2024-05-22  10:10:00 PM Chg. -1.69 Volume Bid1:00:00 PM Ask1:00:00 PM Market Capitalization Dividend Y. P/E Ratio
558.12USD -0.30% 67,919
Turnover: 16.81 mill.
224.33Bid Size: 100 659.00Ask Size: 100 8.45 bill.USD 0.28% 30.82

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
  121.3020   143.0340   162.0330   175.7630   187.8200
Intangible Assets
  55.0650   54.8650   68.2530   126.3700   118.0850
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  710.1590   743.9800   815.6890   1,077.6460   1,105.5080
Inventories
  5.7550   5.3340   5.7050   7.4620   7.0950
Accounts Receivable
  132.0210   113.6510   119.5040   143.8270   126.8530
Cash and Cash Equivalents
  15.3100   11.1210   4.8310   6.1580   162.6750
Current Assets
  169.9000   176.0460   159.8400   190.6710   329.4030
Total Assets
  880.0590   920.0260   975.5290   1,268.3170   1,434.9110

 

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
  39.5860   48.3720   50.1500   51.1010   54.2340
Long-term debt
  100   91.2000   89.2000   90   0.0000
Liabilities to Banks
  -   -   -   -   -
Provisions
  14.3000   16.6000   21.6000   18.5000   -
Liabilities
  355.9600   379.6720   384.1950   541.7090   533.7110
Share Capital
  34.2700   34.7320   35.3110   35.8110   36.2590
Total Equity
  524.0990   540.3540   591.3340   726.6080   901.2000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  880.0590   920.0260   975.5290   1,268.3170   1,434.9110

 

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
  1,576.8810   1,666.7240   1,782.6480   1,938.5550   2,079.5830
Depreciation (total)
  34.6380   35.6250   38.8630   45.2050   56.5830
Operating Result
  178.7490   113.0350   243.6320   257.3800   389.6800
Interest Income
  -3.7150   -4.2720   -4.3190   -4.5350   -2.3550
Income Before Taxes
  177.0540   116.9170   239.6000   261.6090   395.9900
Income Taxes
  68.3110   18.7400   34.0560   41.6860   76.5240
Minority Interests Profit
  -   -   -   -   -
Net Income
  108.7430   98.1770   205.5440   219.9230   319.4660

 

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
  6.6400   6.1100   12.8000   13.7700   20.0200
Dividend per Share
  1.0000   1.0800   1.1600   1.2400   1.3200

 

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
  135.3930   162.4950   287.1380   301.2490   489.2890
Cash Flow from Investing Activities
  -39.8620   -67.6080   -105.2250   -190.7600   -61.5600
Cash Flow from Financing
  -94.9480   -99.0760   -188.2030   -109.1620   -271.2120
Decrease / Increase in Cash
  .5830   -4.1890   -6.2900   1.3270   156.5170
Employees
  14,613   14,813   15,707   16,641   -