6/10/2024  10:00:00 PM Chg. -0.3000 Volume Bid1:33:52 AM Ask1:33:52 AM Market Capitalization Dividend Y. P/E Ratio
328.3300USD -0.09% 346,426
Turnover: 54.13 mill.
323.0000Bid Size: 100 328.4800Ask Size: 100 12.15 bill.USD 0.46% 27.38

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
  2,019.3640   2,252.4750   2,513.1580   2,902.9200   3,110.6260
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,164.7050   2,400.2630   2,669.4170   3,073.0870   3,320.7960
Inventories
  197.3310   204.9880   201.6440   241.6680   273.0400
Accounts Receivable
  22.6090   27.7010   43.2440   45.0450   37.8560
Cash and Cash Equivalents
  48.5410   75.7750   76.7170   53.6790   63.2960
Current Assets
  305.2600   325.8850   350.6850   396.8400   410.5800
Total Assets
  2,469.9650   2,726.1480   3,020.1020   3,469.9270   3,731.3760

 

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
  226.5770   241.2070   293.9030   321.4190   335.2400
Long-term debt
  838.2450   822.8690   907.3560   1,291.7250   1,283.2750
Liabilities to Banks
  -   -   -   -   -
Provisions
  454.4000   501.7000   549.7000   444.2000   516.4000
Liabilities
  1,594.7360   1,642.6850   1,829.4820   2,198.7860   2,322.6070
Share Capital
  -   -   -   -   15.6000
Total Equity
  875.2290   1,083.4630   1,190.6200   1,271.1410   1,408.7690
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,469.9650   2,726.1480   3,020.1020   3,469.9270   3,731.3760

 

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
  7,767.2160   7,122.0860   7,506.5870   8,391.1240   9,352.9100
Depreciation (total)
  156.1110   170.9370   197.6290   220.9700   244.3870
Operating Result
  -   -   -   -   -
Interest Income
  -41.2250   -40.1730   -41.5360   -50.9400   -55.6560
Income Before Taxes
  282.0250   348.7060   269.6680   214.4370   263.4020
Income Taxes
  101.3970   122.7240   92.1830   -103.4660   59.5160
Minority Interests Profit
  -   -   -   -   -
Net Income
  180.6280   225.9820   177.4850   317.9030   203.8860

 

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
  4.6600   5.7900   4.5400   8.4100   5.5500
Dividend per Share
  0.8000   0.8800   0.9600   1.0400   1.1600

 

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
  341.6820   464.7090   459.2730   419.7970   530.6140
Cash Flow from Investing Activities
  -399.1430   -394.9680   -454.7250   -609.3350   -457.8300
Cash Flow from Financing
  -15.6390   -42.5070   -3.6060   166.5000   -63.1670
Decrease / Increase in Cash
  -73.1000   27.2340   .9420   -23.0380   9.6170
Employees
  31,766   34,997   35,014   37,205   37,000