2024-11-15  9:59:50 PM Chg. -1.52 Volume Bid10:00:09 PM Ask10:00:09 PM Market Capitalization Dividend Y. P/E Ratio
227.90USD -0.66% 24,840
Turnover: 2.5 mill.
-Bid Size: - -Ask Size: - 17.25 bill.USD 1.12% 28.95

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
  213.5000   219.5430   240.9450   247.8160   258.3500
Intangible Assets
  311.2000   271.1640   287.8370   435.5040   414.7460
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   1,832.2790   1,942.7590   2,332.2230   2,395.5850
Inventories
  231   237.6310   239.1240   252.8590   259.7240
Accounts Receivable
  -   256.0400   260   272.8130   294.1660
Cash and Cash Equivalents
  439.6000   509.1370   328.0180   235.9640   375.9500
Current Assets
  991   1,075.7910   862.6840   822.7210   1,004.0430
Total Assets
  2,887.6000   2,908.0700   2,805.4430   3,154.9440   3,399.6280

 

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
  133.3000   127.4620   128.9110   128.9330   147.0670
Long-term debt
  772   765.0060   839.7070   1,014.2350   858.7880
Liabilities to Banks
  773.9000   863.9000   840.8000   1,015.2000   859.1000
Provisions
  144.9000   130.4000   110.5000   166.4000   137.6000
Liabilities
  1,314.6000   1,421.6190   1,362.1520   1,611.0500   1,513.0860
Share Capital
  .8920   .8980   .9020   .9020   .9020
Total Equity
  1,573   1,486.4510   1,443.2910   1,543.8940   1,886.5420
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,887.6000   2,908.0700   2,805.4430   3,154.9440   3,399.6280

 

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
  2,024.1000   2,147.7670   2,020.6680   2,113.0430   2,287.3120
Depreciation (total)
  -   33.7200   35.6940   37.8540   38.3140
Operating Result
  395.5000   431.2240   431.7380   405.8010   502.5560
Interest Income
  -42.2000   -41.8950   -41.6360   -45.6160   -44.8890
Income Before Taxes
  353.1000   392.4400   392.3450   368.5120   455.2730
Income Taxes
  97.9000   113.0540   109.5380   97.4030   118.0160
Minority Interests Profit
  -   -   -   -   -
Net Income
  255.2000   279.3860   282.8070   271.1090   337.2570

 

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
  3.1100   3.4800   3.6500   3.5700   4.4100
Dividend per Share
  0.9200   1.1200   1.2800   1.3600   1.4800

 

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
  401.5000   367.9610   360.3210   399.9170   432.7530
Cash Flow from Investing Activities
  -68.2000   -72.2600   -210.4910   -509.1990   -54.7460
Cash Flow from Financing
  -219   -184.0720   -295.5280   46.5480   -277.4210
Decrease / Increase in Cash
  120.8000   69.5080   -181.1190   -92.0540   139.9860
Employees
  6,787   6,712   6,801   7,158   7,167