2024-04-18  8:04:05 AM Chg. 0.00 Volume Bid9:59:56 PM Ask9:59:56 PM Market Capitalization Dividend Y. P/E Ratio
626.40EUR 0.00% 0
Turnover: 0.00
-Bid Size: - -Ask Size: - 62.97 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
  944.3000   986.7000   855.7020   871.4210   994.2370
Intangible Assets
  -   -   55.6750   42.4340   83.7150
Long-Term Investments
  0.0000   0.0000   -   -   -
Fixed Assets
  -   -   2,656.7710   2,456.6530   2,514.3580
Inventories
  251.2000   240.4000   251.2390   226.2110   249.3620
Accounts Receivable
  450.9000   496   508.4270   496.1300   563.1780
Cash and Cash Equivalents
  339.8000   352.3000   513.2880   417.0730   139.3570
Current Assets
  1,541.6000   1,624.8000   1,805.6810   1,735.8070   1,590.0350
Total Assets
  4,160.9000   4,345.6000   4,462.4520   4,192.4600   4,104.3930

 

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
  94.8000   121   150.0700   109.6070   114.5140
Long-term debt
  -   -   1,300.4770   1,300   1,050
Liabilities to Banks
  -   -   -   -   -
Provisions
  550.9000   635.9000   727.4000   761.2000   745.3000
Liabilities
  2,021.8000   2,144.2000   2,269.5940   2,260.0050   2,261.7340
Share Capital
  -   -   251.7530   329.2480   409.6820
Total Equity
  2,139.1000   2,201.5000   2,192.8580   1,932.4550   1,842.6590
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,160.9000   4,345.6000   4,462.4520   4,192.4600   4,104.3930

 

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
  2,912.3000   3,044.6000   4,551.8120   4,476.8860   4,905.4580
Depreciation (total)
  -   -   190.8620   155.0820   165.2790
Operating Result
  539.6000   565.2000   567.0100   696.4070   781.7480
Interest Income
  -68.7000   -65.3000   -65.5930   -64.8220   -63.6260
Income Before Taxes
  470.9000   499.9000   607.8580   658.2760   718.1220
Income Taxes
  173.3000   184.5000   233.4160   244.6600   261.1810
Minority Interests Profit
  -   -   -   -   -
Net Income
  297.6000   315.4000   374.4420   430.6180   693.5200

 

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
  2.2700   2.5300   3.0800   3.6800   6.3000
Dividend per Share
  0.5400   0.6400   0.7700   1.7000   1.0500

 

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
  469.9000   552.7000   607.9690   580.2760   465.8450
Cash Flow from Investing Activities
  -104.3000   -284.2000   -16.5430   44.9870   128.3810
Cash Flow from Financing
  -460.6000   -256.1000   -429.7350   -712.5600   -866.7240
Decrease / Increase in Cash
  -98.3000   12.4000   161.0150   -96.2150   -277.7160
Employees
  30,000   32,000   33,000   32,000   35,000