2024-04-26  6:25:50 PM Chg. +0.30 Volume Bid6:25:50 PM Ask6:25:50 PM Market Capitalization Dividend Y. P/E Ratio
30.65USD +0.99% 27,419
Turnover: 839,221.57
30.64Bid Size: 240 30.66Ask Size: 100 6.33 bill.USD 1.83% -

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  637.2000   588.8450   558.8000   799.8000   876
Intangible Assets
  795.3000   670.8400   600.7000   2,957.6000   2,800.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   3,443.2950   3,206.2000   9,773.5000   8,372
Inventories
  438.6000   387.0950   340.4000   517.1000   623.1000
Accounts Receivable
  472.8000   426.6060   399.9000   636   746.2000
Cash and Cash Equivalents
  75   151.6390   284.6000   383.9000   320.6000
Current Assets
  1,143.8000   1,206.9700   1,196.7000   1,882.6000   2,002.5000
Total Assets
  5,078   4,650.2650   4,402.9000   11,656.1000   10,374.5000

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  132.8000   132.6110   133.6000   223   284.4000
Long-term debt
  -   1,262.7120   1,141   1,511.1000   1,611.6000
Liabilities to Banks
  -   -   -   -   -
Provisions
  592.1000   573.7000   490.6000   1,375.5000   1,358
Liabilities
  2,500.1000   2,328.0670   2,063.5000   3,530.2000   3,746.6000
Share Capital
  1.6000   1.6280   1.6000   2.6000   2.6000
Total Equity
  2,535.1000   2,322.1980   2,339.4000   8,125.9000   6,627.9000
Minority Interests
  42.9000   .9190   1.4000   11.6000   11.6000
Total liabilities equity
  5,078   4,650.2650   4,402.9000   11,656.1000   10,374.5000

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  2,950.8000   2,922.6200   2,674.3000   3,745.3000   3,993.4000
Depreciation (total)
  -   129.0770   122.9000   271.7000   316.4000
Operating Result
  419.2000   445.6000   375.2000   454.7000   -1,562.3000
Interest Income
  -41.5000   -41.3180   -53.7000   -33.9000   -35.9000
Income Before Taxes
  369.3000   404.3730   329.7000   440.9000   -1,603.5000
Income Taxes
  52.2000   81.1200   77   9.5000   -53.2000
Minority Interests Profit
  -5   .0590   -.1000   1.5000   -.3000
Net Income
  313.2000   322.8540   251.2000   429.9000   -1,550

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  2.2000   2.2800   1.7900   1.9700   -6.7600
Dividend per Share
  0.2500   0.2650   0.2900   0.3100   0.3500

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  417.8000   560.4010   497.4000   563.4000   601.9000
Cash Flow from Investing Activities
  -260.2000   -138.6930   -54.9000   60   -286.4000
Cash Flow from Financing
  -166.7000   -336.1830   -302.9000   -526.2000   -400.8000
Decrease / Increase in Cash
  -5.2000   76.6850   133   99.3000   -63.3000
Employees
  11,800   11,600   11,400   15,700   16,100