2024-04-26  5:35:09 PM Chg. +0.100 Volume Bid5:40:00 PM Ask5:40:00 PM Market Capitalization Dividend Y. P/E Ratio
21.820EUR +0.46% 443,229
Turnover: 9.68 mill.
21.300Bid Size: 22 22.000Ask Size: 633 2.74 bill.EUR - -

Assets

2010
IFRS
in mill. EUR
2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
Property and Equipment
  31.8000   34.8000   39.2000   46.5000   56.7000
Intangible Assets
  526.4000   451.7000   520.5000   547.2000   598.5000
Long-Term Investments
  4   3.7000   3.7000   4.3000   3.6000
Fixed Assets
  734.6000   680.9000   803.5000   836.8000   913.4000
Inventories
  48   35.2000   20   17.7000   21.3000
Accounts Receivable
  68.7000   49.3000   -13.1000   36.6000   73.3000
Cash and Cash Equivalents
  185.3000   193.4000   175.7000   237.7000   237.9000
Current Assets
  449.5000   377   295.1000   420.6000   425.9000
Total Assets
  1,184.1000   1,057.9000   1,098.6000   1,257.4000   1,339.3000

 

Liabilities

2010
IFRS
in mill. EUR
2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
Accounts Payable
  144.5000   110.9000   80.8000   76   93.6000
Long-term debt
  22.5000   1.9000   1.5000   24.5000   63.4000
Liabilities to Banks
  144.3000   94.6000   92.6000   133.3000   252.7000
Provisions
  35.1000   33.3000   41.3000   54.9000   45.3000
Liabilities
  422.6000   343.9000   335.9000   419.2000   529.3000
Share Capital
  7.3000   7.3000   7.4000   7.4000   8.2000
Total Equity
  761.5000   714   762.7000   838.2000   810
Minority Interests
  0.0000   0.0000   0.0000   0.0000   0.0000
Total liabilities equity
  1,184.1000   1,057.9000   1,098.6000   1,257.4000   1,339.3000

 

Income Statement

2010
IFRS
in mill. EUR
2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
Revenues
  871   1,038.8000   1,061.3000   1,256.2000   1,007.1000
Depreciation (total)
  306.5000   411.4000   296.7000   373.4000   393.7000
Operating Result
  -72.1000   -80.5000   45.6000   87.9000   -97.9000
Interest Income
  -   -   -   -   -
Income Before Taxes
  -66.9000   -84.2000   48.1000   91.9000   -87.6000
Income Taxes
  23.2000   32.1000   -10.8000   -27.1000   22.1000
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   0.0000
Net Income
  -43.7000   -52.1000   37.3000   64.8000   -65.5000

 

Per Share

2010
IFRS
in EUR
2011
IFRS
in EUR
2012
IFRS
in EUR
2013
IFRS
in EUR
2014
IFRS
in EUR
Earnings per Share
  -0.4600   -0.5500   0.4000   0.6800   -0.6400
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

Cash Flow

2010
IFRS
in mill. EUR
2011
IFRS
in mill. EUR
2012
IFRS
in mill. EUR
2013
IFRS
in mill. EUR
2014
IFRS
in mill. EUR
Cash Flow from Operating Activities
  241.4000   64.6000   358   402.8000   290.9000
Cash Flow from Investing Activities
  -358.8000   -26.6000   -378.3000   -393.6000   -457.5000
Cash Flow from Financing
  4.3000   22.4000   -23.2000   29.2000   169.2000
Decrease / Increase in Cash
  -113.1000   60.5000   -43.5000   38.4000   2.5000
Employees
  6,402   6,331   6,927   8,268   9,023