23/12/2024  08:08:23 Chg. -5.35 Volume Bid08:28:47 Ask08:28:47 Market Capitalization Dividend Y. P/E Ratio
173.65EUR -2.99% 0
Turnover: 0.00
173.95Bid Size: 116 175.90Ask Size: 115 37.13 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
  -   1,127   1,379.3000   1,543.1000   1,743.2450
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   1,803.0940
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   303.1700
Cash and Cash Equivalents
  -   75.9000   12.9000   30.2000   34.7870
Current Assets
  -   331.9000   275   333   433.1430
Total Assets
  -   1,513.1000   1,712.5000   1,932.1000   2,236.2370

 

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
  -   42.1000   44.9000   36.8000   45.3140
Long-term debt
  -   -   -   -   120
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   134.9000   153.2000   189.1000   220.8000
Liabilities
  -   656.6000   686.5000   700   742.1730
Share Capital
  -   8.6000   8.6000   8.6000   25.8270
Total Equity
  -   856.5000   1,026   1,232.1000   1,494.0640
Minority Interests
  -   -   -   -   -
Total liabilities equity
  -   1,513.1000   1,712.5000   1,932.1000   2,236.2370

 

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
  1,481   1,882.5000   2,110.5000   2,337.6000   2,787.8970
Depreciation (total)
  80.4000   90.8000   110.7000   127.1000   146.4660
Operating Result
  137.7000   234.1000   285.3000   338.4000   441.3070
Interest Income
  -12.5000   -13.9000   -11.4000   -9.5000   6.6100
Income Before Taxes
  124.4000   220.1000   273.1000   328.7000   432.5140
Income Taxes
  48.8000   80.6000   103.6000   122.6000   165
Minority Interests Profit
  -   -   -   -   -
Net Income
  75.6000   139.5000   169.5000   206.1000   267.5140

 

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
  0.9000   1.6300   1.9700   2.3900   1.0333
Dividend per Share
  -   -   0.0000   0.0000   -

 

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
  140.5000   277.9000   328.1000   350.7000   391.6740
Cash Flow from Investing Activities
  -103.7000   -245.3000   -361.2000   -284.4000   -345.8140
Cash Flow from Financing
  -35.5000   37.8000   -29.9000   -49   -41.2470
Decrease / Increase in Cash
  1.3000   70.4000   -63   17.3000   4.6130
Employees
  11,179   12,022   13,016   14,073   16,443