2024-06-07  10:10:00 PM Chg. -0.65 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
210.91USD -0.31% 411,980
Turnover: 51.31 mill.
208.00Bid Size: 100 221.00Ask Size: 100 30.98 bill.USD 0.83% 34.46

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
  411.4000   434.2770   387.7580   384.2760   394.2410
Intangible Assets
  324.5000   45.1980   47.1420   299.8080   261.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   804.7530   740.0780   1,839.2160   1,824.4840
Inventories
  145.8000   165.4180   246.8590   224.4560   268.3190
Accounts Receivable
  318.3000   359.5930   362.5680   382.0860   450.5300
Cash and Cash Equivalents
  876   905.7300   717.2490   731.4340   821.9350
Current Assets
  1,448.8000   1,556.2090   1,444.1820   1,419.7190   1,644.0030
Total Assets
  2,210.7000   2,360.9620   2,184.2600   3,258.9350   3,468.4870

 

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
  60.7000   85.4050   81.1120   92.5710   92.7630
Long-term debt
  -   300.7700   300.5940   875   1,078.6110
Liabilities to Banks
  -   -   -   -   -
Provisions
  .6000   .7000   .8000   -   -
Liabilities
  600.2000   602.7140   596.9530   1,564.1040   1,508.2210
Share Capital
  .5680   .5610   .5620   .5630   .5690
Total Equity
  1,610.5000   1,758.2480   1,587.3070   1,694.8310   1,960.2660
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,210.7000   2,360.9620   2,184.2600   3,258.9350   3,468.4870

 

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
  1,514.5000   1,554.9730   1,678.9120   1,838.7130   2,066.7370
Depreciation (total)
  10.1000   -   73.0560   86.8490   112.1570
Operating Result
  354.8000   405.0870   409.2360   428.9520   425.7980
Interest Income
  32.5000   25.1070   20.4300   5.6540   -11.1510
Income Before Taxes
  385.1000   431.0780   435.9160   439.5660   418.7430
Income Taxes
  78   85.8050   83.0300   87.1570   76.4590
Minority Interests Profit
  -   -   -   -   -
Net Income
  307.1000   345.2730   352.8860   352.4090   342.2840

 

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
  2.1500   2.4400   2.5100   2.5100   2.4200
Dividend per Share
  0.6800   1.0000   1.1200   1.2000   1.3200

 

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
  402.8000   391.2680   383.1800   547.9330   414.0530
Cash Flow from Investing Activities
  -78   -94.9870   -143.0710   -1,125.7540   -81.8900
Cash Flow from Financing
  -153.9000   -297.3160   -255.7910   612.5840   -262.8670
Decrease / Increase in Cash
  66.5000   29.6820   -188.4810   14.1850   90.5010
Employees
  3,900   4,100   4,340   5,250   6,080