16/05/2024  21:59:57 Chg. -0.21 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
116.41USD -0.18% 36,802
Turnover: 4.29 mill.
-Bid Size: - -Ask Size: - 6.71 bill.USD 0.13% 10.70

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  458.9000   561.3000   725.7000   744.6000   759.9000
Intangible Assets
  2,558.4000   2,581   3,781.6000   3,646.4000   3,610
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   8,030.6000   7,883.8000   8,188.3000
Inventories
  809   878.4000   1,257.3000   1,322.3000   1,317.9000
Accounts Receivable
  467.6000   418.3000   705.7000   657.2000   616
Cash and Cash Equivalents
  233.2000   892.2000   479.3000   556.4000   730.1000
Current Assets
  1,739.2000   2,437   2,901.2000   2,812.6000   2,879.6000
Total Assets
  6,752.4000   7,781.5000   10,931.8000   10,696.4000   11,067.9000

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  366.1000   377.2000   565.3000   636.1000   682.6000
Long-term debt
  -   -   3,438.7000   3,054.3000   3,197.3000
Liabilities to Banks
  13   10.8000   6.8000   8.5000   25.9000
Provisions
  -   -   1,016.6000   -   -
Liabilities
  4,036.9000   4,528.9000   6,567.5000   6,144.1000   6,263.4000
Share Capital
  68.3000   73.3000   83.1000   83.5000   83.9000
Total Equity
  2,715.4000   3,252.6000   4,364.3000   4,552.3000   4,804.5000
Minority Interests
  -   -   -   -   2
Total liabilities equity
  6,752.4000   7,781.5000   10,931.8000   10,696.4000   11,067.9000

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  5,410   5,540.8000   8,241.2000   8,020.3000   8,203.1000
Depreciation (total)
  -   -   244.7000   257.4000   321.8000
Operating Result
  491.2000   660.4000   529.9000   760.5000   789.2000
Interest Income
  -128.1000   -117.2000   -138.5000   -113   -115
Income Before Taxes
  363.1000   543.1000   391.4000   647.5000   674.2000
Income Taxes
  87.4000   109.3000   -47.5000   75.1000   125.5000
Minority Interests Profit
  0.0000   0.0000   -.1000   0.0000   -.3000
Net Income
  275.7000   433.8000   439   572.4000   549

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  3.8600   5.9800   5.3300   6.9500   6.8400
Dividend per Share
  0.1500   0.1500   0.1500   0.1500   0.1500

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  490.7000   569.5000   789.1000   899.6000   954.8000
Cash Flow from Investing Activities
  -303.9000   -307.9000   -357.7000   -321.5000   -480.9000
Cash Flow from Financing
  -443.7000   384.8000   -514.5000   -478.4000   -303.2000
Decrease / Increase in Cash
  -265.5000   659   -113.9000   77.1000   173.7000
Employees
  10,900   11,800   33,200   34,100   34,200