2024-05-17  9:16:32 AM Chg. -4.0000 Volume Bid10:00:01 AM Ask9:30:23 AM Market Capitalization Dividend Y. P/E Ratio
95.0000EUR -4.04% 0
Turnover: 0.0000
95.0000Bid Size: 50 98.5000Ask Size: 70 2.37 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
  100.7000   101.7000   129.1170   126.0680   130.4650
Intangible Assets
  377.2000   355.6000   322.3090   398.4300   375.7510
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   917.8260   1,088.9950   1,096.9190
Inventories
  246.1000   280.9000   289.2550   293.0810   301.6090
Accounts Receivable
  -   -   213.0540   222.4990   217.5430
Cash and Cash Equivalents
  21.9000   12.8000   70.0270   12.2950   225.8000
Current Assets
  488.5000   545.2000   615.4760   564.7600   772.7240
Total Assets
  1,435.7000   1,474   1,533.3020   1,653.7550   1,869.6430

 

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
  69.8000   72.3000   75.5850   98.5640   103.7130
Long-term debt
  -   -   95.7070   411.3070   600.1070
Liabilities to Banks
  171.1000   82   0.0000   0.0000   0.0000
Provisions
  63.6000   58.3000   57.2000   52.9000   45.1000
Liabilities
  639   547.4000   503.8150   749.1900   939.6000
Share Capital
  3.2000   3.2000   3.2270   2.8490   2.7740
Total Equity
  796.7000   926.6000   1,029.4870   904.5650   930.0430
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,435.7000   1,474   1,533.3020   1,653.7550   1,869.6430

 

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
  1,181.7000   1,288.3000   1,317.1530   1,445.1310   1,545.7010
Depreciation (total)
  -   -   34.7500   39.6530   42.7490
Operating Result
  139.4000   148.8000   117.1000   161.7190   130.6150
Interest Income
  -12.9000   -13.3000   -10.1930   -15.0220   -11.0960
Income Before Taxes
  126.1000   135.5000   107.1340   147.2140   119.8180
Income Taxes
  15.7000   19.9000   -20.8860   -16.0500   -18.5900
Minority Interests Profit
  -   -   -   -   -
Net Income
  110.4000   115.7000   86.2480   131.1640   101.2280

 

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
  3.5200   3.6400   2.6900   4.5900   3.5800
Dividend per Share
  -   0.0000   -   -   -

 

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
  103.9000   87.6000   154.1650   178.6030   185.2610
Cash Flow from Investing Activities
  -152   -13.9000   -40.4580   -202.4640   -63.7460
Cash Flow from Financing
  42.8000   -82.7000   -56.5220   -33.8710   91.9900
Decrease / Increase in Cash
  -5.4000   -9   57.1850   -57.7320   213.5050
Employees
  1,443   1,458   1,495   1,640   1,610