15/11/2024  22:10:00 Chg. -18.26 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
358.46USD -4.85% 689,694
Turnover: 148.37 mill.
321.03Bid Size: 100 397.54Ask Size: 100 21.28 bill.USD - 32.98

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
  333.3550   337.1180   349.2780   343.0830   417.3420
Intangible Assets
  218.0220   207.0550   228.3950   246.9020   240.2030
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,055.1440   1,026.6140   1,054.2200   1,064.2630   1,244.5640
Inventories
  263.4150   262.6820   270.2940   291.5690   320.5510
Accounts Receivable
  468.3150   489.3400   533.8250   568.3160   587.7340
Cash and Cash Equivalents
  487.6650   505.6310   642.3190   796.2800   335.7150
Current Assets
  3,213.5330   3,635.4450   4,270.1340   2,663.1630   1,312.4910
Total Assets
  4,268.6770   4,662.0590   5,324.3540   3,727.4260   2,557.0550

 

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
  70.5730   67.7400   64.5370   68.1680   49.0010
Long-term debt
  1,493.0270   1,701.9660   1,897.5010   1,148.1720   1,580.7970
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  2,209.8260   2,360.1100   3,090.5660   2,160.1680   2,773.3360
Share Capital
  1.5770   1.5860   1.5980   1.6050   1.6100
Total Equity
  2,058.8510   2,301.9490   2,233.7880   1,567.2580   -216.2810
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,268.6770   4,662.0590   5,324.3540   3,727.4260   2,557.0550

 

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
  2,042.3320   2,167.4230   2,309.0780   2,419.9290   2,406.5960
Depreciation (total)
  45.2870   -   -   -   -
Operating Result
  567.4510   624.3390   661.8580   739.7740   708.4570
Interest Income
  -25.5320   -24.2250   -20.7610   -9.8340   -26.6320
Income Before Taxes
  541.9190   600.1140   641.0970   682.1460   678.2390
Income Taxes
  72.8660   78.6110   620.7860   88.3520   86.0410
Minority Interests Profit
  -   -   -   -   -
Net Income
  469.0530   521.5030   20.3110   593.7940   592.1980

 

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
  5.7000   6.4600   0.2500   7.7100   8.7600
Dividend per Share
  -   -   -   -   -

 

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
  560.2930   629.0760   697.6400   604.4460   643.0870
Cash Flow from Investing Activities
  -399.7390   -487.9180   -535.7520   1,683.3020   768.8020
Cash Flow from Financing
  -69.5940   -101.8570   -63.8690   -2,119.5220   -1,872.6780
Decrease / Increase in Cash
  65.4880   17.9660   136.6880   153.9610   -460.5650
Employees
  6,600   6,900   7,000   7,200   7,500