2024-11-14  10:10:00 PM Chg. +0.62 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
107.88USD +0.58% 1.26 mill.
Turnover: 86.26 mill.
106.90Bid Size: 100 109.68Ask Size: 100 26.43 bill.USD 1.01% 34.91

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
  609.6000   588.6000   607.7000   598.2000   573
Intangible Assets
  1,269.5000   1,431.8000   2,320.5000   2,274   2,750
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,350.9000   3,597.3000   5,014.6000   4,991   5,701
Inventories
  274   258.2000   330.7000   382.8000   417.4000
Accounts Receivable
  276.2000   287   345.9000   345.3000   356.4000
Cash and Cash Equivalents
  330   187.8000   278.9000   316.7000   155.7000
Current Assets
  906   756.8000   1,000.2000   1,078.2000   956.4000
Total Assets
  4,256.9000   4,354.1000   6,014.8000   6,069.2000   6,657.4000

 

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
  -   -   -   -   -
Long-term debt
  692.8000   693.4000   2,103.4000   1,508.8000   1,810.2000
Liabilities to Banks
  357.2000   426.8000   270.9000   1.8000   252.9000
Provisions
  492   518.4000   566.2000   579.3000   587.1000
Liabilities
  2,233.7000   2,376.2000   3,796.8000   3,615.4000   3,989.6000
Share Capital
  292.8000   292.8000   292.8000   292.8000   292.8000
Total Equity
  2,023.2000   1,977.9000   2,218   2,453.8000   2,667.8000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,256.9000   4,354.1000   6,014.8000   6,069.2000   6,657.4000

 

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
  3,394.8000   3,493.1000   3,776.2000   4,145.9000   4,357.7000
Depreciation (total)
  58.3000   -   -   -   -
Operating Result
  674.2000   724.2000   732.7000   791.7000   840.2000
Interest Income
  -30.5000   -27.7000   -52.6000   -79.4000   -73.6000
Income Before Taxes
  635.4000   705.9000   692.7000   719.5000   773.7000
Income Taxes
  225   246.9000   -50.7000   150.9000   157.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  410.4000   459   743.4000   568.6000   615.9000

 

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
  1.5650   1.7800   2.9700   2.3200   2.5000
Dividend per Share
  0.6700   0.7100   0.7600   0.8700   0.9100

 

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
  606.1000   655.3000   681.5000   763.6000   864.5000
Cash Flow from Investing Activities
  -141.2000   -354.6000   -1,303.4000   -112.1000   -553.5000
Cash Flow from Financing
  -535   -439.6000   698.9000   -609   -472.9000
Decrease / Increase in Cash
  -93   -142.2000   91.1000   37.8000   -161
Employees
  4,400   4,500   4,700   4,700   4,800