2024-05-02  10:10:00 PM Chg. -4.79 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
124.49USD -3.71% 1.15 mill.
Turnover: 94.63 mill.
28.39Bid Size: 100 197.44Ask Size: 100 10.58 bill.USD 0.72% 33.43

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  443.5000   464.5000   521.7000   518.8000   531.5000
Intangible Assets
  187.2000   160.3000   156.2000   136.1000   138
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,225.9000   2,199.9000   2,221.5000   2,201.7000   2,370.9000
Inventories
  292.7000   295.2000   311.9000   380.5000   392.9000
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  415.7000   460.7000   389.8000   561.2000   612.1000
Current Assets
  1,497.7000   1,401.8000   1,478.7000   1,645.1000   1,736.8000
Total Assets
  3,723.6000   3,601.7000   3,700.2000   3,846.8000   4,107.7000

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  314.7000   301.7000   351.4000   339.2000   332.4000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  638.4000   350.2000   384.4000   416.7000   430.8000
Liabilities
  2,358.2000   2,173.3000   2,102.4000   2,021.9000   2,029.9000
Share Capital
  89.5000   88.4000   88.2000   87.6000   87.8000
Total Equity
  1,365.4000   1,428.4000   1,597.8000   1,824.9000   2,077.8000
Minority Interests
  3.3000   2   1.7000   2.5000   2.9000
Total liabilities equity
  3,723.6000   3,601.7000   3,700.2000   3,846.8000   4,107.7000

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  2,485.6000   2,405.4000   2,585.3000   2,745.1000   2,846.4000
Depreciation (total)
  -   -   -   -   -
Operating Result
  380.1000   258.9000   309.7000   397.3000   411.4000
Interest Income
  -   -   -   -6.3000   3
Income Before Taxes
  382.3000   258.4000   309.4000   391   414.4000
Income Taxes
  70.1000   76   194.6000   57.7000   89.9000
Minority Interests Profit
  .2000   -.5000   .2000   -.9000   -1.1000
Net Income
  351.8000   186.1000   113.5000   333.7000   325.1000

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  3.9200   2.0900   1.2900   3.8100   3.7100
Dividend per Share
  0.4732   0.4960   0.5120   0.5360   0.5880

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  229.7000   240.7000   247.4000   371.8000   357.7000
Cash Flow from Investing Activities
  -485.5000   -54.4000   -223.2000   -52.3000   -203.4000
Cash Flow from Financing
  120.4000   -141.9000   -112.5000   -128.8000   -101.5000
Decrease / Increase in Cash
  -168.3000   45   -70.9000   171.2000   50.7000
Employees
  9,700   9,500   10,000   10,000   10,500