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

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  68.4850   63.6890   81.3620   91.7490   101.1400
Intangible Assets
  230.4100   195.1820   275.3720   235.3710   241.7550
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,623.2890   2,580.6560   3,065.5030   3,031.1800   3,103.0150
Inventories
  -   -   -   -   -
Accounts Receivable
  615.5800   596.1550   803.8170   757.3410   806.8710
Cash and Cash Equivalents
  64.4610   35.3640   49.0820   65.5390   66.1940
Current Assets
  735.8490   676.4600   921.8380   879.9020   931.1910
Total Assets
  3,359.1380   3,257.1160   3,987.3410   3,911.0820   4,034.2060

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  55.8110   56.8400   95.2700   62.8740   82.0170
Long-term debt
  1,238.7280   1,029.3350   1,402.0790   1,177.5980   1,015.4200
Liabilities to Banks
  -   -   -   -   -
Provisions
  197.8000   210.6000   248.5000   273.3000   200.9000
Liabilities
  1,999.9720   1,776.8440   2,380.0280   2,117.3610   1,927.3190
Share Capital
  4.1440   4.1620   4.1760   4.1900   4.2140
Total Equity
  1,359.1660   1,480.2720   1,607.3130   1,793.7210   2,106.8870
Minority Interests
  2.2830   .1350   .1350   .1350   .1350
Total liabilities equity
  3,359.1380   3,257.1160   3,987.3410   3,911.0820   4,034.2060

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  3,564.5620   3,313.4520   3,744.0530   4,354.6170   4,467.8600
Depreciation (total)
  65.1810   66.0830   64.7520   71.7600   72.1960
Operating Result
  257.4030   236.3810   264.7500   297.2610   340.7000
Interest Income
  -38.1580   -34.7580   -41.1380   -48.6420   -42.0360
Income Before Taxes
  219.2450   201.6230   223.6120   248.6190   298.6640
Income Taxes
  83.3260   75.3270   80.8130   84.9480   -2.5070
Minority Interests Profit
  -.6030   -.1010   0.0000   0.0000   -
Net Income
  135.3160   126.1950   142.7990   163.6710   301.1710

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  5.7800   5.2700   5.8900   6.7100   12.2300
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  198.6430   223.2150   242.5770   281.2500   325.1270
Cash Flow from Investing Activities
  -851.6550   -31.3960   -607.5870   -24.8040   -118.2730
Cash Flow from Financing
  651.5020   -218.8610   381.5070   -239.9860   -206.5160
Decrease / Increase in Cash
  .1240   -29.0970   13.7180   16.4570   .6550
Employees
  15,300   16,600   19,000   18,600   18,800