2024-05-03  9:51:06 PM Chg. +3.10 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
233.11USD +1.35% 17,270
Turnover: 4.05 mill.
-Bid Size: - -Ask Size: - 11.94 bill.USD - 25.09

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
  676.7970   677.9590   755.8270   781.9730   932.8770
Intangible Assets
  178.8750   280.8040   394.4480   369.7620   610.8880
Long-Term Investments
  18.3010   9.6140   -   -   -
Fixed Assets
  1,278.2940   1,509.2630   2,054.9680   2,103.2970   2,958.0430
Inventories
  89.0430   93.7350   95.8330   114.9560   127.8920
Accounts Receivable
  257.9910   270.0680   364.0500   430.0160   472.2480
Cash and Cash Equivalents
  160.0230   117.9470   117.6260   163.7940   195.4420
Current Assets
  606.8980   559.2340   656.8320   826.6250   897.8360
Total Assets
  1,885.1920   2,068.4970   2,711.8000   2,929.9220   3,855.8790

 

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
  33.8150   36.6750   68.4850   77.8380   66.2500
Long-term debt
  745.9580   845.9970   1,207.6960   1,114.1050   1,636.5980
Liabilities to Banks
  -   -   -   -   -
Provisions
  67.4000   137.7000   140.2000   179.3000   250.5000
Liabilities
  1,212.9890   1,335.4300   1,872.6750   1,882.5150   2,536.1010
Share Capital
  .8450   .8550   .8630   .8750   .4820
Total Equity
  672.2030   733.0670   839.1250   1,047.4070   1,319.7780
Minority Interests
  3.7240   4.4890   2.3570   2.3270   2.4460
Total liabilities equity
  1,885.1920   2,068.4970   2,711.8000   2,929.9220   3,855.8790

 

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
  1,297.6620   1,363.3020   1,681.4320   1,857.6010   2,266.0960
Depreciation (total)
  25.9570   24.2290   41.6990   41.3700   64.8300
Operating Result
  177.6700   206.4490   237.4190   287.4980   331.3830
Interest Income
  -11.9500   -14.0290   -26.3950   -29.0870   -62.9600
Income Before Taxes
  177.5950   195.4280   222.9210   296.9550   281.6810
Income Taxes
  47.6710   43.3910   66.8350   171.3690   54.4630
Minority Interests Profit
  -1.5000   -1.7740   1.6010   2.0940   2.3510
Net Income
  127.3430   149.3130   154.7650   123.3550   226.3730

 

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
  2.7200   3.2100   3.2900   2.6000   4.7200
Dividend per Share
  -   -   -   -   -

 

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
  252.1320   288.2340   300.3750   318.0740   441.1400
Cash Flow from Investing Activities
  -297.9900   -320.2870   -686.3700   -72.5860   -955.0030
Cash Flow from Financing
  61.4140   4.5480   390.7260   -208.4760   558.0590
Decrease / Increase in Cash
  4.0960   -42.0760   -.3210   46.4370   30.9870
Employees
  7,900   8,600   11,000   11,800   14,700