15/11/2024  12:32:04 Chg. -5.50 Volume Bid14:59:15 Ask14:59:15 Market Capitalization Dividend Y. P/E Ratio
200.80EUR -2.67% 0
Turnover: 0.00
203.30Bid Size: 140 205.50Ask Size: 140 83.2 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
  986.7000   855.7020   871.4210   994.2370   1,323.5010
Intangible Assets
  -   55.6750   42.4340   83.7150   586.9880
Long-Term Investments
  0.0000   -   -   -   -
Fixed Assets
  -   2,656.7710   2,456.6530   2,514.3580   4,889.5790
Inventories
  240.4000   251.2390   226.2110   249.3620   278.2180
Accounts Receivable
  496   508.4270   496.1300   563.1780   736.0080
Cash and Cash Equivalents
  352.3000   513.2880   417.0730   139.3570   169.2660
Current Assets
  1,624.8000   1,805.6810   1,735.8070   1,590.0350   1,954.4780
Total Assets
  4,345.6000   4,462.4520   4,192.4600   4,104.3930   6,844.0570

 

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
  121   150.0700   109.6070   114.5140   177.0510
Long-term debt
  -   1,300.4770   1,300   1,050   2,770.6240
Liabilities to Banks
  -   -   -   -   -
Provisions
  635.9000   727.4000   761.2000   745.3000   1,002.7000
Liabilities
  2,144.2000   2,269.5940   2,260.0050   2,261.7340   4,541.2640
Share Capital
  -   1,007.0120   1,316.9920   1,638.7280   1,940.2720
Total Equity
  2,201.5000   2,192.8580   1,932.4550   1,842.6590   2,302.7930
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,345.6000   4,462.4520   4,192.4600   4,104.3930   6,844.0570

 

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
  3,044.6000   4,551.8120   4,476.8860   4,905.4580   5,323.3810
Depreciation (total)
  -   190.8620   155.0820   165.2790   196.5950
Operating Result
  565.2000   567.0100   696.4070   781.7480   773.6910
Interest Income
  -65.3000   -65.5930   -64.8220   -63.6260   -86.2870
Income Before Taxes
  499.9000   607.8580   658.2760   718.1220   687.4040
Income Taxes
  184.5000   233.4160   244.6600   261.1810   230.1180
Minority Interests Profit
  -   -   -   -   -
Net Income
  315.4000   374.4420   430.6180   693.5200   480.7080

 

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
  2.5300   0.7700   0.9200   1.5750   1.1225
Dividend per Share
  0.6400   0.1925   0.4250   0.2625   0.3325

 

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
  552.7000   607.9690   580.2760   465.8450   763.8870
Cash Flow from Investing Activities
  -284.2000   -16.5430   44.9870   128.3810   -2,310.3490
Cash Flow from Financing
  -256.1000   -429.7350   -712.5600   -866.7240   1,578.5020
Decrease / Increase in Cash
  12.4000   161.0150   -96.2150   -277.7160   29.9090
Employees
  32,000   33,000   32,000   35,000   42,000