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

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
  383.5000   402.8000   448.4460   484.5480   473.2300
Intangible Assets
  1,309.7000   1,473.9000   1,625.5610   1,672.9610   1,734.0210
Long-Term Investments
  0.0000   0.0000   154.3220   180.7750   146.2830
Fixed Assets
  -   -   4,842.3590   5,044.9170   5,172.4840
Inventories
  428.9000   452.8000   495.8960   514.4510   492.1040
Accounts Receivable
  -   -   585.4620   603.2950   592.3260
Cash and Cash Equivalents
  158   295.2000   377.6150   381.0050   717.2590
Current Assets
  1,164.7000   1,369.1000   1,578.6040   1,619.6130   1,928.1900
Total Assets
  5,190.1000   5,877.9000   6,420.9630   6,664.5300   7,100.6740

 

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
  321.2000   347.6000   386.2070   365.3550   369.5370
Long-term debt
  1,133.1000   1,141.8000   1,427.8250   1,556.0450   2,062.6440
Liabilities to Banks
  1,453.8000   1,415.1000   1,714   1,942.1000   2,341.5000
Provisions
  680.4000   772.2000   855   865   867.9000
Liabilities
  2,654.9000   2,741.8000   3,181.4020   3,409.9040   3,844.1610
Share Capital
  2.6000   2.6000   2.5890   2.6080   2.6150
Total Equity
  2,535.2000   3,136.1000   3,239.5610   3,254.6260   3,256.5130
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,190.1000   5,877.9000   6,420.9630   6,664.5300   7,100.6740

 

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
  3,334.2000   3,594.1000   4,021.9640   3,974.2950   3,840.0870
Depreciation (total)
  -   -   138.5840   149.4600   -
Operating Result
  745.9000   815.1000   898.5860   907.7160   801.8970
Interest Income
  -75.5000   -73.6000   -79.9280   -91.7950   -94.3040
Income Before Taxes
  662.5000   724.8000   804.8320   806.3800   693.1030
Income Taxes
  203.3000   207.8000   220.3720   215.5210   180.9450
Minority Interests Profit
  -   -   -   -   -
Net Income
  459.1000   517   584.4600   590.8590   512.1580

 

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
  1.9000   2.1200   2.3900   2.4600   2.2000
Dividend per Share
  0.2200   0.2400   0.3300   0.3600   0.3600

 

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
  612.5000   660.7000   725.9620   672.5400   756.8350
Cash Flow from Investing Activities
  -803.7000   -460.3000   -641.6330   -425.5570   -452.3670
Cash Flow from Financing
  174.5000   -70.3000   24.1390   -216.9640   57.0540
Decrease / Increase in Cash
  -12.4000   137.2000   82.4120   3.3900   336.2540
Employees
  13,700   14,500   15,400   15,400   15,700