2024-05-03  9:59:56 PM Chg. -0.27 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
220.35USD -0.12% 20,583
Turnover: 4.53 mill.
-Bid Size: - -Ask Size: - 16.68 bill.USD 1.16% 28.01

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
  240.9450   247.8160   258.3500   281.2200   280.3160
Intangible Assets
  287.8370   435.5040   414.7460   383.3270   388.0310
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,942.7590   2,332.2230   2,395.5850   2,381.3250   2,552.4670
Inventories
  239.1240   252.8590   259.7240   279.9950   293.4670
Accounts Receivable
  260   272.8130   294.1660   312.1920   298.1860
Cash and Cash Equivalents
  328.0180   235.9640   375.9500   466.4070   632.5810
Current Assets
  862.6840   822.7210   1,004.0430   1,092.5320   1,261.4450
Total Assets
  2,805.4430   3,154.9440   3,399.6280   3,473.8570   3,813.9120

 

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
  128.9110   128.9330   147.0670   143.1960   138.4630
Long-term debt
  839.7070   1,014.2350   858.7880   848.3350   848.8640
Liabilities to Banks
  840.8000   1,015.2000   859.1000   848.8000   849.3000
Provisions
  110.5000   166.4000   137.6000   128   146.6000
Liabilities
  1,362.1520   1,611.0500   1,513.0860   1,479.2170   1,550.6830
Share Capital
  .9020   .9020   .9020   .9010   .8990
Total Equity
  1,443.2910   1,543.8940   1,886.5420   1,994.6400   2,263.2290
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,805.4430   3,154.9440   3,399.6280   3,473.8570   3,813.9120

 

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
  2,020.6680   2,113.0430   2,287.3120   2,483.6660   2,494.5730
Depreciation (total)
  35.6940   37.8540   38.3140   39.0490   39.5430
Operating Result
  431.7380   405.8010   502.5560   569.0880   579.0030
Interest Income
  -41.6360   -45.6160   -44.8890   -44.1340   -44.3410
Income Before Taxes
  392.3450   368.5120   455.2730   528.9390   532.9030
Income Taxes
  109.5380   97.4030   118.0160   118.3660   107.3820
Minority Interests Profit
  -   -   -   -   -
Net Income
  282.8070   271.1090   337.2570   410.5730   425.5210

 

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
  3.6500   3.5700   4.4100   5.3600   5.6200
Dividend per Share
  1.2800   1.3600   1.4800   1.7200   1.9300

 

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
  360.3210   399.9170   432.7530   479.3450   528.0620
Cash Flow from Investing Activities
  -210.4910   -509.1990   -54.7460   -81.4310   -137.0150
Cash Flow from Financing
  -295.5280   46.5480   -277.4210   -290.0110   -227.5850
Decrease / Increase in Cash
  -181.1190   -92.0540   139.9860   90.4570   166.1740
Employees
  6,801   7,158   7,167   7,352   7,439