2024-05-17  10:10:00 PM Chg. +2.58 Volume Bid11:43:16 PM Ask11:43:16 PM Market Capitalization Dividend Y. P/E Ratio
417.63USD +0.62% 283,423
Turnover: 69.62 mill.
416.73Bid Size: 100 418.66Ask Size: 100 19.88 bill.USD 0.77% 27.21

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
  585.8000   632.2000   780.9000   760.1000   783.5000
Intangible Assets
  887.8000   872.2000   1,234.4000   967.7000   1,140.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,634.6000   2,610.6000   3,655.2000   3,192.5000   3,744
Inventories
  356   377   507.9000   457.5000   510.6000
Accounts Receivable
  502.5000   511.6000   657.7000   698.3000   783
Cash and Cash Equivalents
  410.7000   385.3000   379.6000   803.6000   351.2000
Current Assets
  1,319.5000   1,355.2000   1,644.6000   2,056.7000   1,752
Total Assets
  3,954.1000   3,965.8000   5,299.8000   5,249.2000   5,496

 

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
  212.6000   243.6000   352.4000   312.1000   327.3000
Long-term debt
  598.7000   596.4000   1,586.2000   1,587.8000   1,341.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,606.7000   1,498.9000   2,771.5000   2,651.8000   2,853.2000
Share Capital
  78.7000   78.7000   78.7000   78.7000   78.7000
Total Equity
  2,347.4000   2,466.9000   2,528.3000   2,597.4000   2,642.8000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,954.1000   3,965.8000   5,299.8000   5,249.2000   5,496

 

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
  3,543.2000   3,675.4000   4,089.9000   4,479.5000   4,811.6000
Depreciation (total)
  -   -   -   -   -
Operating Result
  501.9000   441.1000   505.7000   509   654.2000
Interest Income
  -   -   33.5000   53.5000   66.1000
Income Before Taxes
  467.9000   410.5000   468.2000   445.9000   595.3000
Income Taxes
  148.3000   159.7000   102.9000   87.3000   121.6000
Minority Interests Profit
  -   -   -   -   -
Net Income
  319.7000   250.1000   365.5000   611.1000   472.8000

 

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
  4.8900   3.8600   5.7500   10.0900   8.2800
Dividend per Share
  1.1000   1.3000   1.4400   1.5400   1.8000

 

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
  529.2000   531.2000   458.7000   339.2000   703.1000
Cash Flow from Investing Activities
  -670.8000   -293.4000   -1,094.3000   629.2000   -694.9000
Cash Flow from Financing
  -173   -261.1000   627.2000   -540.7000   -461.2000
Decrease / Increase in Cash
  -320.1000   -25.4000   -5.7000   426.6000   -452.4000
Employees
  12,000   13,600   14,000   13,000   13,000