11/8/2024  9:59:59 PM Chg. +6.20 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
225.74USD +2.82% 105,511
Turnover: 23.85 mill.
-Bid Size: - -Ask Size: - 91.22 bill.USD 0.60% 58.75

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
  855.7020   871.4210   994.2370   1,323.5010   1,382.7300
Intangible Assets
  55.6750   42.4340   83.7150   586.9880   545.7680
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,656.7710   2,456.6530   2,514.3580   4,889.5790   4,980.2820
Inventories
  251.2390   226.2110   249.3620   278.2180   280.3470
Accounts Receivable
  508.4270   496.1300   563.1780   736.0080   804.5830
Cash and Cash Equivalents
  513.2880   417.0730   139.3570   169.2660   138.7240
Current Assets
  1,805.6810   1,735.8070   1,590.0350   1,954.4780   1,977.9320
Total Assets
  4,462.4520   4,192.4600   4,104.3930   6,844.0570   6,958.2140

 

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
  150.0700   109.6070   114.5140   177.0510   215.0740
Long-term debt
  1,300.4770   1,300   1,050   2,770.6240   2,535.3090
Liabilities to Banks
  -   -   -   -   -
Provisions
  727.4000   761.2000   745.3000   1,002.7000   630.5000
Liabilities
  2,269.5940   2,260.0050   2,261.7340   4,541.2640   3,941.6880
Share Capital
  1,007.0120   1,316.9920   1,638.7280   1,940.2720   2,473.8560
Total Equity
  2,192.8580   1,932.4550   1,842.6590   2,302.7930   3,016.5260
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,462.4520   4,192.4600   4,104.3930   6,844.0570   6,958.2140

 

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
  4,551.8120   4,476.8860   4,905.4580   5,323.3810   6,476.6320
Depreciation (total)
  190.8620   155.0820   165.2790   196.5950   279.4160
Operating Result
  567.0100   696.4070   781.7480   773.6910   949.8340
Interest Income
  -65.5930   -64.8220   -63.6260   -86.2870   -108.8330
Income Before Taxes
  607.8580   658.2760   718.1220   687.4040   841.0010
Income Taxes
  233.4160   244.6600   261.1810   230.1180   57.0690
Minority Interests Profit
  -   -   -   -   -
Net Income
  374.4420   430.6180   693.5200   480.7080   842.5860

 

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
  0.7700   0.9200   1.5750   1.1225   1.9450
Dividend per Share
  0.1925   0.4250   0.2625   0.3325   0.4050

 

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
  607.9690   580.2760   465.8450   763.8870   964.1600
Cash Flow from Investing Activities
  -16.5430   44.9870   128.3810   -2,310.3490   -135.6980
Cash Flow from Financing
  -429.7350   -712.5600   -866.7240   1,578.5020   -864.1400
Decrease / Increase in Cash
  161.0150   -96.2150   -277.7160   29.9090   -30.5420
Employees
  33,000   32,000   35,000   42,000   41,000