2024-05-24  10:10:00 PM Chg. -0.19 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
206.35USD -0.09% 476,857
Turnover: 52.34 mill.
178.33Bid Size: 100 229.00Ask Size: 100 9.72 bill.USD 0.66% 27.22

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
  316.1230   302.8990   382.9990   432.7660   430.7190
Intangible Assets
  1,199.9750   1,091.6630   2,383.7480   2,325.0520   2,156.2850
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   5,052.6850   5,041.8220   5,003.4880
Inventories
  330.2750   316.1710   395.7440   427.7780   476.5570
Accounts Receivable
  262.4160   271.9930   345.8750   366.2860   418.6730
Cash and Cash Equivalents
  338.3660   543.7890   333.5580   357.1610   301.0830
Current Assets
  1,006.4310   1,183.3930   1,128.8070   1,236.1690   1,306.3320
Total Assets
  3,878.5160   3,891.2130   6,181.4920   6,277.9910   6,309.8200

 

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
  66.3050   69.4000   92.0270   106.7090   102.9160
Long-term debt
  646   850.2520   2,162.9270   2,072.2000   1,858.9430
Liabilities to Banks
  646   850.3000   2,162.9000   2,072.2000   1,858.9000
Provisions
  316   271.4000   603.7000   608.2000   439.6000
Liabilities
  1,867.4230   1,753.6960   3,750.9610   3,738.0130   3,330.5000
Share Capital
  43.5170   45.8140   46.8710   47.2480   47.5360
Total Equity
  2,011.0930   2,137.5170   2,430.5310   2,539.9780   2,979.3200
Minority Interests
  1.8210   0.0000   0.0000   -   -
Total liabilities equity
  3,878.5160   3,891.2130   6,181.4920   6,277.9910   6,309.8200

 

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
  1,809.6900   1,868.0270   2,146.3030   2,448.3830   2,595.3620
Depreciation (total)
  62.3800   -   -   -   -
Operating Result
  315.8910   319.4530   372.2790   321.7040   427.2540
Interest Income
  60.7910   54.4670   81.7750   102.0760   78.5290
Income Before Taxes
  244.6460   245.7250   284.9110   219.6280   339.9030
Income Taxes
  7.8380   8.0740   129.6480   23.1960   -122.0780
Minority Interests Profit
  .8500   .4640   0.0000   -   -
Net Income
  244.8630   237.3770   152.5300   200.8020   461.4660

 

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
  5.8900   5.4800   3.3900   4.3900   9.9900
Dividend per Share
  1.3600   1.3600   1.3600   1.3600   1.3600

 

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
  303.4460   410.5900   426.3010   435.0860   437.0680
Cash Flow from Investing Activities
  -154.8480   -56.9740   -1,832.8550   -196.3940   -73.4810
Cash Flow from Financing
  -85.5830   -118.6920   1,141.2590   -206.4330   -418.8360
Decrease / Increase in Cash
  35.1300   205.4230   -210.2310   23.6030   -56.0780
Employees
  12,200   12,600   14,400   15,200   14,400