2024-05-17  10:00:00 PM Chg. +1.5500 Volume Bid11:43:22 PM Ask11:43:22 PM Market Capitalization Dividend Y. P/E Ratio
335.4800USD +0.46% 209,659
Turnover: 28.59 mill.
334.6700Bid Size: 100 535.6400Ask Size: 200 12.42 bill.USD 0.45% 27.98

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
  1,778.9650   2,019.3640   2,252.4750   2,513.1580   2,902.9200
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,915.3180   2,164.7050   2,400.2630   2,669.4170   3,073.0870
Inventories
  204.8330   197.3310   204.9880   201.6440   241.6680
Accounts Receivable
  25.8410   22.6090   27.7010   43.2440   45.0450
Cash and Cash Equivalents
  121.6410   48.5410   75.7750   76.7170   53.6790
Current Assets
  378.1440   305.2600   325.8850   350.6850   396.8400
Total Assets
  2,293.4620   2,469.9650   2,726.1480   3,020.1020   3,469.9270

 

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
  250.8070   226.5770   241.2070   293.9030   321.4190
Long-term debt
  853.6420   838.2450   822.8690   907.3560   1,291.7250
Liabilities to Banks
  -   -   -   -   -
Provisions
  379.6000   454.4000   501.7000   549.7000   444.2000
Liabilities
  1,573.5960   1,594.7360   1,642.6850   1,829.4820   2,198.7860
Share Capital
  -   -   -   -   -
Total Equity
  719.8660   875.2290   1,083.4630   1,190.6200   1,271.1410
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,293.4620   2,469.9650   2,726.1480   3,020.1020   3,469.9270

 

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
  7,840.2550   7,767.2160   7,122.0860   7,506.5870   8,391.1240
Depreciation (total)
  131.1600   156.1110   170.9370   197.6290   220.9700
Operating Result
  -   -   -   -   -
Interest Income
  -39.2700   -41.2250   -40.1730   -41.5360   -50.9400
Income Before Taxes
  206.5320   282.0250   348.7060   269.6680   214.4370
Income Taxes
  72.0180   101.3970   122.7240   92.1830   -103.4660
Minority Interests Profit
  -   -   -   -   -
Net Income
  134.5140   180.6280   225.9820   177.4850   317.9030

 

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
  3.5000   4.6600   5.7900   4.5400   8.4100
Dividend per Share
  0.7200   0.8000   0.8800   0.9600   1.0400

 

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
  314.1600   341.6820   464.7090   459.2730   419.7970
Cash Flow from Investing Activities
  -336.8890   -399.1430   -394.9680   -454.7250   -609.3350
Cash Flow from Financing
  103.0990   -15.6390   -42.5070   -3.6060   166.5000
Decrease / Increase in Cash
  80.3700   -73.1000   27.2340   .9420   -23.0380
Employees
  29,749   31,766   34,997   35,014   37,205