2024-05-07  5:58:26 PM Chg. +1.73 Volume Bid5:58:26 PM Ask5:58:26 PM Market Capitalization Dividend Y. P/E Ratio
57.90USD +3.07% 75,813
Turnover: 4.33 mill.
57.86Bid Size: 100 58.03Ask Size: 106 14.24 bill.USD - 46.01

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
  157.3550   159.2000   144.2000   174   212.9000
Intangible Assets
  594.5540   487.1000   333.3000   364.8000   744.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,971.7320   2,882.3000   2,695.1000   2,981.1000   4,687.3000
Inventories
  278.0990   261.1000   218.8000   271.8000   298
Accounts Receivable
  362.0490   361.9000   354.8000   414.8000   512.6000
Cash and Cash Equivalents
  148   116   216.1000   358.5000   172.5000
Current Assets
  902.6160   798.4000   978.7000   1,317.1000   1,089.1000
Total Assets
  3,874.3480   3,680.7000   3,673.8000   4,298.2000   5,776.4000

 

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
  103.8510   99.8000   109.8000   146.1000   147.6000
Long-term debt
  674.0150   611.4000   489.6000   785.5000   1,712.3000
Liabilities to Banks
  -   -   -   -   -
Provisions
  121.1000   51.7000   38.8000   40.4000   73.8000
Liabilities
  1,505.4960   1,460.1000   1,368.1000   1,932.2000   3,101.6000
Share Capital
  1,207.3650   1,238.3000   .3000   .2000   .3000
Total Equity
  2,368.8520   2,220.6000   2,305.7000   2,366   2,674.8000
Minority Interests
  11.8380   .9000   -.1000   0.0000   .4000
Total liabilities equity
  3,874.3480   3,680.7000   3,673.8000   4,298.2000   5,776.4000

 

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
  2,395.5460   2,290.4000   2,290.4000   2,654.2000   3,108.4000
Depreciation (total)
  158.5120   69.8000   69.8000   63   76.4000
Operating Result
  260.8230   154.4000   154.4000   246   320.7000
Interest Income
  -18.6810   -25.6000   -25.6000   -25   -73.2000
Income Before Taxes
  266.0150   151.8000   151.8000   259.1000   278
Income Taxes
  52.1270   31.1000   31.1000   137.9000   -5.3000
Minority Interests Profit
  -.2300   -.4000   -.2000   .1000   .5000
Net Income
  214.1180   121.1000   121.1000   121.1000   282.8000

 

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
  0.8200   0.4700   0.4700   0.4800   1.1300
Dividend per Share
  -   -   -   -   -

 

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
  407.0830   354.9000   354.9000   411.9000   486.7000
Cash Flow from Investing Activities
  -344.0460   -172.4000   -172.4000   -366   -1,649.6000
Cash Flow from Financing
  -51.5240   -202.8000   -202.8000   79.1000   989.4000
Decrease / Increase in Cash
  .7730   -32   -32   142.4000   -186
Employees
  8,217   8,451   8,388   9,523   11,287