2024-05-17  10:10:00 PM Chg. +0.13 Volume Bid11:43:15 PM Ask11:43:15 PM Market Capitalization Dividend Y. P/E Ratio
147.67USD +0.09% 169,494
Turnover: 13.84 mill.
147.17Bid Size: 100 148.22Ask Size: 100 9.79 bill.USD 1.07% 34.03

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
  811.6550   765.3830   784.3210   867.9060   991.6130
Intangible Assets
  40.0450   33.2100   94.4890   95.4600   254.9040
Long-Term Investments
  -   -   -   -   25.4480
Fixed Assets
  1,223.2520   1,143.7320   1,336.6150   1,467.7500   2,046.9270
Inventories
  311.0720   294.9120   296.9140   337.2160   381.1100
Accounts Receivable
  406.9760   391.5710   433.1270   510.4260   569.6300
Cash and Cash Equivalents
  399.7620   489.9010   466.2870   712.6400   261.8230
Current Assets
  1,213.9380   1,294.9940   1,270.1700   1,670.0730   1,330.8080
Total Assets
  2,437.1900   2,438.7260   2,606.7850   3,137.8230   3,377.7350

 

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
  -   -   -   -   -
Long-term debt
  588.8920   762.5240   772.7370   1,191.1460   1,125.9930
Liabilities to Banks
  -   -   -   -   -
Provisions
  261.9000   260.4000   270.4000   482.6000   579.1000
Liabilities
  1,333.2740   1,289.0200   1,432.5430   1,825.7750   1,954.8640
Share Capital
  .8620   .6670   .6600   .6670   .6730
Total Equity
  1,103.9160   1,149.7060   1,174.2420   1,312.0480   1,422.8710
Minority Interests
  .5090   .2950   .2920   .3100   .3150
Total liabilities equity
  2,437.1900   2,438.7260   2,606.7850   3,137.8230   3,377.7350

 

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
  2,597.8090   2,317.1490   2,330.9340   2,469.2830   2,764.7610
Depreciation (total)
  152.2180   138.8930   154.8020   153.0940   171.7470
Operating Result
  306.4160   324.1450   310.5000   321.5190   286.2690
Interest Income
  -16.2320   -29.0190   -32.5940   -35.1270   -25.5700
Income Before Taxes
  286.3010   294.5710   280.4970   294.8250   266.0200
Income Taxes
  94.6770   95.2760   74.8930   74.7960   71.2540
Minority Interests Profit
  .0340   .0530   -.0140   .0010   -.0210
Net Income
  191.6580   199.3480   205.5900   220.0300   194.7450

 

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
  2.9500   3.1900   3.2700   3.5200   3.1200
Dividend per Share
  1.0900   1.1400   1.2200   1.2800   1.3200

 

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
  314.5510   324.5150   327.1930   324.7290   313.6280
Cash Flow from Investing Activities
  -159.2000   -176.2300   -300.5020   -224.8000   -735.4610
Cash Flow from Financing
  -18.9600   -33.0660   -31.6090   114.7920   -14.8720
Decrease / Increase in Cash
  89.9010   90.1390   -23.6140   246.3530   -445.8170
Employees
  13,000   13,000   12,700   13,200   14,100