2024-11-13  10:10:00 PM Chg. +0.12 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
62.86USD +0.19% 4.22 mill.
Turnover: 184.46 mill.
62.75Bid Size: 1,500 63.20Ask Size: 200 22.57 bill.USD 4.20% 57.67

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
  1,502.6000   1,490.2000   1,583.3000   1,671   1,823
Intangible Assets
  157.3000   326.6000   344.5000   1,327   1,276
Long-Term Investments
  -   420.3000   1,107.7000   1,026   843
Fixed Assets
  3,043.6000   3,770.7000   4,998.2000   6,604   6,399
Inventories
  1,294   1,215.8000   1,263.4000   1,479   1,618
Accounts Receivable
  1,379.3000   1,174.5000   1,258.3000   1,395   1,487
Cash and Cash Equivalents
  1,629.1000   1,021.4000   914.1000   1,136   2,181
Current Assets
  4,825.2000   4,468.5000   4,225.1000   4,964   6,168
Total Assets
  7,868.8000   8,239.2000   9,223.3000   11,568   12,567

 

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
  524.5000   635.4000   716.7000   835   1,182
Long-term debt
  1,324.7000   1,607.5000   1,910   3,383   3,361
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,513.8000   1,470.4000   1,632.3000   1,799   1,945
Liabilities
  3,999.4000   4,584.9000   5,636   7,166   7,857
Share Capital
  5.6000   5.7000   5.7000   6   6
Total Equity
  3,869.4000   3,654.3000   3,587.3000   4,402   4,710
Minority Interests
  14.5000   11.1000   15.4000   18   22
Total liabilities equity
  7,868.8000   8,239.2000   9,223.3000   11,568   12,567

 

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
  10,968.8000   10,780.4000   11,262.3000   11,824   13,683
Depreciation (total)
  384.6000   409.3000   414.7000   464   531
Operating Result
  1,827.6000   1,606.3000   1,610.3000   1,692   2,052
Interest Income
  -50.8000   -45.7000   -55.1000   -75   -72
Income Before Taxes
  1,776.8000   1,560.6000   1,555.2000   1,617   1,980
Income Taxes
  567.7000   467.2000   434.4000   361   863
Minority Interests Profit
  -5   -4.5000   -6.2000   -7   -9
Net Income
  1,204.1000   1,088.9000   1,114.6000   1,249   1,108

 

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
  3.1200   2.8700   3.0100   3.4000   3.0100
Dividend per Share
  0.7800   0.9200   1.1400   1.3200   1.4800

 

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
  1,535.2000   1,943.3000   1,788.7000   1,800   2,573
Cash Flow from Investing Activities
  -511.6000   -1,616.2000   -1,269.3000   -2,214   -369
Cash Flow from Financing
  -856.9000   -894.8000   -604.9000   630   -1,172
Decrease / Increase in Cash
  133.4000   -607.7000   -107.3000   222   1,045
Employees
  42,400   44,000   46,000   46,000   46,000