2024-05-02  6:24:20 PM Chg. +18.77 Volume Bid6:26:00 PM Ask6:26:00 PM Market Capitalization Dividend Y. P/E Ratio
1,268.09USD +1.50% 78,562
Turnover: 44.83 mill.
1,265.36Bid Size: 400 1,268.09Ask Size: 400 70.37 bill.USD 0.00% 57.45

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  209   212.1080   260.6840   310.5800   324.9240
Intangible Assets
  703.8000   702.6330   1,539.8510   1,764.3430   1,717.8620
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   5,067.2720   6,595.0880   7,795.5800   7,842.1090
Inventories
  413.6000   459.0740   591.4010   724.0110   730.6810
Accounts Receivable
  -   351.3070   444.0720   576.3390   636.1270
Cash and Cash Equivalents
  564.7000   819.5480   714.0330   1,586.9940   650.5610
Current Assets
  1,320.5000   1,689.5760   1,831.9620   2,930.6970   2,133.5520
Total Assets
  6,148.9000   6,756.8480   8,427.0500   10,726.2770   9,975.6610

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  106.8000   115.7410   142.8220   156.0750   148.7610
Long-term debt
  -   7,233.8360   8,183.5020   9,943.1910   11,393.6200
Liabilities to Banks
  -   -   -   -   -
Provisions
  384.3000   402.2000   450.4000   492.3000   500.9000
Liabilities
  6,485.3000   8,312.9470   9,465.3560   11,377.7670   12,926.8650
Share Capital
  .5320   .5380   .5510   .5580   .5610
Total Equity
  -336.4000   -1,556.0990   -1,038.3060   -651.4900   -2,951.2040
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  6,148.9000   6,756.8480   8,427.0500   10,726.2770   9,975.6610

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  1,924.4000   2,372.9060   2,707.1150   3,171.4110   3,504.2860
Depreciation (total)
  45.6000   96.3850   93.6630   121.6700   141.0250
Operating Result
  749.5000   927.8200   1,074.0020   1,267.7600   1,479.8260
Interest Income
  -270.7000   -347.6880   -418.7850   -483.8500   -602.5890
Income Before Taxes
  448.5000   448.5100   636.8240   768.1160   837.4300
Income Taxes
  145.7000   141.6000   189.6120   181.7020   208.8890
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  302.8000   306.9100   447.2120   586.4140   596.8870

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  2.3900   3.1600   7.8400   10.3900   7.8800
Dividend per Share
  34.8500   25.0000   0.0000   0.0000   46.0000

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  470.2000   541.2220   520.9380   668.9300   788.7330
Cash Flow from Investing Activities
  -502.4000   -329.6380   -1,679.1490   -1,443.0460   -287.0030
Cash Flow from Financing
  156.2000   43.9730   1,054.9470   1,646.8350   -1,443.6820
Decrease / Increase in Cash
  124.2000   254.8080   -105.5150   872.9610   -936.4330
Employees
  6,100   7,300   8,200   9,300   9,200