2024-04-30  10:54:38 AM Chg. -2.5000 Volume Bid1:01:04 PM Ask10:54:40 AM Market Capitalization Dividend Y. P/E Ratio
82.5000EUR -2.94% 0
Turnover: 0.0000
82.5000Bid Size: 50 90.0000Ask Size: 50 2.05 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
  101.7000   129.1170   126.0680   130.4650   134.9350
Intangible Assets
  355.6000   322.3090   398.4300   375.7510   419.4890
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   917.8260   1,088.9950   1,096.9190   1,257.0180
Inventories
  280.9000   289.2550   293.0810   301.6090   289.1220
Accounts Receivable
  -   213.0540   222.4990   217.5430   229.9280
Cash and Cash Equivalents
  12.8000   70.0270   12.2950   225.8000   23.0870
Current Assets
  545.2000   615.4760   564.7600   772.7240   556.0780
Total Assets
  1,474   1,533.3020   1,653.7550   1,869.6430   1,813.0960

 

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
  72.3000   75.5850   98.5640   103.7130   111.7630
Long-term debt
  -   95.7070   411.3070   600.1070   461.2110
Liabilities to Banks
  82   0.0000   0.0000   0.0000   0.0000
Provisions
  58.3000   57.2000   52.9000   45.1000   20.1000
Liabilities
  547.4000   503.8150   749.1900   939.6000   792.3300
Share Capital
  3.2000   3.2270   2.8490   2.7740   2.7030
Total Equity
  926.6000   1,029.4870   904.5650   930.0430   1,020.7660
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,474   1,533.3020   1,653.7550   1,869.6430   1,813.0960

 

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
  1,288.3000   1,317.1530   1,445.1310   1,545.7010   1,537.2190
Depreciation (total)
  -   34.7500   39.6530   42.7490   44.3410
Operating Result
  148.8000   117.1000   161.7190   130.6150   164.3320
Interest Income
  -13.3000   -10.1930   -15.0220   -11.0960   -14.8570
Income Before Taxes
  135.5000   107.1340   147.2140   119.8180   149.8890
Income Taxes
  19.9000   -20.8860   -16.0500   -18.5900   -9.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  115.7000   86.2480   131.1640   101.2280   140.6890

 

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
  3.6400   2.6900   4.5900   3.5800   5.1100
Dividend per Share
  0.0000   -   -   -   -

 

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
  87.6000   154.1650   178.6030   185.2610   228.5010
Cash Flow from Investing Activities
  -13.9000   -40.4580   -202.4640   -63.7460   -229.8540
Cash Flow from Financing
  -82.7000   -56.5220   -33.8710   91.9900   -201.3600
Decrease / Increase in Cash
  -9   57.1850   -57.7320   213.5050   -202.7130
Employees
  1,458   1,495   1,640   1,610   1,685