15/11/2024  07:57:05 Chg. -9.5000 Volume Bid22:01:13 Ask22:01:13 Market Capitalization Dividend Y. P/E Ratio
355.6000EUR -2.60% -
Turnover: -
338.2000Bid Size: 8 342.9000Ask Size: 8 20.22 bill.EUR - -

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  321.5830   333.3550   337.1180   349.2780   343.0830
Intangible Assets
  232.3710   218.0220   207.0550   228.3950   246.9020
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,024.1980   1,055.1440   1,026.6140   1,054.2200   1,064.2630
Inventories
  246.4300   263.4150   262.6820   270.2940   291.5690
Accounts Receivable
  433.6160   468.3150   489.3400   533.8250   568.3160
Cash and Cash Equivalents
  422.1770   487.6650   505.6310   642.3190   796.2800
Current Assets
  2,853.7360   3,213.5330   3,635.4450   4,270.1340   2,663.1630
Total Assets
  3,877.9340   4,268.6770   4,662.0590   5,324.3540   3,727.4260

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  65.7040   70.5730   67.7400   64.5370   68.1680
Long-term debt
  1,240   1,493.0270   1,701.9660   1,897.5010   1,148.1720
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,983.2680   2,209.8260   2,360.1100   3,090.5660   2,160.1680
Share Capital
  1.5670   1.5770   1.5860   1.5980   1.6050
Total Equity
  1,894.6660   2,058.8510   2,301.9490   2,233.7880   1,567.2580
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,877.9340   4,268.6770   4,662.0590   5,324.3540   3,727.4260

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  1,989.3440   2,042.3320   2,167.4230   2,309.0780   2,419.9290
Depreciation (total)
  47.8380   45.2870   -   -   -
Operating Result
  517.9080   567.4510   624.3390   661.8580   739.7740
Interest Income
  -27.1680   -25.5320   -24.2250   -20.7610   -9.8340
Income Before Taxes
  490.7400   541.9190   600.1140   641.0970   682.1460
Income Taxes
  59.1200   72.8660   78.6110   620.7860   88.3520
Minority Interests Profit
  -   -   -   -   -
Net Income
  431.6200   469.0530   521.5030   20.3110   593.7940

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  5.1200   5.7000   6.4600   0.2500   7.7100
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  511.6480   560.2930   629.0760   697.6400   604.4460
Cash Flow from Investing Activities
  -402.0300   -399.7390   -487.9180   -535.7520   1,683.3020
Cash Flow from Financing
  -107.2210   -69.5940   -101.8570   -63.8690   -2,119.5220
Decrease / Increase in Cash
  -18.6190   65.4880   17.9660   136.6880   153.9610
Employees
  6,200   6,600   6,900   7,000   7,200