2024-04-26  10:10:00 PM Chg. -0.42 Volume Bid1:17:57 AM Ask1:17:57 AM Market Capitalization Dividend Y. P/E Ratio
177.51USD -0.24% 637,924
Turnover: 68.95 mill.
176.85Bid Size: 100 178.40Ask Size: 100 41.01 bill.USD 0.56% 31.14

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
  448.4460   484.5480   473.2300   493.2960   554.1300
Intangible Assets
  1,625.5610   1,672.9610   1,734.0210   2,013.3650   2,403.7710
Long-Term Investments
  154.3220   180.7750   146.2830   239.1290   256.2100
Fixed Assets
  4,842.3590   5,044.9170   5,172.4840   5,861.4090   6,826.1440
Inventories
  495.8960   514.4510   492.1040   540.5040   624.7440
Accounts Receivable
  585.4620   603.2950   592.3260   668.1760   732.8390
Cash and Cash Equivalents
  377.6150   381.0050   717.2590   646.3000   353.9750
Current Assets
  1,578.6040   1,619.6130   1,928.1900   1,934.6550   1,836.1440
Total Assets
  6,420.9630   6,664.5300   7,100.6740   7,796.0640   8,662.2880

 

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
  386.2070   365.3550   369.5370   437.3290   399.5710
Long-term debt
  1,427.8250   1,556.0450   2,062.6440   1,866.1660   2,273.8370
Liabilities to Banks
  1,714   1,942.1000   2,341.5000   2,174.3000   2,632.7000
Provisions
  855   865   867.9000   871.1000   842.7000
Liabilities
  3,181.4020   3,409.9040   3,844.1610   3,768.4310   4,420.3660
Share Capital
  2.5890   2.6080   2.6150   2.6310   2.6400
Total Equity
  3,239.5610   3,254.6260   3,256.5130   4,027.6330   4,241.9220
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,420.9630   6,664.5300   7,100.6740   7,796.0640   8,662.2880

 

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
  4,021.9640   3,974.2950   3,840.0870   4,300.1700   4,845.8720
Depreciation (total)
  138.5840   149.4600   -   -   -
Operating Result
  898.5860   907.7160   801.8970   915.0940   1,075.5400
Interest Income
  -79.9280   -91.7950   -94.3040   -98.0290   -82.1800
Income Before Taxes
  804.8320   806.3800   693.1030   796.7290   987.7450
Income Taxes
  220.3720   215.5210   180.9450   115.2590   209.8120
Minority Interests Profit
  -   -   -   -   -
Net Income
  584.4600   590.8590   512.1580   681.4700   777.9330

 

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
  2.3900   2.4600   2.2000   2.9600   3.3700
Dividend per Share
  0.3300   0.3600   0.3600   0.3600   0.5600

 

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
  725.9620   672.5400   756.8350   833.2590   925.5180
Cash Flow from Investing Activities
  -641.6330   -425.5570   -452.3670   -625.8170   -1,210.0440
Cash Flow from Financing
  24.1390   -216.9640   57.0540   -329.1710   13.0400
Decrease / Increase in Cash
  82.4120   3.3900   336.2540   -70.9590   -292.3250
Employees
  15,400   15,400   15,700   16,900   18,200