31/10/2024  17:26:35 Chg. -4.65 Volume Bid21:50:46 Ask21:50:46 Market Capitalization Dividend Y. P/E Ratio
161.95EUR -2.79% 0
Turnover: 0.00
-Bid Size: - -Ask Size: - 23.36 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
  1,641.6000   1,571.4000   1,742.2000   1,750.7000   1,765.6830
Intangible Assets
  1,772.8000   1,608.2000   1,631.5000   4,474.7000   4,028.5070
Long-Term Investments
  743.1000   1,416.7000   2,036.7000   625.8000   1,470.6520
Fixed Assets
  -   -   -   -   9,643.8860
Inventories
  289.1000   326.8000   447.4000   659   804.0220
Accounts Receivable
  605.3000   584.6000   686.8000   824.4000   1,292.4450
Cash and Cash Equivalents
  759.6000   514.5000   570.7000   602.6000   1,204.9240
Current Assets
  2,540.4000   2,975.4000   3,244.3000   3,184.9000   4,672.6730
Total Assets
  8,092.5000   9,049.6000   10,130.1000   11,863.3000   14,316.5590

 

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
  162.5000   186.4000   204   219.9000   229.1780
Long-term debt
  -   -   -   592.4000   582.0610
Liabilities to Banks
  0.0000   0.0000   0.0000   592.4000   582.1000
Provisions
  285.5000   294.5000   237.4000   412.3000   218.8000
Liabilities
  2,643.2000   2,622.6000   3,166.3000   3,242.5000   3,502.5190
Share Capital
  -   -   -   -   .1290
Total Equity
  5,449.4000   6,427   6,963.8000   8,620.8000   10,814.0400
Minority Interests
  52.9000   1.5000   2.3000   .6000   5.0300
Total liabilities equity
  8,092.5000   9,049.6000   10,130.1000   11,863.3000   14,316.5590

 

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
  4,716.4000   5,048.6000   5,516.5000   6,932.2000   9,703.3240
Depreciation (total)
  208.9000   208.6000   202.2000   342.9000   688.1500
Operating Result
  1,248.9000   1,724.7000   1,809.1000   2,490.6000   3,972.4140
Interest Income
  -   -   -   -   -17.3000
Income Before Taxes
  1,229.9000   1,711.2000   1,855.1000   2,480.6000   3,946.6330
Income Taxes
  331.3000   444.5000   470.6000   601   989.9420
Minority Interests Profit
  106.7000   -32.3000   0.0000   0.0000   6.7810
Net Income
  1,005.3000   1,234.4000   1,380   1,862.3000   2,934.7840

 

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
  3.9800   5.0900   5.8000   7.8600   12.4200
Dividend per Share
  -   -   -   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
  1,624.7000   1,727.7000   1,879.9000   2,345.1000   2,942.1150
Cash Flow from Investing Activities
  345.3000   -1,650.3000   -950.3000   -1,604.7000   -1,542.9760
Cash Flow from Financing
  -1,784.9000   -319.9000   -877.5000   -716.5000   -755.8730
Decrease / Increase in Cash
  185.1000   -242.4000   52.1000   23.9000   643.2660
Employees
  4,850   5,000   5,950   6,850   7,550