000   156.6000   172.7000

 

Per Share

2011
IFRS
in EUR
2012
IFRS
in EUR
2013
IFRS
in EUR
2014
IFRS
in EUR
2015
IFRS
in EUR
Earnings per Share
  0.4800   0.6300   0.8900   0.9300   1.0200
Dividend per Share
  0.2800   0.3300   0.4000   0.4200   0.4600

 

Cash Flow

2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
2015
IFRS
in mill. EUR
Cash Flow from Operating Activities
  116   121.1000   150   143.8000   197.5000
Cash Flow from Investing Activities
  -42.4000   -61.2000   -70.3000   -84.3000   -79.6000
Cash Flow from Financing
  -130.3000   -23.3000   -125.7000   -33   -73.4000
Decrease / Increase in Cash
  -56.7000   36.7000   -46   26.5000   44.5000
Employees
  3,040   3,322   3,764   3,900   4,033