2024-04-19  9:59:53 PM Chg. -6.07 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
1,187.14USD -0.51% 6,611
Turnover: 7.88 mill.
-Bid Size: - -Ask Size: - 25.53 bill.USD - 32.92

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
  517.2290   563.7070   668.2710   717.5260   748.6570
Intangible Assets
  115.2520   167.0550   226.7180   217.3080   206.2420
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,155.6700   1,269.9930   1,543.0820   1,572.9870   1,679.6740
Inventories
  214.3830   222.0470   255.3900   268.8210   274.2850
Accounts Receivable
  411.4200   454.9880   528.6150   535.5280   566.2560
Cash and Cash Equivalents
  98.8870   158.6740   148.6870   178.1100   207.7850
Current Assets
  862.8150   896.7840   1,006.7230   1,045.8600   1,109.6470
Total Assets
  2,018.4850   2,166.7770   2,549.8050   2,618.8470   2,789.3210

 

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
  142.0750   146.5930   167.6270   196.6410   185.5920
Long-term debt
  576.9840   875.0560   960.1700   985.0210   1,235.3500
Liabilities to Banks
  14.5000   19   19.7000   49.7000   55.9000
Provisions
  221.4000   197.5000   204   205.2000   211.4000
Liabilities
  1,438.0280   1,731.8340   2,002.5250   2,028.7840   2,368.5410
Share Capital
  .4480   .4480   .4480   .4480   .4480
Total Equity
  580.4570   434.9430   547.2800   590.0630   420.7800
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,018.4850   2,166.7770   2,549.8050   2,618.8470   2,789.3210

 

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
  2,395.4470   2,508.2570   2,725.0530   2,935.5860   3,008.6520
Depreciation (total)
  33.0870   -   -   -   -
Operating Result
  -   -   -   -   -
Interest Income
  27.4510   28.0260   32.7850   34.5110   37.4110
Income Before Taxes
  463.4240   504.1930   574.2220   651.8580   681.3940
Income Taxes
  110.6040   119.8230   198.2500   139.2470   120.2850
Minority Interests Profit
  -   -   -   -   -
Net Income
  352.8200   384.3700   375.9720   512.6110   561.1090

 

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
  12.7500   14.4900   14.6200   20.3300   22.8400
Dividend per Share
  -   -   -   -   -

 

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
  426.8680   443.0780   516.3250   565.0050   603.4500
Cash Flow from Investing Activities
  -100.7510   -231.4560   -217.3440   -138.9440   -99.0830
Cash Flow from Financing
  -307.0320   -145.9250   -319.5300   -388.0220   -477.3680
Decrease / Increase in Cash
  13.6240   59.7870   -9.9870   29.4230   29.6750
Employees
  13,500   14,200   15,400   16,000   16,200