2024-04-18  9:59:56 PM Chg. +0.78 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
83.63USD +0.94% 56,981
Turnover: 4.78 mill.
-Bid Size: - -Ask Size: - 21.34 bill.USD 3.88% -

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
  732.7940   775.7160   880.5800   1,241.1520   1,386.9200
Intangible Assets
  306.0040   365.7830   415.7870   3,039.3220   2,851.9350
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,265.5700   2,407.9700   2,702.3820   9,947.5350   10,344.8670
Inventories
  589.0190   592.0170   649.4480   1,078.5370   1,123.0680
Accounts Receivable
  546.1250   560.6530   677.0550   946.9380   884.4280
Cash and Cash Equivalents
  181.9880   323.9920   368.0460   634.8970   606.8230
Current Assets
  1,455.8840   1,609.0140   1,896.5440   2,941.8600   2,942.5440
Total Assets
  3,721.4540   4,016.9840   4,598.9260   12,889.3950   13,287.4110

 

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
  302.4730   274.8150   338.1880   471.3820   510.3720
Long-term debt
  937.8440   1,066.8550   1,632.1860   4,504.4170   3,997.4380
Liabilities to Banks
  44.8000   50.7000   54.4000   77.8000   80
Provisions
  -   -   -   -   641.5000
Liabilities
  2,126.4640   2,385.8500   2,909.6320   6,846.0210   7,057.8630
Share Capital
  14.4700   14.4700   14.4700   16.0660   16.0660
Total Equity
  1,594.9900   1,631.1340   1,689.2940   6,043.3740   6,229.5480
Minority Interests
  4.6720   4.8900   5.0920   10.4230   12.2440
Total liabilities equity
  3,721.4540   4,016.9840   4,598.9260   12,889.3950   13,287.4110

 

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
  3,023.1890   3,116.3500   3,398.7190   3,977.5390   5,140.0840
Depreciation (total)
  89.5970   102.4690   117.9670   173.7920   323.3300
Operating Result
  588.3470   567.3560   581.4430   583.8820   665.2700
Interest Income
  -46.0620   -52.9890   -65.3630   -132.5580   -138.2210
Income Before Taxes
  539.1010   523.7170   537.0450   447.7570   557.4520
Income Taxes
  119.8540   118.6860   241.3800   107.9760   97.1840
Minority Interests Profit
  -   -   -   2.4790   4.3950
Net Income
  419.2470   405.0310   295.6650   337.3020   455.8730

 

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
  5.1900   5.0700   3.7300   3.8100   4.0500
Dividend per Share
  2.0600   2.4000   2.6600   2.8400   2.9600

 

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
  433.5780   535.4060   390.7560   437.5750   698.9650
Cash Flow from Investing Activities
  -577.1560   -355.4630   -299.9300   -5,013.2350   -225.8660
Cash Flow from Financing
  -131.2960   -19.6940   -42.5580   4,870.7030   -505.0570
Decrease / Increase in Cash
  -296.5850   142.0040   44.0540   280.4760   -24.5770
Employees
  6,700   6,900   7,300   13,000   13,600