2024-11-06  10:00:00 PM Chg. +21.9700 Volume Bid10:58:17 PM Ask10:58:17 PM Market Capitalization Dividend Y. P/E Ratio
564.6700USD +4.05% 678,383
Turnover: 210.94 mill.
543.5000Bid Size: 200 569.5000Ask Size: 100 60.55 bill.USD 0.50% 43.50

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  110.4000   117.3000   110.8760   105.5100   141.3180
Intangible Assets
  1,698.9000   2,039.1000   1,978.7290   2,528.9960   3,655.8430
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   6,900.8290   8,550.3180   12,548.4260
Inventories
  190.9000   204.9000   193.7660   189.8680   181.9520
Accounts Receivable
  526.4000   519.1000   511.5380   488.2710   619.8540
Cash and Cash Equivalents
  370.6000   459.7000   610.4300   778.5110   757.2000
Current Assets
  1,249.3000   1,373.3000   1,512.1050   1,618.0470   1,776.5010
Total Assets
  7,071.1000   8,185   8,412.9340   10,168.3650   14,324.9270

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  138.3000   150.3000   143.8470   139.7370   152.0670
Long-term debt
  1,508.2000   2,453.8000   2,203.0310   3,264.4170   5,808.5610
Liabilities to Banks
  1,508.2000   2,453.8000   2,203   3,264.4000   5,808.6000
Provisions
  1,136.2000   944   900.4000   979.4000   1,397.5000
Liabilities
  3,383.4000   3,971.9000   3,657.5740   4,869.4180   8,536.0620
Share Capital
  -   -   1.0210   1.0280   1.0360
Total Equity
  3,687.7000   4,213.1000   4,755.3600   5,298.9470   5,788.8650
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,071.1000   8,185   8,412.9340   10,168.3650   14,324.9270

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  2,993.5000   3,238.1000   3,549.4940   3,582.3950   3,789.9250
Depreciation (total)
  -   -   -   -   -
Operating Result
  757.6000   842.4000   999.4730   1,027.9180   1,054.5630
Interest Income
  -67.5000   -88   78.6370   84.2250   111.5590
Income Before Taxes
  686.7000   754.1000   921.4560   1,002.3450   940.6520
Income Taxes
  203.3000   215.8000   275.4230   306.2780   282.0070
Minority Interests Profit
  -   -   -   -   -
Net Income
  483.4000   538.3000   646.0330   696.0670   658.6450

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  4.9500   5.4300   6.4700   6.9200   6.5000
Dividend per Share
  0.5775   0.6950   0.8500   1.0500   1.2500

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  677.9000   802.7000   840.4410   928.8250   963.7850
Cash Flow from Investing Activities
  -1,505.5000   -1,115.9000   -348.1050   -1,698.3320   -3,752.8560
Cash Flow from Financing
  853.9000   403.6000   -298.1040   996.2420   2,805.2630
Decrease / Increase in Cash
  32.5000   89.1000   150.7100   168.0810   -21.3110
Employees
  9,475   9,913   10,137   10,806   14,155