2024-04-26  10:10:00 PM Chg. -0.93 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
106.32USD -0.87% 1.04 mill.
Turnover: 73.47 mill.
106.16Bid Size: 100 106.81Ask Size: 100 25.92 bill.USD 1.03% 34.41

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
  616.2000   609.6000   588.6000   607.7000   598.2000
Intangible Assets
  1,272.4000   1,269.5000   1,431.8000   2,320.5000   2,274
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   3,350.9000   3,597.3000   5,014.6000   4,991
Inventories
  245.9000   274   258.2000   330.7000   382.8000
Accounts Receivable
  322.9000   276.2000   287   345.9000   345.3000
Cash and Cash Equivalents
  423   330   187.8000   278.9000   316.7000
Current Assets
  1,032.5000   906   756.8000   1,000.2000   1,078.2000
Total Assets
  4,381.3000   4,256.9000   4,354.1000   6,014.8000   6,069.2000

 

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
  -   -   -   -   -
Long-term debt
  698.6000   692.8000   693.4000   2,103.4000   1,508.8000
Liabilities to Banks
  146.7000   357.2000   426.8000   270.9000   1.8000
Provisions
  485.1000   492   518.4000   566.2000   579.3000
Liabilities
  2,279.4000   2,233.7000   2,376.2000   3,796.8000   3,615.4000
Share Capital
  292.8000   292.8000   292.8000   292.8000   292.8000
Total Equity
  2,101.9000   2,023.2000   1,977.9000   2,218   2,453.8000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,381.3000   4,256.9000   4,354.1000   6,014.8000   6,069.2000

 

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
  3,297.6000   3,394.8000   3,493.1000   3,776.2000   4,145.9000
Depreciation (total)
  57.1000   58.3000   -   -   -
Operating Result
  641.2000   674.2000   724.2000   732.7000   791.7000
Interest Income
  -27.4000   -30.5000   -27.7000   -52.6000   -79.4000
Income Before Taxes
  624.9000   635.4000   705.9000   692.7000   719.5000
Income Taxes
  211   225   246.9000   -50.7000   150.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  413.9000   410.4000   459   743.4000   568.6000

 

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
  1.5300   1.5650   1.7800   2.9700   2.3200
Dividend per Share
  0.6200   0.6700   0.7100   0.7600   0.8700

 

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
  540.3000   606.1000   655.3000   681.5000   763.6000
Cash Flow from Investing Activities
  -288.4000   -141.2000   -354.6000   -1,303.4000   -112.1000
Cash Flow from Financing
  -306.6000   -535   -439.6000   698.9000   -609
Decrease / Increase in Cash
  -73.9000   -93   -142.2000   91.1000   37.8000
Employees
  4,200   4,400   4,500   4,700   4,700