2024-04-29  8:04:18 AM Chg. -0.90 Volume Bid9:59:38 PM Ask9:59:38 PM Market Capitalization Dividend Y. P/E Ratio
152.40EUR -0.59% 0
Turnover: 0.00
-Bid Size: - -Ask Size: - 15.65 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
  1,726.9000   1,885.5000   2,112.2000   2,482.5320   2,701.3290
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   2,516.9870   2,777.2000
Inventories
  20.9000   23.1000   26.2000   27.7400   23.1910
Accounts Receivable
  411.5000   466   568.5000   653.7950   654.5420
Cash and Cash Equivalents
  5.5000   5.6000   5.8000   5.9610   5.5660
Current Assets
  513.5000   554.5000   680.2000   880.1300   859.3670
Total Assets
  2,267.3000   2,464.6000   2,819.4000   3,397.1170   3,636.5670

 

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
  251.6000   266.7000   305.5000   325.8380   340.3320
Long-term debt
  -   -   -   683.5390   1,005.0260
Liabilities to Banks
  -   -   -   -   -
Provisions
  516.7000   532.4000   580.5000   678.4000   740.2000
Liabilities
  1,699.8000   1,672.8000   1,807   2,192.5940   2,336.2150
Share Capital
  1.7000   1.7000   1.7000   1.6710   1.6710
Total Equity
  567.5000   791.9000   1,012.5000   1,204.5230   1,300.3520
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,267.3000   2,464.6000   2,819.4000   3,397.1170   3,636.5670

 

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
  4,526.8000   5,055   5,584.5000   6,165.4410   6,187.6460
Depreciation (total)
  213.9000   229.2000   253.4000   294.4960   339.6130
Operating Result
  444.2000   530.2000   576.7000   631.5420   715.6940
Interest Income
  -28.5000   -25.6000   -23   -26.9410   -25.4910
Income Before Taxes
  415.7000   504.6000   553.6000   604.6010   690.2030
Income Taxes
  158.7000   194.3000   211.2000   229.8090   262.9680
Minority Interests Profit
  -   -   -   -   -
Net Income
  257   310.4000   342.4000   374.7920   427.2350

 

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
  2.1600   2.6400   2.9200   3.2000   3.6900
Dividend per Share
  0.5200   0.7100   0.4500   0.8000   0.8400

 

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
  635.7000   548   574.4000   646.7790   873.3080
Cash Flow from Investing Activities
  -445.5000   -369.6000   -442.5000   -659.6810   -576.5320
Cash Flow from Financing
  -192.4000   -178.3000   -131.6000   13.0320   -297.1710
Decrease / Increase in Cash
  -2.2000   .1000   .2000   .1300   -.3950
Employees
  15,631   16,475   18,467   20,158   21,562