13/11/2024  13:00:34 Chg. +1.32 Volume Bid15:11:11 Ask15:11:11 Market Capitalization Dividend Y. P/E Ratio
170.22EUR +0.78% 0
Turnover: -
-Bid Size: - -Ask Size: - 35.34 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
  1,805.3000   2,151.9010   2,240.4600   2,177.2480   2,106.6970
Intangible Assets
  195.2000   294.8410   379.3050   492.7370   369.1560
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   3,382.4690   3,495.7730   3,707.5550   3,551.8160
Inventories
  659.5000   801.0360   750.9700   745.6780   752.8360
Accounts Receivable
  477.9000   596.9400   599.0730   581.3810   588.2620
Cash and Cash Equivalents
  1,118.5000   374.8540   346.5290   296.9670   380.1790
Current Assets
  2,487.3000   2,247.0470   1,848.5980   1,816.7780   2,001.9100
Total Assets
  5,357.5000   5,629.5160   5,344.3710   5,524.3330   5,553.7260

 

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
  461.5000   482.0170   474.2660   522.5360   523.2290
Long-term debt
  -   1,548.9630   1,557.0910   2,347.4550   2,061.0230
Liabilities to Banks
  166   384.7000   363.5000   632.5000   559.4000
Provisions
  803.9000   912.9000   910.2000   790.6000   721.8000
Liabilities
  3,741.4000   4,109.9860   4,296.9090   4,696.6460   4,622.1610
Share Capital
  359.9000   299.2810   -   -   -
Total Equity
  1,604.8000   1,519.5300   1,047.4620   827.6870   931.5650
Minority Interests
  11.2000   64.4680   49.4650   41.8310   16.2270
Total liabilities equity
  5,357.5000   5,629.5160   5,344.3710   5,524.3330   5,553.7260

 

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
  7,146.1000   7,421.7680   7,386.6260   7,440.1810   7,515.4260
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,339.7000   1,392.2610   1,037.7590   1,205.7830   1,274.6410
Interest Income
  -88.4000   83.5320   105.7730   90.1430   98.2820
Income Before Taxes
  1,251.3000   1,306.0430   901.8470   1,099.4810   1,110.6680
Income Taxes
  430.8000   459.1310   388.8960   379.4370   354.1310
Minority Interests Profit
  0.0000   -   -   -   -26.4440
Net Income
  820.5000   846.9120   512.9510   720.0440   782.9810

 

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
  3.7600   3.9100   2.4000   3.4500   3.7900
Dividend per Share
  1.8100   2.0400   -   -   -

 

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
  1,188.4000   838.2210   1,214.4560   983.4750   1,249.5150
Cash Flow from Investing Activities
  -351.6000   -862.5730   -477.2550   -595.4540   -328.6640
Cash Flow from Financing
  -446.6000   -719.3020   -755.1620   -434.4430   -843.7680
Decrease / Increase in Cash
  390.2000   -743.6540   -28.3250   -49.5620   83.2120
Employees
  12,600   22,450   20,710   17,980   16,910