08/11/2024  16:34:30 Chg. +2.000 Volume Bid22:00:00 Ask22:00:00 Market Capitalization Dividend Y. P/E Ratio
272.000EUR +0.74% 8
Turnover: 2,176
272.000Bid Size: 22 274.000Ask Size: 21 36.02 bill.EUR - -

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
  3,418.2000   3,159.2000   3,312   3,071.6300   3,156.2900
Intangible Assets
  697.5000   692.5000   697.6000   758.2430   766.5790
Long-Term Investments
  -   -   -   41.6500   40.5580
Fixed Assets
  -   -   -   7,141.4330   7,217.0410
Inventories
  327.7000   335   344.6000   321.8040   347.0730
Accounts Receivable
  314.9000   297   339.6000   354.9350   397.2870
Cash and Cash Equivalents
  155.8000   275.5000   198.2000   141.2730   284.0600
Current Assets
  863.1000   985   956   920.4690   1,084.5910
Total Assets
  8,229.3000   8,126.6000   8,263.6000   8,061.9020   8,301.6320

 

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
  103.9000   113.3000   139.3000   145.1480   175.7290
Long-term debt
  -   -   -   1,855.4470   1,980.3340
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  732.5000   657.4000   701.1000   691.1000   681.1000
Liabilities
  4,437.7000   4,365.5000   4,321   3,885.2030   3,847.4440
Share Capital
  129.2000   129.7000   130.2000   131.9070   133.1720
Total Equity
  3,791.6000   3,761.1000   3,938.1000   4,176.6990   4,454.1880
Minority Interests
  -   -   -   -   -
Total liabilities equity
  8,229.3000   8,126.6000   8,263.6000   8,061.9020   8,301.6320

 

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
  2,564.6000   2,567.3000   2,770.7000   2,994.1690   3,422.1810
Depreciation (total)
  -   -   -   279.4970   274.8230
Operating Result
  63.4000   85.8000   190.4000   538.1380   549.7780
Interest Income
  -217.2000   -212   -201.7000   243.3670   220.5880
Income Before Taxes
  -153.7000   -120.4000   -3.7000   298.8380   327.8570
Income Taxes
  -78.5000   -66.5000   -24.5000   91.6920   94.9430
Minority Interests Profit
  0.0000   0.0000   0.0000   -   -
Net Income
  -70.8000   -52.6000   24.4000   204.9230   221.1770

 

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
  -0.5500   -0.4100   0.1900   1.5600   1.6600
Dividend per Share
  0.7600   0.0400   0.0400   0.2200   0.4000

 

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
  169   238.5000   356.5000   260.3360   503.3780
Cash Flow from Investing Activities
  -19.5000   10.4000   -296.2000   238.3310   -309.7420
Cash Flow from Financing
  -41.3000   -129.2000   -142   -551.1320   -50.8490
Decrease / Increase in Cash
  109.3000   119.6000   -81.7000   -52.4650   142.7870
Employees
  7,124   6,727   6,902   6,941   6,799