2024-04-23  10:10:00 PM Chg. +6.35 Volume Bid1:00:00 PM Ask1:00:00 PM Market Capitalization Dividend Y. P/E Ratio
382.43USD +1.69% 115,937
Turnover: 21.21 mill.
370.35Bid Size: 200 608.06Ask Size: 100 8.52 bill.USD - 23.05

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
  63.6890   81.3620   91.7490   101.1400   149.6760
Intangible Assets
  195.1820   275.3720   235.3710   241.7550   436.1150
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,580.6560   3,065.5030   3,031.1800   3,103.0150   4,055.3230
Inventories
  -   -   -   -   -
Accounts Receivable
  596.1550   803.8170   757.3410   806.8710   869.8400
Cash and Cash Equivalents
  35.3640   49.0820   65.5390   66.1940   72.0280
Current Assets
  676.4600   921.8380   879.9020   931.1910   1,031.5200
Total Assets
  3,257.1160   3,987.3410   3,911.0820   4,034.2060   5,086.8430

 

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
  56.8400   95.2700   62.8740   82.0170   118.9170
Long-term debt
  1,029.3350   1,402.0790   1,177.5980   1,015.4200   1,618.0930
Liabilities to Banks
  -   -   -   -   -
Provisions
  210.6000   248.5000   273.3000   200.9000   205.3000
Liabilities
  1,776.8440   2,380.0280   2,117.3610   1,927.3190   2,715.3770
Share Capital
  4.1620   4.1760   4.1900   4.2140   4.2310
Total Equity
  1,480.2720   1,607.3130   1,793.7210   2,106.8870   2,371.4660
Minority Interests
  .1350   .1350   .1350   .1350   .1350
Total liabilities equity
  3,257.1160   3,987.3410   3,911.0820   4,034.2060   5,086.8430

 

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
  3,313.4520   3,744.0530   4,354.6170   4,467.8600   4,986.3410
Depreciation (total)
  66.0830   64.7520   71.7600   72.1960   85.8770
Operating Result
  236.3810   264.7500   297.2610   340.7000   377.8670
Interest Income
  -34.7580   -41.1380   -48.6420   -42.0360   -49.9580
Income Before Taxes
  201.6230   223.6120   248.6190   298.6640   327.9090
Income Taxes
  75.3270   80.8130   84.9480   -2.5070   62.3050
Minority Interests Profit
  -.1010   0.0000   0.0000   -   -
Net Income
  126.1950   142.7990   163.6710   301.1710   265.6040

 

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
  5.2700   5.8900   6.7100   12.2300   10.7000
Dividend per Share
  -   -   -   -   -

 

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
  223.2150   242.5770   281.2500   325.1270   555.2970
Cash Flow from Investing Activities
  -31.3960   -607.5870   -24.8040   -118.2730   -1,127.9820
Cash Flow from Financing
  -218.8610   381.5070   -239.9860   -206.5160   579.5560
Decrease / Increase in Cash
  -29.0970   13.7180   16.4570   .6550   5.8340
Employees
  16,600   19,000   18,600   18,800   22,100