2024-04-30  9:59:56 PM Chg. -3.01 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
174.67USD -1.69% 41,345
Turnover: 7.27 mill.
-Bid Size: - -Ask Size: - 40.35 bill.USD 0.57% 30.64

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
  484.5480   473.2300   493.2960   554.1300   548.9080
Intangible Assets
  1,672.9610   1,734.0210   2,013.3650   2,403.7710   2,762.8720
Long-Term Investments
  180.7750   146.2830   239.1290   256.2100   279.7900
Fixed Assets
  5,044.9170   5,172.4840   5,861.4090   6,826.1440   7,818.7880
Inventories
  514.4510   492.1040   540.5040   624.7440   624.5670
Accounts Receivable
  603.2950   592.3260   668.1760   732.8390   744.7600
Cash and Cash Equivalents
  381.0050   717.2590   646.3000   353.9750   393.0300
Current Assets
  1,619.6130   1,928.1900   1,934.6550   1,836.1440   2,025.7710
Total Assets
  6,664.5300   7,100.6740   7,796.0640   8,662.2880   9,844.5590

 

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
  365.3550   369.5370   437.3290   399.5710   377.2190
Long-term debt
  1,556.0450   2,062.6440   1,866.1660   2,273.8370   2,271.2920
Liabilities to Banks
  1,942.1000   2,341.5000   2,174.3000   2,632.7000   2,768.7000
Provisions
  865   867.9000   871.1000   842.7000   900.2000
Liabilities
  3,409.9040   3,844.1610   3,768.4310   4,420.3660   4,729.0670
Share Capital
  2.6080   2.6150   2.6310   2.6400   2.6620
Total Equity
  3,254.6260   3,256.5130   4,027.6330   4,241.9220   5,115.4920
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,664.5300   7,100.6740   7,796.0640   8,662.2880   9,844.5590

 

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
  3,974.2950   3,840.0870   4,300.1700   4,845.8720   5,158.5570
Depreciation (total)
  149.4600   -   -   -   -
Operating Result
  907.7160   801.8970   915.0940   1,075.5400   1,177.3800
Interest Income
  -91.7950   -94.3040   -98.0290   -82.1800   -88.4810
Income Before Taxes
  806.3800   693.1030   796.7290   987.7450   1,069.7480
Income Taxes
  215.5210   180.9450   115.2590   209.8120   208.4510
Minority Interests Profit
  -   -   -   -   -
Net Income
  590.8590   512.1580   681.4700   777.9330   861.2970

 

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
  2.4600   2.2000   2.9600   3.3700   3.7800
Dividend per Share
  0.3600   0.3600   0.3600   0.5600   0.5600

 

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
  672.5400   756.8350   833.2590   925.5180   1,114.4220
Cash Flow from Investing Activities
  -425.5570   -452.3670   -625.8170   -1,210.0440   -1,150.9250
Cash Flow from Financing
  -216.9640   57.0540   -329.1710   13.0400   72.9130
Decrease / Increase in Cash
  3.3900   336.2540   -70.9590   -292.3250   39.0550
Employees
  15,400   15,700   16,900   18,200   18,100