08/11/2024  21:10:55 Chg. +1.100 Volume Bid22:00:00 Ask22:00:00 Market Capitalization Dividend Y. P/E Ratio
55.220EUR +2.03% 1,634
Turnover: 89,942.980
54.720Bid Size: 274 55.000Ask Size: 272 74.77 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
  676.9000   752   866.7000   963.2000   1,106.9840
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   496.1060
Fixed Assets
  -   -   -   -   1,667.8060
Inventories
  7.1000   8.9000   11.1000   13   15.3320
Accounts Receivable
  5.7000   8.4000   16.8000   24   34.8390
Cash and Cash Equivalents
  224.8000   401.2000   322.6000   323.2000   419.4650
Current Assets
  406.2000   501.2000   546.6000   666.3000   878.4790
Total Assets
  1,121.6000   1,425.3000   1,668.7000   2,009.3000   2,546.2850

 

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
  33.7000   46.4000   58.7000   59   69.6130
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  89.4000   110.9000   105.2000   128.4000   142.7000
Liabilities
  310.7000   381.1000   422.7000   471   533.9160
Share Capital
  .3000   .3000   .3000   .3520   17.7000
Total Equity
  810.9000   1,044.2000   1,245.9000   1,538.3000   2,012.3690
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,121.6000   1,425.3000   1,668.7000   2,009.3000   2,546.2850

 

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
  1,835.9000   2,269.5000   2,731.2000   3,214.6000   4,108.2690
Depreciation (total)
  68.9000   74.9000   84.1000   96.1000   110.4740
Operating Result
  287.8000   350.6000   455.9000   532.7000   710.8000
Interest Income
  -   -.8000   1.8000   1.8000   3.5030
Income Before Taxes
  289.1000   349.7000   457.7000   534.5000   714.3030
Income Taxes
  110.1000   134.8000   179.7000   207   -268.9290
Minority Interests Profit
  -   -   -   -   -
Net Income
  179   214.9000   278   327.4000   445.3740

 

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
  5.7300   6.8900   8.8200   10.5800   0.2870
Dividend per Share
  0.0000   0.0000   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
  289.2000   411.1000   420   528.8000   682.0670
Cash Flow from Investing Activities
  -189.9000   -210.2000   -355.5000   -428.3000   -518.8440
Cash Flow from Financing
  -94.5000   -24.3000   -143.5000   -100.4000   -66.7370
Decrease / Increase in Cash
  5.3000   176.4000   -78.7000   .7000   96.2620
Employees
  26,500   30,940   37,310   45,340   53,090