11/14/2024  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

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
  594.1000   616.2000   609.6000   588.6000   607.7000
Intangible Assets
  1,204.3000   1,272.4000   1,269.5000   1,431.8000   2,320.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   3,350.9000   3,597.3000   5,014.6000
Inventories
  250.5000   245.9000   274   258.2000   330.7000
Accounts Receivable
  330.2000   322.9000   276.2000   287   345.9000
Cash and Cash Equivalents
  496.9000   423   330   187.8000   278.9000
Current Assets
  1,115.8000   1,032.5000   906   756.8000   1,000.2000
Total Assets
  4,259.7000   4,381.3000   4,256.9000   4,354.1000   6,014.8000

 

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
  256.7000   -   -   -   -
Long-term debt
  -   698.6000   692.8000   693.4000   2,103.4000
Liabilities to Banks
  153.8000   146.7000   357.2000   426.8000   270.9000
Provisions
  478.3000   485.1000   492   518.4000   566.2000
Liabilities
  1,959.7000   2,279.4000   2,233.7000   2,376.2000   3,796.8000
Share Capital
  292.8000   292.8000   292.8000   292.8000   292.8000
Total Equity
  2,300   2,101.9000   2,023.2000   1,977.9000   2,218
Minority Interests
  .1000   -   -   -   -
Total liabilities equity
  4,259.7000   4,381.3000   4,256.9000   4,354.1000   6,014.8000

 

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
  3,194.3000   3,297.6000   3,394.8000   3,493.1000   3,776.2000
Depreciation (total)
  -   57.1000   58.3000   -   -
Operating Result
  622.2000   641.2000   674.2000   724.2000   732.7000
Interest Income
  -25.1000   -27.4000   -30.5000   -27.7000   -52.6000
Income Before Taxes
  597.8000   624.9000   635.4000   705.9000   692.7000
Income Taxes
  203.4000   211   225   246.9000   -50.7000
Minority Interests Profit
  -   -   -   -   -
Net Income
  394.4000   413.9000   410.4000   459   743.4000

 

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
  1.4250   1.5300   1.5650   1.7800   2.9700
Dividend per Share
  0.5600   0.6200   0.6700   0.7100   0.7600

 

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
  499.6000   540.3000   606.1000   655.3000   681.5000
Cash Flow from Investing Activities
  -77.1000   -288.4000   -141.2000   -354.6000   -1,303.4000
Cash Flow from Financing
  -259.8000   -306.6000   -535   -439.6000   698.9000
Decrease / Increase in Cash
  153.9000   -73.9000   -93   -142.2000   91.1000
Employees
  4,200   4,200   4,400   4,500   4,700