11/13/2019  9:59:58 PM Chg. -0.22 Volume Bid10:02:00 PM Ask10:02:00 PM Market Capitalization Dividend Y. P/E Ratio
66.83USD -0.33% 73,021
Turnover: 3.21 mill.
66.80Bid Size: 2 66.85Ask Size: 1 21 bill.USD 0.00% 35.01

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
  924.3000   1,309.2000   1,552.5000   1,603.3000   1,743.6000
Intangible Assets
  546.8000   688.1000   1,285.3000   1,302   1,299.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  23.8000   15.8000   14.7000   15.7000   25
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  635.2000   402.1000   170.9000   370.9000   374.1000
Current Assets
  2,348.8000   1,827.8000   1,619.4000   2,380.2000   2,318.8000
Total Assets
  4,530.6000   5,562   5,630   6,469.3000   6,708.6000

 

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
  160.3000   215.5000   238.1000   219   293.5000
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  964.6000   1,691.6000   1,702   1,684   1,780.2000
Share Capital
  -   -   -   -   -
Total Equity
  3,566   3,870.4000   3,927.9000   4,785.3000   4,928.4000
Minority Interests
  0.0000   0.0000   0.0000   0.0000   0.0000
Total liabilities equity
  4,530.6000   5,562   5,630   6,469.3000   6,708.6000

 

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
  3,402.7000   4,425.3000   4,796.5000   5,142.3000   5,366.3000
Depreciation (total)
  -   91.5000   90.5000   90.6000   87.4000
Operating Result
  763.1000   781.1000   911   960.5000   774.8000
Interest Income
  -   -   -   -   -
Income Before Taxes
  774.2000   781.4000   918.4000   967.1000   800.9000
Income Taxes
  248.7000   242   282   100.2000   170.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  525.4000   539.4000   636.5000   867   630.1000

 

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
  1.5400   1.5700   1.8800   2.6200   1.9100
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

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
  847   947.5000   1,155.6000   1,307.7000   1,454
Cash Flow from Investing Activities
  -284.6000   -1,405.9000   -789.8000   -1,005.9000   -828.9000
Cash Flow from Financing
  -120.3000   236.2000   -586.7000   -111   -609.8000
Decrease / Increase in Cash
  432.8000   -233.1000   -231.3000   200.1000   3.2000
Employees
  15,800   22,200   24,400   26,000   29,200