27/09/2024  07:57:05 Chg. +0.2600 Volume Bid09:21:24 Ask09:21:24 Market Capitalization Dividend Y. P/E Ratio
34.2800EUR +0.76% -
Turnover: -
34.1500Bid Size: 330 34.4800Ask Size: 330 4.5 bill.EUR - -

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  815.1000   809.5000   815.5000   842.5000   883.0770
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   5,580.0020
Inventories
  326.4000   418   393.5000   424.5000   448.8710
Accounts Receivable
  262.4000   219   230.1000   261.1000   247.6210
Cash and Cash Equivalents
  1,021.9000   1,527   1,068.1000   1,066.6000   906.6800
Current Assets
  4,066.6000   4,542.2000   4,050.9000   3,988.8000   3,948.0950
Total Assets
  9,430.7000   9,674.2000   9,170.8000   9,405   9,528.0970

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  225.3000   255.7000   257.4000   666.1000   196.8680
Long-term debt
  -   -   -   -   3,761.5280
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   476.8000   449.3000
Liabilities
  7,223.8000   7,253.9000   6,613.2000   6,395.6000   6,618.8110
Share Capital
  3.4000   3.4000   3.4000   3.4000   3.4420
Total Equity
  2,206.9000   2,420.3000   2,557.6000   3,009.5000   2,909.2860
Minority Interests
  -   -   -   -   -
Total liabilities equity
  9,430.7000   9,674.2000   9,170.8000   9,405   9,528.0970

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  4,859.3000   4,662.3000   4,942.6000   5,258.3000   6,228.5080
Depreciation (total)
  -   -   -   -   179.3000
Operating Result
  560.6000   830   1,000.2000   1,153.7000   1,280.9830
Interest Income
  -90.4000   -45.3000   -46   -45.3000   4.1620
Income Before Taxes
  390.5000   792.7000   961.5000   1,114.3000   1,283.3200
Income Taxes
  130.8000   244.6000   337.6000   380.3000   438.7090
Minority Interests Profit
  -   -   -   -   -
Net Income
  146.5000   599.1000   623.9000   734   844.6110

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  0.6300   2.5700   2.7500   3.3000   3.9000
Dividend per Share
  0.4000   0.4750   0.6200   0.8400   1.1000

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,163.4000   885.3000   801.5000   977.1000   1,146.6770
Cash Flow from Investing Activities
  145.4000   -63.5000   -261.3000   -568.9000   -744.6500
Cash Flow from Financing
  -1,856.1000   -308.9000   -990.1000   -393.2000   -536.0960
Decrease / Increase in Cash
  -614.6000   505   -458.8000   -1.5000   -159.9320
Employees
  6,900   6,600   6,400   5,800   5,900