2024-05-17  10:10:00 PM Chg. +0.53 Volume Bid11:43:13 PM Ask11:43:13 PM Market Capitalization Dividend Y. P/E Ratio
84.35USD +0.63% 519,780
Turnover: 27.3 mill.
83.69Bid Size: 100 85.04Ask Size: 100 4.77 bill.USD 3.08% 9.59

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
  555.4280   650.6780   727.5960   747.1890   843.1220
Intangible Assets
  100.9350   105.1030   371.4160   347.2120   870.5170
Long-Term Investments
  89.1070   99.0730   94.0090   88.7640   92.0590
Fixed Assets
  978.3800   1,232.7370   1,908.6080   1,836.0890   2,639.2120
Inventories
  565.6850   710.0010   746.5340   783.9610   969.5110
Accounts Receivable
  204.8760   150.7780   174.8320   200.1440   197.0820
Cash and Cash Equivalents
  137.6000   155.3490   127.3250   138.3450   161.1640
Current Assets
  1,096.5550   1,154.7250   1,190.9890   1,253.5040   1,485.7030
Total Assets
  2,074.9350   2,387.4620   3,099.5970   3,089.5930   4,124.9150

 

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
  343.4700   299.6600   273.7420   317.3770   346.2940
Long-term debt
  223.6200   458.2200   1,138.0630   865.2660   1,896.0270
Liabilities to Banks
  -   -   -   -   -
Provisions
  29.5000   20.4000   11.2000   20.8000   11
Liabilities
  1,213.6680   1,405.9850   2,232.5570   2,157.9340   3,257.9000
Share Capital
  .6630   .6530   .6310   .6310   .6090
Total Equity
  861.2670   981.4770   867.0400   931.6590   867.0150
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,074.9350   2,387.4620   3,099.5970   3,089.5930   4,124.9150

 

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
  4,479.6480   4,719.2900   4,516.6290   5,428.4770   6,078.5400
Depreciation (total)
  127.5070   152.1380   167.5120   191.1080   211.0360
Operating Result
  714.6900   716.1390   350.2780   359.6570   487.4120
Interest Income
  -11.2390   -11.4560   -16.3190   -32.1550   -56.9670
Income Before Taxes
  699.3170   685.7370   313.2510   318.7910   429.2490
Income Taxes
  245.2880   230.3760   100.3030   146.2990   93.9920
Minority Interests Profit
  -   -   -   -   -
Net Income
  454.0290   455.3610   212.9480   172.4920   335.2570

 

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
  6.8600   6.9000   3.3100   2.7400   5.3600
Dividend per Share
  1.9200   2.1200   2.2000   2.3200   2.4000

 

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
  529.2700   440.2310   571.7830   579.9800   477.1120
Cash Flow from Investing Activities
  -246.7820   -289.0880   -909.2580   -151.0960   -959.4920
Cash Flow from Financing
  -222.5710   -120.1250   314.4930   -427.6800   523.4180
Decrease / Increase in Cash
  45.3520   17.7490   -28.0240   11.0200   31.5080
Employees
  7,000   8,100   10,000   11,000   12,000