2024-05-03  10:10:00 PM Chg. +3.40 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
398.47USD +0.86% 202,235
Turnover: 41.3 mill.
180.00Bid Size: 100 639.32Ask Size: 100 18.97 bill.USD 0.80% 25.96

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
  547.3000   585.8000   632.2000   780.9000   760.1000
Intangible Assets
  611.7000   887.8000   872.2000   1,234.4000   967.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,147.2000   2,634.6000   2,610.6000   3,655.2000   3,192.5000
Inventories
  339.1000   356   377   507.9000   457.5000
Accounts Receivable
  439.2000   502.5000   511.6000   657.7000   698.3000
Cash and Cash Equivalents
  730.8000   410.7000   385.3000   379.6000   803.6000
Current Assets
  1,611.5000   1,319.5000   1,355.2000   1,644.6000   2,056.7000
Total Assets
  3,758.7000   3,954.1000   3,965.8000   5,299.8000   5,249.2000

 

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
  198   212.6000   243.6000   352.4000   312.1000
Long-term debt
  749.8000   598.7000   596.4000   1,586.2000   1,587.8000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,553.7000   1,606.7000   1,498.9000   2,771.5000   2,651.8000
Share Capital
  78.7000   78.7000   78.7000   78.7000   78.7000
Total Equity
  2,205   2,347.4000   2,466.9000   2,528.3000   2,597.4000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,758.7000   3,954.1000   3,965.8000   5,299.8000   5,249.2000

 

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
  3,204   3,543.2000   3,675.4000   4,089.9000   4,479.5000
Depreciation (total)
  -   -   -   -   -
Operating Result
  408.3000   501.9000   441.1000   505.7000   509
Interest Income
  -   -   -   33.5000   53.5000
Income Before Taxes
  376.1000   467.9000   410.5000   468.2000   445.9000
Income Taxes
  124.4000   148.3000   159.7000   102.9000   87.3000
Minority Interests Profit
  -   -   -   -   -
Net Income
  251.3000   319.7000   250.1000   365.5000   611.1000

 

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
  3.8900   4.8900   3.8600   5.7500   10.0900
Dividend per Share
  0.9400   1.1000   1.3000   1.4400   1.5400

 

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
  295.9000   529.2000   531.2000   458.7000   339.2000
Cash Flow from Investing Activities
  -297.8000   -670.8000   -293.4000   -1,094.3000   629.2000
Cash Flow from Financing
  -20.2000   -173   -261.1000   627.2000   -540.7000
Decrease / Increase in Cash
  -23.7000   -320.1000   -25.4000   -5.7000   426.6000
Employees
  11,000   12,000   13,600   14,000   13,000