1/23/2025  6:13:54 PM Chg. 0.000 Volume Bid1/23/2025 Ask1/23/2025 Market Capitalization Dividend Y. P/E Ratio
122.000EUR 0.00% -
Turnover: -
122.000Bid Size: 100 123.000Ask Size: 100 15.72 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
  390   418.8000   492.4000   532.8050   589.6460
Intangible Assets
  312.9000   345.6000   459.6000   459.5360   604.1300
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   2,316.0700   2,594.3940
Inventories
  463.1000   490   548.7000   613.6440   674.2050
Accounts Receivable
  712.9000   745.5000   787.5000   873.9460   956.2110
Cash and Cash Equivalents
  435   316   343.6000   332.8680   174.7110
Current Assets
  1,868   1,811.3000   1,886.3000   2,062.2950   2,099.8460
Total Assets
  3,515   3,560   4,115.5000   4,378.3650   4,694.2400

 

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
  358.8000   391.5000   478.2000   525.6800   512.1650
Long-term debt
  -   -   -   1,345.9650   1,654.0370
Liabilities to Banks
  -   -   -   -   -
Provisions
  119.6000   81   73.8000   77.6000   112.7000
Liabilities
  2,127.7000   2,246   2,760.6000   2,799.7710   3,400.7750
Share Capital
  1.3000   1.3000   1.3000   1.3330   1.3320
Total Equity
  1,387.4000   1,314   1,354.9000   1,578.5940   1,293.4650
Minority Interests
  124.2000   130.3000   154.1000   195.7500   2.0730
Total liabilities equity
  3,515   3,560   4,115.5000   4,378.3650   4,694.2400

 

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
  3,381.8000   3,777.4000   4,078.7000   4,376.3530   4,594.5500
Depreciation (total)
  -   -   -   90.0690   99.1760
Operating Result
  360.5000   400.3000   256.7000   485.6400   518.4250
Interest Income
  -65.4000   -72   -79.8000   -65.2360   -69.0380
Income Before Taxes
  295.1000   328.3000   176.9000   424.4870   453.2530
Income Taxes
  91.9000   94.5000   67   118.5030   224.9250
Minority Interests Profit
  -14.1000   -17.8000   -11.2000   14.3240   -11.1560
Net Income
  189.1000   215.9000   98.6000   291.6600   239.4840

 

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
  1.4600   1.6500   0.7500   2.2000   1.8100
Dividend per Share
  0.8350   0.8550   0.8900   0.9450   1.0200

 

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
  238.2000   294.9000   368.5000   278.1490   330.4480
Cash Flow from Investing Activities
  -105.9000   -267.3000   -477.4000   -149.7110   -559.4530
Cash Flow from Financing
  57.7000   -117.4000   138.2000   -137.2430   110.1930
Decrease / Increase in Cash
  219.7000   -119   27.6000   -10.6860   -158.1570
Employees
  9,025   9,713   10,500   10,848   12,864