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

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
  586   594.1000   616.2000   609.6000   588.6000
Intangible Assets
  1,254.9000   1,204.3000   1,272.4000   1,269.5000   1,431.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   3,350.9000   3,597.3000
Inventories
  242.2000   250.5000   245.9000   274   258.2000
Accounts Receivable
  303.1000   330.2000   322.9000   276.2000   287
Cash and Cash Equivalents
  343   496.9000   423   330   187.8000
Current Assets
  933.8000   1,115.8000   1,032.5000   906   756.8000
Total Assets
  4,098.1000   4,259.7000   4,381.3000   4,256.9000   4,354.1000

 

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
  258.9000   256.7000   -   -   -
Long-term debt
  -   -   698.6000   692.8000   693.4000
Liabilities to Banks
  253.8000   153.8000   146.7000   357.2000   426.8000
Provisions
  509.8000   478.3000   485.1000   492   518.4000
Liabilities
  2,037   1,959.7000   2,279.4000   2,233.7000   2,376.2000
Share Capital
  292.8000   292.8000   292.8000   292.8000   292.8000
Total Equity
  2,060.9000   2,300   2,101.9000   2,023.2000   1,977.9000
Minority Interests
  .2000   .1000   -   -   -
Total liabilities equity
  4,098.1000   4,259.7000   4,381.3000   4,256.9000   4,354.1000

 

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
  2,921.9000   3,194.3000   3,297.6000   3,394.8000   3,493.1000
Depreciation (total)
  -   -   57.1000   58.3000   -
Operating Result
  545.1000   622.2000   641.2000   674.2000   724.2000
Interest Income
  -12.3000   -25.1000   -27.4000   -30.5000   -27.7000
Income Before Taxes
  542.5000   597.8000   624.9000   635.4000   705.9000
Income Taxes
  192.7000   203.4000   211   225   246.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  349.8000   394.4000   413.9000   410.4000   459

 

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
  1.2500   1.4250   1.5300   1.5650   1.7800
Dividend per Share
  0.4800   0.5600   0.6200   0.6700   0.7100

 

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
  523.6000   499.6000   540.3000   606.1000   655.3000
Cash Flow from Investing Activities
  -741.3000   -77.1000   -288.4000   -141.2000   -354.6000
Cash Flow from Financing
  305.2000   -259.8000   -306.6000   -535   -439.6000
Decrease / Increase in Cash
  91.6000   153.9000   -73.9000   -93   -142.2000
Employees
  4,400   4,200   4,200   4,400   4,500