15/11/2024  07:57:06 Chg. -4.0000 Volume Bid21:59:46 Ask21:59:46 Market Capitalization Dividend Y. P/E Ratio
180.0000EUR -2.17% -
Turnover: -
182.0000Bid Size: 70 183.0000Ask Size: 70 8.48 bill.EUR - -

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  251.9000   297.9000   325.9000   317.4350   316.1230
Intangible Assets
  879.8000   1,058.8000   1,255.6000   1,216.7200   1,199.9750
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  298.8000   323.3000   333.6000   335.5930   330.2750
Accounts Receivable
  286.2000   298   295.3000   273.7040   262.4160
Cash and Cash Equivalents
  584.1000   337   432   303.2360   338.3660
Current Assets
  1,280.3000   1,069.1000   1,200.6000   1,053.2090   1,006.4310
Total Assets
  3,924.1000   3,739.5000   4,209   3,977.2550   3,878.5160

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  67.1000   75.2000   72   64.1000   66.3050
Long-term debt
  954.8000   965.3000   930   700   646
Liabilities to Banks
  954.8000   965.3000   930   700   646
Provisions
  421.9000   420.2000   514.7000   451.5000   316
Liabilities
  1,941.3000   1,958   2,293   2,063.5560   1,867.4230
Share Capital
  42.9000   43.1000   43.2000   43.4200   43.5170
Total Equity
  1,982.8000   1,781.5000   1,916   1,913.6990   2,011.0930
Minority Interests
  2.2000   2.6000   2.5000   2.3900   1.8210
Total liabilities equity
  3,924.1000   3,739.5000   4,209   3,977.2550   3,878.5160

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  1,492.5000   1,551   1,696.3000   1,839.8320   1,809.6900
Depreciation (total)
  -   -   -   60.9260   62.3800
Operating Result
  229.6000   -97.4000   233.3000   284.8620   315.8910
Interest Income
  -69   -68   -56.3000   64.7520   60.7910
Income Before Taxes
  145.1000   -165.4000   175.7000   220.1100   244.6460
Income Taxes
  25.8000   16.4000   23.5000   28.6500   7.8380
Minority Interests Profit
  -1.6000   -1   -.9000   1.0720   .8500
Net Income
  323.3000   -190.1000   150.9000   187.6790   244.8630

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  7.9800   -4.6500   3.6700   4.5400   5.8900
Dividend per Share
  1.3600   1.3600   1.3600   1.3600   1.3600

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  94.4000   193.9000   229.9000   290.2410   303.4460
Cash Flow from Investing Activities
  300.7000   -385.9000   -372.6000   -108.1370   -154.8480
Cash Flow from Financing
  -5.2000   -47.3000   -232.6000   -287.7030   -85.5830
Decrease / Increase in Cash
  375.6000   -247   94.9000   -128.7480   35.1300
Employees
  11,500   11,600   11,400   11,700   12,200