11/8/2024  9:59:59 PM Chg. -5.34 Volume Bid10:02:00 PM Ask10:02:00 PM Market Capitalization Dividend Y. P/E Ratio
567.13USD -0.93% 23,283
Turnover: 7.16 mill.
565.72Bid Size: 1 569.70Ask Size: 1 60.87 bill.USD 0.49% 43.73

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  108.8000   110.4000   117.3000   110.8760   105.5100
Intangible Assets
  1,094.1000   1,698.9000   2,039.1000   1,978.7290   2,528.9960
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   6,900.8290   8,550.3180
Inventories
  204.8000   190.9000   204.9000   193.7660   189.8680
Accounts Receivable
  439.1000   526.4000   519.1000   511.5380   488.2710
Cash and Cash Equivalents
  338.1000   370.6000   459.7000   610.4300   778.5110
Current Assets
  1,115.5000   1,249.3000   1,373.3000   1,512.1050   1,618.0470
Total Assets
  5,319.4000   7,071.1000   8,185   8,412.9340   10,168.3650

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  141.9000   138.3000   150.3000   143.8470   139.7370
Long-term debt
  1,015.1000   1,508.2000   2,453.8000   2,203.0310   3,264.4170
Liabilities to Banks
  1,015.1000   1,508.2000   2,453.8000   2,203   3,264.4000
Provisions
  816   1,136.2000   944   900.4000   979.4000
Liabilities
  2,124.3000   3,383.4000   3,971.9000   3,657.5740   4,869.4180
Share Capital
  -   -   -   1.0210   1.0280
Total Equity
  3,195.1000   3,687.7000   4,213.1000   4,755.3600   5,298.9470
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,319.4000   7,071.1000   8,185   8,412.9340   10,168.3650

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  2,797.1000   2,993.5000   3,238.1000   3,549.4940   3,582.3950
Depreciation (total)
  -   -   -   -   -
Operating Result
  660.5000   757.6000   842.4000   999.4730   1,027.9180
Interest Income
  -63.6000   -67.5000   -88   78.6370   84.2250
Income Before Taxes
  605   686.7000   754.1000   921.4560   1,002.3450
Income Taxes
  177.7000   203.3000   215.8000   275.4230   306.2780
Minority Interests Profit
  -   -   -   -   -
Net Income
  427.2000   483.4000   538.3000   646.0330   696.0670

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  4.4500   4.9500   5.4300   6.4700   6.9200
Dividend per Share
  0.4675   0.5775   0.6950   0.8500   1.0500

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  601.6000   677.9000   802.7000   840.4410   928.8250
Cash Flow from Investing Activities
  -275.7000   -1,505.5000   -1,115.9000   -348.1050   -1,698.3320
Cash Flow from Financing
  -256.7000   853.9000   403.6000   -298.1040   996.2420
Decrease / Increase in Cash
  67.7000   32.5000   89.1000   150.7100   168.0810
Employees
  8,570   9,475   9,913   10,137   10,806