| | | | | |
|
| |
|
12/12A
|
12/13E
|
12/14E
|
12/15E
|
|
|
Adjusted EPS (bfr gwill amort. & dil.)
|
€
|
-0.40
|
0.30
|
0.49
|
0.49
|
|
|
Growth in EPS
|
%
|
|
|
61.5
|
0.96
|
|
|
Reported EPS
|
€
|
-0.70
|
0.30
|
0.49
|
0.49
|
|
|
Net dividend per share
|
€
|
0.00
|
0.00
|
0.20
|
0.25
|
|
|
Free cash flow per share
|
€
|
0.95
|
0.14
|
0.20
|
0.12
|
|
|
Operating cash flow per share
|
€
|
1.53
|
0.74
|
0.74
|
0.70
|
|
|
Book value per share
|
€
|
8.36
|
8.39
|
8.80
|
9.84
|
|
|
|
|
Number of ordinary shares
|
Mio
|
|
|
21.6
|
21.6
|
|
|
Number of equivalent ordinary shares (year end)
|
Mio
|
21.6
|
21.6
|
21.6
|
21.6
|
|
|
Number of shares market cap.
|
Mio
|
13.5
|
13.5
|
13.5
|
21.6
|
|
|
Treasury stock (year end)
|
Mio
|
0.12
|
0.12
|
0.12
|
0.12
|
|
|
Number of shares net of treasury stock (year end)
|
Mio
|
21.5
|
21.5
|
21.5
|
21.5
|
|
|
Number of common shares (average)
|
Mio
|
21.5
|
21.5
|
21.5
|
21.5
|
|
|
Conversion of debt instruments into equity
|
Mio
|
|
|
|
|
|
|
Settlement of cashable stock options
|
Mio
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
Probable settlement of non mature stock options
|
Mio
|
|
|
|
|
|
|
Other commitments to issue new shares
|
Mio
|
|
|
|
|
|
|
Increase in shares outstanding (average)
|
Mio
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
Number of diluted shares (average)
|
Mio
|
21.5
|
21.5
|
21.5
|
21.5
|
|
|
|
|
Goodwill per share (diluted)
|
€
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
EPS after goodwill amortisation (diluted)
|
€
|
-0.40
|
0.30
|
0.49
|
0.49
|
|
|
EPS before goodwill amortisation (non-diluted)
|
€
|
-0.70
|
0.30
|
0.49
|
0.49
|
|
|
Actual payment
|
€
|
|
|
|
|
|
|
Payout ratio
|
%
|
0.00
|
0.00
|
41.0
|
50.7
|
|
|
Capital payout ratio (div +share buy back/net in...
|
%
|
0.00
|
0.00
|
28.6
|
|
|
