2024-11-07  8:03:35 AM Chg. +4.58 Volume Bid9:37:50 PM Ask9:37:50 PM Market Capitalization Dividend Y. P/E Ratio
176.50EUR +2.66% 0
Turnover: 0.00
174.90Bid Size: 180 175.32Ask Size: 180 40.73 bill.EUR - -

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  402.8000   448.4460   484.5480   473.2300   493.2960
Intangible Assets
  1,473.9000   1,625.5610   1,672.9610   1,734.0210   2,013.3650
Long-Term Investments
  0.0000   154.3220   180.7750   146.2830   239.1290
Fixed Assets
  -   4,842.3590   5,044.9170   5,172.4840   5,861.4090
Inventories
  452.8000   495.8960   514.4510   492.1040   540.5040
Accounts Receivable
  -   585.4620   603.2950   592.3260   668.1760
Cash and Cash Equivalents
  295.2000   377.6150   381.0050   717.2590   646.3000
Current Assets
  1,369.1000   1,578.6040   1,619.6130   1,928.1900   1,934.6550
Total Assets
  5,877.9000   6,420.9630   6,664.5300   7,100.6740   7,796.0640

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  347.6000   386.2070   365.3550   369.5370   437.3290
Long-term debt
  1,141.8000   1,427.8250   1,556.0450   2,062.6440   1,866.1660
Liabilities to Banks
  1,415.1000   1,714   1,942.1000   2,341.5000   2,174.3000
Provisions
  772.2000   855   865   867.9000   871.1000
Liabilities
  2,741.8000   3,181.4020   3,409.9040   3,844.1610   3,768.4310
Share Capital
  2.6000   2.5890   2.6080   2.6150   2.6310
Total Equity
  3,136.1000   3,239.5610   3,254.6260   3,256.5130   4,027.6330
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,877.9000   6,420.9630   6,664.5300   7,100.6740   7,796.0640

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  3,594.1000   4,021.9640   3,974.2950   3,840.0870   4,300.1700
Depreciation (total)
  -   138.5840   149.4600   -   -
Operating Result
  815.1000   898.5860   907.7160   801.8970   915.0940
Interest Income
  -73.6000   -79.9280   -91.7950   -94.3040   -98.0290
Income Before Taxes
  724.8000   804.8320   806.3800   693.1030   796.7290
Income Taxes
  207.8000   220.3720   215.5210   180.9450   115.2590
Minority Interests Profit
  -   -   -   -   -
Net Income
  517   584.4600   590.8590   512.1580   681.4700

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  2.1200   2.3900   2.4600   2.2000   2.9600
Dividend per Share
  0.2400   0.3300   0.3600   0.3600   0.3600

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  660.7000   725.9620   672.5400   756.8350   833.2590
Cash Flow from Investing Activities
  -460.3000   -641.6330   -425.5570   -452.3670   -625.8170
Cash Flow from Financing
  -70.3000   24.1390   -216.9640   57.0540   -329.1710
Decrease / Increase in Cash
  137.2000   82.4120   3.3900   336.2540   -70.9590
Employees
  14,500   15,400   15,400   15,700   16,900