08/11/2024  20:21:01 Chg. +2.02 Volume Bid20:51:37 Ask20:51:37 Market Capitalization Dividend Y. P/E Ratio
90.72EUR +2.28% 0
Turnover: 0.00
90.50Bid Size: 850 91.42Ask Size: 850 28.48 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
  9,601.5000   10,160.4000   10,572.2000   10,906.6000   11,257.7000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  376.3000   393.3000   413.8000   438.8000   456.9000
Fixed Assets
  -   -   -   -   13,628
Inventories
  379.1000   382   360.7000   329.4000   400.6000
Accounts Receivable
  344.6000   349.4000   285.3000   406   352.1000
Cash and Cash Equivalents
  24.5000   14.1000   35.6000   26   61.9000
Current Assets
  1,331.1000   1,426.2000   1,313.9000   1,551.1000   1,535.4000
Total Assets
  13,059.8000   13,862.1000   14,285   14,769.4000   15,163.4000

 

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
  315.4000   325.7000   368.4000   342.6000   363.3000
Long-term debt
  -   -   -   -   4,186.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,154.8000   1,696.1000   2,117   2,634   2,906.7000
Liabilities
  9,227.3000   9,868.4000   10,119.5000   10,506   10,713.3000
Share Capital
  -   -   -   -   4,419.7000
Total Equity
  3,832.5000   3,993.7000   4,165.5000   4,263.4000   4,450.1000
Minority Interests
  0.0000   0.0000   0.0000   0.0000   -
Total liabilities equity
  13,059.8000   13,862.1000   14,285   14,769.4000   15,163.4000

 

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
  4,202.5000   4,486.4000   4,246.4000   4,519   4,997.1000
Depreciation (total)
  107.2000   330.2000   364.2000   388.1000   408.8000
Operating Result
  810.4000   887.3000   1,000.3000   1,080.1000   1,112.1000
Interest Income
  -206.4000   -235.8000   -248.2000   -252.1000   241.5000
Income Before Taxes
  704.3000   776.7000   852.6000   915.3000   950
Income Taxes
  249.9000   263.9000   306.3000   337.9000   361.7000
Minority Interests Profit
  -   -   -   -   -
Net Income
  456.5000   526.2000   546.3000   577.4000   588.3000

 

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
  1.9600   2.2600   2.3700   2.5400   2.6100
Dividend per Share
  0.8000   1.0400   1.2000   1.4450   1.5600

 

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
  810.4000   993.4000   1,173.9000   1,231   1,197.7000
Cash Flow from Investing Activities
  -633.5000   -892.5000   -729.6000   -745.8000   -756.8000
Cash Flow from Financing
  -172.6000   -111.3000   -422.8000   -494.8000   -405
Decrease / Increase in Cash
  4.3000   -10.4000   21.5000   -9.6000   35.9000
Employees
  4,596   4,595   4,504   4,303   4,248