31/10/2024  17:25:26 Chg. -4.95 Volume Bid21:50:45 Ask21:50:45 Market Capitalization Dividend Y. P/E Ratio
161.65EUR -2.97% 0
Turnover: 0.00
-Bid Size: - -Ask Size: - 23.36 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
  1,571.4000   1,742.2000   1,750.7000   1,765.6830   2,187.6000
Intangible Assets
  1,608.2000   1,631.5000   4,474.7000   4,028.5070   4,085.1000
Long-Term Investments
  1,416.7000   2,036.7000   625.8000   1,470.6520   2,760.4000
Fixed Assets
  -   -   -   9,643.8860   12,804.5000
Inventories
  326.8000   447.4000   659   804.0220   893.4000
Accounts Receivable
  584.6000   686.8000   824.4000   1,292.4450   1,227
Cash and Cash Equivalents
  514.5000   570.7000   602.6000   1,204.9240   1,308
Current Assets
  2,975.4000   3,244.3000   3,184.9000   4,672.6730   6,700.3000
Total Assets
  9,049.6000   10,130.1000   11,863.3000   14,316.5590   19,504.8000

 

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
  186.4000   204   219.9000   229.1780   267.4000
Long-term debt
  -   -   592.4000   582.0610   6,521.5000
Liabilities to Banks
  0.0000   0.0000   592.4000   582.1000   6,521.5000
Provisions
  294.5000   237.4000   412.3000   218.8000   333.6000
Liabilities
  2,622.6000   3,166.3000   3,242.5000   3,502.5190   10,129.9000
Share Capital
  -   -   -   .1290   .1000
Total Equity
  6,427   6,963.8000   8,620.8000   10,814.0400   9,374.9000
Minority Interests
  1.5000   2.3000   .6000   5.0300   2.1000
Total liabilities equity
  9,049.6000   10,130.1000   11,863.3000   14,316.5590   19,504.8000

 

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
  5,048.6000   5,516.5000   6,932.2000   9,703.3240   10,763.8000
Depreciation (total)
  208.6000   202.2000   342.9000   688.1500   600.4000
Operating Result
  1,724.7000   1,809.1000   2,490.6000   3,972.4140   4,891
Interest Income
  -   -   -   -17.3000   -73.4000
Income Before Taxes
  1,711.2000   1,855.1000   2,480.6000   3,946.6330   4,767.3000
Income Taxes
  444.5000   470.6000   601   989.9420   1,161.6000
Minority Interests Profit
  -32.3000   0.0000   0.0000   6.7810   46.2000
Net Income
  1,234.4000   1,380   1,862.3000   2,934.7840   3,547

 

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
  5.0900   5.8000   7.8600   12.4200   15.3800
Dividend per Share
  -   -   0.0000   -   -

 

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
  1,727.7000   1,879.9000   2,345.1000   2,942.1150   3,716.1000
Cash Flow from Investing Activities
  -1,650.3000   -950.3000   -1,604.7000   -1,542.9760   -4,553.6000
Cash Flow from Financing
  -319.9000   -877.5000   -716.5000   -755.8730   986.4000
Decrease / Increase in Cash
  -242.4000   52.1000   23.9000   643.2660   148.9000
Employees
  5,000   5,950   6,850   7,550   7,350