2024-05-03  9:59:55 PM Chg. -0.17 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
86.64USD -0.20% 49,253
Turnover: 4.28 mill.
-Bid Size: - -Ask Size: - 22.12 bill.USD 3.74% -

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
  720.2680   732.7940   775.7160   880.5800   1,241.1520
Intangible Assets
  76.5570   306.0040   365.7830   415.7870   3,039.3220
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,784.5940   2,265.5700   2,407.9700   2,702.3820   9,947.5350
Inventories
  568.7290   589.0190   592.0170   649.4480   1,078.5370
Accounts Receivable
  502.9150   546.1250   560.6530   677.0550   946.9380
Cash and Cash Equivalents
  478.5730   181.9880   323.9920   368.0460   634.8970
Current Assets
  1,710.0270   1,455.8840   1,609.0140   1,896.5440   2,941.8600
Total Assets
  3,494.6210   3,721.4540   4,016.9840   4,598.9260   12,889.3950

 

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
  229.8660   302.4730   274.8150   338.1880   471.3820
Long-term debt
  934.2320   937.8440   1,066.8550   1,632.1860   4,504.4170
Liabilities to Banks
  38   44.8000   50.7000   54.4000   77.8000
Provisions
  -   -   -   -   -
Liabilities
  1,971.9320   2,126.4640   2,385.8500   2,909.6320   6,846.0210
Share Capital
  14.4700   14.4700   14.4700   14.4700   16.0660
Total Equity
  1,522.6890   1,594.9900   1,631.1340   1,689.2940   6,043.3740
Minority Interests
  4.1280   4.6720   4.8900   5.0920   10.4230
Total liabilities equity
  3,494.6210   3,721.4540   4,016.9840   4,598.9260   12,889.3950

 

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
  3,088.5330   3,023.1890   3,116.3500   3,398.7190   3,977.5390
Depreciation (total)
  89.3540   89.5970   102.4690   117.9670   173.7920
Operating Result
  592.3210   588.3470   567.3560   581.4430   583.8820
Interest Income
  -46.0670   -46.0620   -52.9890   -65.3630   -132.5580
Income Before Taxes
  549.0610   539.1010   523.7170   537.0450   447.7570
Income Taxes
  134.5180   119.8540   118.6860   241.3800   107.9760
Minority Interests Profit
  -   -   -   -   2.4790
Net Income
  414.5430   419.2470   405.0310   295.6650   337.3020

 

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
  5.0900   5.1900   5.0700   3.7300   3.8100
Dividend per Share
  1.7200   2.0600   2.4000   2.6600   2.8400

 

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
  518.3900   433.5780   535.4060   390.7560   437.5750
Cash Flow from Investing Activities
  -221.3330   -577.1560   -355.4630   -299.9300   -5,013.2350
Cash Flow from Financing
  -202.3300   -131.2960   -19.6940   -42.5580   4,870.7030
Decrease / Increase in Cash
  73.0680   -296.5850   142.0040   44.0540   280.4760
Employees
  6,200   6,700   6,900   7,300   13,000