2024-04-26  7:36:56 PM Chg. +2.69 Volume Bid7:36:56 PM Ask7:36:56 PM Market Capitalization Dividend Y. P/E Ratio
404.56USD +0.67% 86,560
Turnover: 16.64 mill.
403.81Bid Size: 400 405.07Ask Size: 400 9.02 bill.USD - 24.39

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  91.7490   101.1400   149.6760   170.5210   190.4440
Intangible Assets
  235.3710   241.7550   436.1150   406.8850   476.1060
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,031.1800   3,103.0150   4,055.3230   4,456.5860   4,841.1960
Inventories
  -   -   -   -   -
Accounts Receivable
  757.3410   806.8710   869.8400   841.2270   879.8510
Cash and Cash Equivalents
  65.5390   66.1940   72.0280   107.2360   88.0310
Current Assets
  879.9020   931.1910   1,031.5200   1,085.8860   1,331.1760
Total Assets
  3,911.0820   4,034.2060   5,086.8430   5,542.4720   6,172.3720

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  62.8740   82.0170   118.9170   89.9610   148.6360
Long-term debt
  1,177.5980   1,015.4200   1,618.0930   1,357.5190   1,688.9190
Liabilities to Banks
  -   -   -   -   -
Provisions
  273.3000   200.9000   205.3000   213.1000   -
Liabilities
  2,117.3610   1,927.3190   2,715.3770   2,881.1620   3,507.0940
Share Capital
  4.1900   4.2140   4.2310   4.2530   4.2680
Total Equity
  1,793.7210   2,106.8870   2,371.4660   2,661.3100   2,665.2780
Minority Interests
  .1350   .1350   .1350   .1350   .1350
Total liabilities equity
  3,911.0820   4,034.2060   5,086.8430   5,542.4720   6,172.3720

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  4,354.6170   4,467.8600   4,986.3410   5,720.0420   6,044.1350
Depreciation (total)
  71.7600   72.1960   85.8770   110.6880   125.3630
Operating Result
  297.2610   340.7000   377.8670   457.6960   539.4510
Interest Income
  -48.6420   -42.0360   -49.9580   -56.0590   -39.8360
Income Before Taxes
  248.6190   298.6640   327.9090   401.6370   499.6150
Income Taxes
  84.9480   -2.5070   62.3050   80.1570   42.1720
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  163.6710   301.1710   265.6040   321.4800   457.4430

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  6.7100   12.2300   10.7000   12.8400   18.5200
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  281.2500   325.1270   555.2970   518.7050   592.2150
Cash Flow from Investing Activities
  -24.8040   -118.2730   -1,127.9820   -178.5290   -426.6460
Cash Flow from Financing
  -239.9860   -206.5160   579.5560   -303.3940   -190.5960
Decrease / Increase in Cash
  16.4570   .6550   5.8340   35.2080   -19.2050
Employees
  18,600   18,800   22,100   22,900   -