2024-04-25  9:59:59 PM Chg. -0.40 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
181.90USD -0.22% 25,335
Turnover: 4.62 mill.
-Bid Size: - -Ask Size: - 10.69 bill.USD - 27.59

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
  122.4200   145.0420   223.4260   229.2390   191.1640
Intangible Assets
  42.5540   31.2590   108.9030   225.9000   237.1780
Long-Term Investments
  284.8020   411.1840   358.4020   102.9390   132.7780
Fixed Assets
  1,021.4920   1,187.8180   1,878.6890   2,884.4440   3,386.1800
Inventories
  29.8340   30.5680   34.4010   27.8980   22.0550
Accounts Receivable
  291.9240   295.3520   322.0290   296.1830   340.5360
Cash and Cash Equivalents
  673.2280   424.7070   599.2190   849.5560   580.9770
Current Assets
  1,459.3080   1,417.6580   1,511.5860   1,793.4760   1,611.1000
Total Assets
  2,480.8000   2,605.4760   3,390.2750   4,677.9200   4,997.2800

 

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
  50.7600   57.7570   62.6270   64.4720   62.0960
Long-term debt
  -   -   -   369.0470   349.7720
Liabilities to Banks
  0.0000   0.0000   0.0000   369   349.8000
Provisions
  191.7000   181.0400   236.2000   322   343.9000
Liabilities
  1,251.4080   1,319.9840   1,628.7780   2,445.6520   2,637.0670
Share Capital
  17.6270   20.4270   142.5970   305.4530   192.4580
Total Equity
  1,229.3920   1,285.4920   1,761.4970   2,232.2680   2,360.2130
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,480.8000   2,605.4760   3,390.2750   4,677.9200   4,997.2800

 

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
  2,090.0410   2,161.4070   2,242.4470   2,350.8220   2,603.4160
Depreciation (total)
  61.1480   59.4910   68.5070   95.8570   115.4240
Operating Result
  563.9560   590.8990   518.4630   392.2670   394.0250
Interest Income
  -   -   -   4.1300   -7.0880
Income Before Taxes
  575.5170   603.7600   541.1110   396.3970   386.9370
Income Taxes
  154.7560   150.0710   113.3770   88.9560   55.6960
Minority Interests Profit
  -   -   -   -   -
Net Income
  420.7610   453.6890   427.7340   307.4410   331.2410

 

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
  6.5600   7.4100   7.1200   5.0500   5.4600
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
  740.2810   761.0680   747.8410   660.8980   645.1960
Cash Flow from Investing Activities
  -32.2850   -455.9870   -414.6340   -747.0020   -445.3350
Cash Flow from Financing
  -546.0320   -551.2630   -155.4470   337.2430   -468.2800
Decrease / Increase in Cash
  161.9640   -246.1820   177.7600   251.1390   -268.4190
Employees
  4,366   4,409   5,325   6,109   6,461