10/6/2022  10:00:00 PM Chg. -1.3800 Volume Bid1:00:00 PM Ask1:00:16 PM Market Capitalization Dividend Y. P/E Ratio
165.1100USD -0.83% 532,761
Turnover: 57.03 mill.
150.0000Bid Size: 100 176.0000Ask Size: 500 17.14 bill.USD 0.71% 22.87

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
  2,983.3000   3,445.1000   3,620.9000   3,688.9000   4,067.7000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  20.7000   22   21.1000   -   25
Accounts Receivable
  920.8000   1,051.7000   1,011.8000   1,124.4000   1,506.6000
Cash and Cash Equivalents
  14.6000   7.6000   35   313.3000   355.5000
Current Assets
  1,338.7000   1,503   1,481.3000   1,861   2,313.4000
Total Assets
  4,465.3000   5,091.6000   5,470.9000   5,947.2000   6,794.3000

 

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
  598.6000   709.7000   602.6000   587.5000   772.7000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  541.9000   643.5000   699.1000   710.9000   745.4000
Liabilities
  2,626   2,990.3000   3,203.8000   3,347.1000   3,676.5000
Share Capital
  1.6710   1.6710   1.6710   -   1.6710
Total Equity
  1,839.3000   2,101.4000   2,267   2,600.1000   3,117.8000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,465.3000   5,091.6000   5,470.9000   5,947.2000   6,794.3000

 

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
  7,189.6000   8,614.9000   9,165.3000   9,636.6000   12,168.3000
Depreciation (total)
  383.5000   435.9000   499.1000   527.4000   557.1000
Operating Result
  623.8000   681   733.8000   713.1000   1,045.5000
Interest Income
  -28.6000   -40.2000   -52.9000   -47.1000   -45.8000
Income Before Taxes
  595.2000   640.8000   680.9000   666   999.8000
Income Taxes
  -91   151.2000   164.6000   160   239
Minority Interests Profit
  -   -   -   -   -
Net Income
  686.3000   489.6000   516.3000   506   760.8000

 

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
  6.2400   4.4800   4.8100   4.7900   7.2200
Dividend per Share
  0.9200   0.9600   1.0400   1.0800   1.1800

 

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
  855.2000   1,087.8000   1,098.3000   1,122.9000   1,223.9000
Cash Flow from Investing Activities
  -651.3000   -886.8000   -804   -613   -877
Cash Flow from Financing
  -195.6000   -208.1000   -267   -231.6000   -304.6000
Decrease / Increase in Cash
  8.2000   -7   27.4000   278.3000   42.2000
Employees
  24,000   27,621   29,056   30,309   33,045