2024-04-24  10:10:00 PM Chg. -3.05 Volume Bid11:38:30 PM Ask11:38:30 PM Market Capitalization Dividend Y. P/E Ratio
379.38USD -0.80% 163,666
Turnover: 29.59 mill.
377.00Bid Size: 100 443.00Ask Size: 300 8.45 bill.USD - 22.87

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
  81.3620   91.7490   101.1400   149.6760   170.5210
Intangible Assets
  275.3720   235.3710   241.7550   436.1150   406.8850
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,065.5030   3,031.1800   3,103.0150   4,055.3230   4,456.5860
Inventories
  -   -   -   -   -
Accounts Receivable
  803.8170   757.3410   806.8710   869.8400   841.2270
Cash and Cash Equivalents
  49.0820   65.5390   66.1940   72.0280   107.2360
Current Assets
  921.8380   879.9020   931.1910   1,031.5200   1,085.8860
Total Assets
  3,987.3410   3,911.0820   4,034.2060   5,086.8430   5,542.4720

 

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
  95.2700   62.8740   82.0170   118.9170   89.9610
Long-term debt
  1,402.0790   1,177.5980   1,015.4200   1,618.0930   1,357.5190
Liabilities to Banks
  -   -   -   -   -
Provisions
  248.5000   273.3000   200.9000   205.3000   213.1000
Liabilities
  2,380.0280   2,117.3610   1,927.3190   2,715.3770   2,881.1620
Share Capital
  4.1760   4.1900   4.2140   4.2310   4.2530
Total Equity
  1,607.3130   1,793.7210   2,106.8870   2,371.4660   2,661.3100
Minority Interests
  .1350   .1350   .1350   .1350   .1350
Total liabilities equity
  3,987.3410   3,911.0820   4,034.2060   5,086.8430   5,542.4720

 

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
  3,744.0530   4,354.6170   4,467.8600   4,986.3410   5,720.0420
Depreciation (total)
  64.7520   71.7600   72.1960   85.8770   110.6880
Operating Result
  264.7500   297.2610   340.7000   377.8670   457.6960
Interest Income
  -41.1380   -48.6420   -42.0360   -49.9580   -56.0590
Income Before Taxes
  223.6120   248.6190   298.6640   327.9090   401.6370
Income Taxes
  80.8130   84.9480   -2.5070   62.3050   80.1570
Minority Interests Profit
  0.0000   0.0000   -   -   -
Net Income
  142.7990   163.6710   301.1710   265.6040   321.4800

 

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
  5.8900   6.7100   12.2300   10.7000   12.8400
Dividend per Share
  -   -   -   -   -

 

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
  242.5770   281.2500   325.1270   555.2970   518.7050
Cash Flow from Investing Activities
  -607.5870   -24.8040   -118.2730   -1,127.9820   -178.5290
Cash Flow from Financing
  381.5070   -239.9860   -206.5160   579.5560   -303.3940
Decrease / Increase in Cash
  13.7180   16.4570   .6550   5.8340   35.2080
Employees
  19,000   18,600   18,800   22,100   22,900