2024-04-25  9:59:53 PM Chg. -0.57 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
30.35USD -1.83% 44,405
Turnover: 1.35 mill.
-Bid Size: - -Ask Size: - 6.29 bill.USD 1.85% -

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
  558.8000   799.8000   876   870.6000   802.4000
Intangible Assets
  600.7000   2,957.6000   2,800.7000   2,420.3000   2,176.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,206.2000   9,773.5000   8,372   6,799   6,603
Inventories
  340.4000   517.1000   623.1000   598.9000   561.7000
Accounts Receivable
  399.9000   636   746.2000   701.9000   782
Cash and Cash Equivalents
  284.6000   383.9000   320.6000   309.6000   404.9000
Current Assets
  1,196.7000   1,882.6000   2,002.5000   1,888   1,999.9000
Total Assets
  4,402.9000   11,656.1000   10,374.5000   8,687   8,602.9000

 

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
  133.6000   223   284.4000   283.9000   307.9000
Long-term debt
  1,141   1,511.1000   1,611.6000   1,564.9000   1,433.1000
Liabilities to Banks
  -   -   -   -   -
Provisions
  490.6000   1,375.5000   1,358   1,189.8000   1,164.9000
Liabilities
  2,063.5000   3,530.2000   3,746.6000   3,554   3,508
Share Capital
  1.6000   2.6000   2.6000   2.6000   2.6000
Total Equity
  2,339.4000   8,125.9000   6,627.9000   5,133   5,094.9000
Minority Interests
  1.4000   11.6000   11.6000   11.9000   2.4000
Total liabilities equity
  4,402.9000   11,656.1000   10,374.5000   8,687   8,602.9000

 

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
  2,674.3000   3,745.3000   3,993.4000   3,986.3000   4,029.2000
Depreciation (total)
  122.9000   271.7000   316.4000   330.8000   322.8000
Operating Result
  375.2000   454.7000   -1,562.3000   -958.1000   360.9000
Interest Income
  -53.7000   -33.9000   -35.9000   -35.2000   -27
Income Before Taxes
  329.7000   440.9000   -1,603.5000   -958.4000   345.4000
Income Taxes
  77   9.5000   -53.2000   52.5000   82.3000
Minority Interests Profit
  -.1000   1.5000   -.3000   .1000   .2000
Net Income
  251.2000   429.9000   -1,550   -1,011   262.9000

 

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
  1.7900   1.9700   -6.7600   -4.5100   1.1800
Dividend per Share
  0.2900   0.3100   0.3500   0.3500   0.3750

 

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
  497.4000   563.4000   601.9000   499.8000   632.8000
Cash Flow from Investing Activities
  -54.9000   60   -286.4000   -253.3000   -68.4000
Cash Flow from Financing
  -302.9000   -526.2000   -400.8000   -249.8000   -466.1000
Decrease / Increase in Cash
  133   99.3000   -63.3000   -11   95.3000
Employees
  11,400   15,700   16,100   16,400   15,200