15/05/2024  11:58:00 Chg. - Volume Bid22:00:01 Ask22:00:01 Market Capitalization Dividend Y. P/E Ratio
42.800EUR - 12
Turnover: 513.600
42.800Bid Size: 234 43.000Ask Size: 232 3.97 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
  268   293.9000   335.9000   359   460.4080
Intangible Assets
  375.2000   546.6000   667.5000   720   909.6450
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   3,821.5060
Inventories
  0.0000   0.0000   0.0000   0.0000   -
Accounts Receivable
  215.4000   290.9000   322.2000   389   465.4730
Cash and Cash Equivalents
  77.1000   22.5000   31.3000   62   22.2360
Current Assets
  369.7000   390.6000   441.3000   535.1000   580.2160
Total Assets
  2,639   3,177.1000   3,546.7000   3,882.8000   4,401.7220

 

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
  54.8000   66.6000   74.2000   89.1000   114.5960
Long-term debt
  -   -   -   -   1,527.2460
Liabilities to Banks
  -   -   -   -   -
Provisions
  373   454.2000   495.1000   503.5000   563.3000
Liabilities
  1,558.6000   1,949.8000   1,989.4000   2,115.3000   2,484.5370
Share Capital
  .9000   .8000   .9000   .8550   .8490
Total Equity
  1,048.4000   1,198.2000   1,541.8000   1,750.5000   1,917.1850
Minority Interests
  31.9000   29.1000   15.5000   17.1000   22.1730
Total liabilities equity
  2,639   3,177.1000   3,546.7000   3,882.8000   4,401.7220

 

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
  1,439.4000   1,676   1,913.1000   2,142.8000   2,555.6010
Depreciation (total)
  -   -   22.1000   27.1000   48.1380
Operating Result
  370.7000   424.3000   468.8000   535.6000   556.3360
Interest Income
  -36.8000   -48.6000   -51.3000   -54.9000   -66.0220
Income Before Taxes
  331.9000   372.3000   417.2000   477.7000   487.5680
Income Taxes
  121.4000   135   147.3000   164.7000   159.4220
Minority Interests Profit
  -2.6000   -2.6000   -1.9000   -1.7000   1.6900
Net Income
  207.9000   234.8000   268   311.4000   326.4560

 

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
  2.4400   2.7500   3.1400   3.6200   3.8400
Dividend per Share
  0.0000   0.0000   0.0000   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
  325.7000   306.1000   387.4000   403.5000   448.5000
Cash Flow from Investing Activities
  -247.7000   -514.6000   -294.2000   -235   -462.7740
Cash Flow from Financing
  -13.6000   148.3000   -86.2000   -136   -30.0490
Decrease / Increase in Cash
  61.3000   -56.8000   8.8000   30.7000   -44.9310
Employees
  9,078   10,249   12,598   14,924   16,718