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

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  637.1000   497.2000   547.3000   585.8000   632.2000
Intangible Assets
  617.5000   579.8000   611.7000   887.8000   872.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   2,147.2000   2,634.6000   2,610.6000
Inventories
  538   298.8000   339.1000   356   377
Accounts Receivable
  -   -   439.2000   502.5000   511.6000
Cash and Cash Equivalents
  112.5000   754.5000   730.8000   410.7000   385.3000
Current Assets
  1,205.3000   1,535   1,611.5000   1,319.5000   1,355.2000
Total Assets
  3,457.3000   3,493   3,758.7000   3,954.1000   3,965.8000

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  259.7000   187   198   212.6000   243.6000
Long-term debt
  -   -   749.8000   598.7000   596.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,669.2000   1,506.9000   1,553.7000   1,606.7000   1,498.9000
Share Capital
  78.7000   78.7000   78.7000   78.7000   78.7000
Total Equity
  1,788.1000   1,986.1000   2,205   2,347.4000   2,466.9000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,457.3000   3,493   3,758.7000   3,954.1000   3,965.8000

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  3,629.4000   2,943   3,204   3,543.2000   3,675.4000
Depreciation (total)
  -   -   -   -   -
Operating Result
  424.3000   366.8000   408.3000   501.9000   441.1000
Interest Income
  -25.5000   -33.8000   -   -   -
Income Before Taxes
  398.8000   333   376.1000   467.9000   410.5000
Income Taxes
  131.5000   97.8000   124.4000   148.3000   159.7000
Minority Interests Profit
  -   -   -   -   -
Net Income
  270.2000   209.7000   251.3000   319.7000   250.1000

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  4.3000   3.2900   3.8900   4.8900   3.8600
Dividend per Share
  0.7600   0.8400   0.9400   1.1000   1.3000

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  485.9000   414.7000   295.9000   529.2000   531.2000
Cash Flow from Investing Activities
  -428.5000   270.1000   -297.8000   -670.8000   -293.4000
Cash Flow from Financing
  -20.6000   -41.5000   -20.2000   -173   -261.1000
Decrease / Increase in Cash
  37.8000   642   -23.7000   -320.1000   -25.4000
Employees
  11,600   8,000   11,000   12,000   13,600