2024-11-08  10:10:00 PM Chg. +2.20 Volume Bid1:53:24 PM Ask1:53:24 PM Market Capitalization Dividend Y. P/E Ratio
450.85USD +0.49% 372,897
Turnover: 97.72 mill.
400.00Bid Size: 100 480.00Ask Size: 100 20.44 bill.USD 0.71% 29.37

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  497.2000   547.3000   585.8000   632.2000   780.9000
Intangible Assets
  579.8000   611.7000   887.8000   872.2000   1,234.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   2,147.2000   2,634.6000   2,610.6000   3,655.2000
Inventories
  298.8000   339.1000   356   377   507.9000
Accounts Receivable
  -   439.2000   502.5000   511.6000   657.7000
Cash and Cash Equivalents
  754.5000   730.8000   410.7000   385.3000   379.6000
Current Assets
  1,535   1,611.5000   1,319.5000   1,355.2000   1,644.6000
Total Assets
  3,493   3,758.7000   3,954.1000   3,965.8000   5,299.8000

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  187   198   212.6000   243.6000   352.4000
Long-term debt
  -   749.8000   598.7000   596.4000   1,586.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,506.9000   1,553.7000   1,606.7000   1,498.9000   2,771.5000
Share Capital
  78.7000   78.7000   78.7000   78.7000   78.7000
Total Equity
  1,986.1000   2,205   2,347.4000   2,466.9000   2,528.3000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,493   3,758.7000   3,954.1000   3,965.8000   5,299.8000

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  2,943   3,204   3,543.2000   3,675.4000   4,089.9000
Depreciation (total)
  -   -   -   -   -
Operating Result
  366.8000   408.3000   501.9000   441.1000   505.7000
Interest Income
  -33.8000   -   -   -   33.5000
Income Before Taxes
  333   376.1000   467.9000   410.5000   468.2000
Income Taxes
  97.8000   124.4000   148.3000   159.7000   102.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  209.7000   251.3000   319.7000   250.1000   365.5000

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  3.2900   3.8900   4.8900   3.8600   5.7500
Dividend per Share
  0.8400   0.9400   1.1000   1.3000   1.4400

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  414.7000   295.9000   529.2000   531.2000   458.7000
Cash Flow from Investing Activities
  270.1000   -297.8000   -670.8000   -293.4000   -1,094.3000
Cash Flow from Financing
  -41.5000   -20.2000   -173   -261.1000   627.2000
Decrease / Increase in Cash
  642   -23.7000   -320.1000   -25.4000   -5.7000
Employees
  8,000   11,000   12,000   13,600   14,000