2024-05-03  10:10:00 PM Chg. +3.40 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
398.47USD +0.86% 202,235
Turnover: 41.3 mill.
180.00Bid Size: 100 639.32Ask Size: 100 18.97 bill.USD 0.80% 25.96

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  632.2000   780.9000   760.1000   783.5000   774.1000
Intangible Assets
  872.2000   1,234.4000   967.7000   1,140.6000   1,034.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,610.6000   3,655.2000   3,192.5000   3,744   3,657.1000
Inventories
  377   507.9000   457.5000   510.6000   503.5000
Accounts Receivable
  511.6000   657.7000   698.3000   783   612.7000
Cash and Cash Equivalents
  385.3000   379.6000   803.6000   351.2000   902.2000
Current Assets
  1,355.2000   1,644.6000   2,056.7000   1,752   2,209.3000
Total Assets
  3,965.8000   5,299.8000   5,249.2000   5,496   5,866.4000

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  243.6000   352.4000   312.1000   327.3000   317.6000
Long-term debt
  596.4000   1,586.2000   1,587.8000   1,341.4000   2,080.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,498.9000   2,771.5000   2,651.8000   2,853.2000   3,328.7000
Share Capital
  78.7000   78.7000   78.7000   78.7000   78.7000
Total Equity
  2,466.9000   2,528.3000   2,597.4000   2,642.8000   2,537.7000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,965.8000   5,299.8000   5,249.2000   5,496   5,866.4000

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  3,675.4000   4,089.9000   4,479.5000   4,811.6000   4,245.2000
Depreciation (total)
  -   -   -   -   -
Operating Result
  441.1000   505.7000   509   654.2000   483.6000
Interest Income
  -   33.5000   53.5000   66.1000   76.6000
Income Before Taxes
  410.5000   468.2000   445.9000   595.3000   401.3000
Income Taxes
  159.7000   102.9000   87.3000   121.6000   77.1000
Minority Interests Profit
  -   -   -   -   -
Net Income
  250.1000   365.5000   611.1000   472.8000   320.1000

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  3.8600   5.7500   10.0900   8.2800   5.8500
Dividend per Share
  1.3000   1.4400   1.5400   1.8000   2.0500

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  531.2000   458.7000   339.2000   703.1000   696.7000
Cash Flow from Investing Activities
  -293.4000   -1,094.3000   629.2000   -694.9000   -122.6000
Cash Flow from Financing
  -261.1000   627.2000   -540.7000   -461.2000   -24.7000
Decrease / Increase in Cash
  -25.4000   -5.7000   426.6000   -452.4000   551
Employees
  13,600   14,000   13,000   13,000   -