2024-04-25  10:00:00 PM Chg. -0.8900 Volume Bid10:09:35 AM Ask10:09:35 AM Market Capitalization Dividend Y. P/E Ratio
163.7400USD -0.54% 721,057
Turnover: 62.96 mill.
65.5000Bid Size: 200 172.5000Ask Size: 100 16.91 bill.USD 1.03% 23.26

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
  2,701.3290   2,818.7910   2,983.3310   3,445.1110   3,620.8660
Intangible Assets
  -   -   73.6910   65.0700   106.5060
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,777.2000   -   3,126.6210   3,588.6660   3,989.7010
Inventories
  23.1910   18.5770   20.6880   21.9770   21.1060
Accounts Receivable
  654.5420   745.2880   920.7670   1,051.6980   1,011.8290
Cash and Cash Equivalents
  5.5660   6.3770   14.6120   7.6000   35
Current Assets
  859.3670   945.6810   1,338.7280   1,502.9810   1,481.2990
Total Assets
  3,636.5670   3,828.9880   4,465.3490   5,091.6470   5,471

 

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
  340.3320   384.3080   598.5940   709.7360   602.6010
Long-term debt
  1,005.0260   986.2780   1,085.6490   898.3980   1,295.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  740.2000   790.6000   541.9000   643.5000   699.1000
Liabilities
  2,336.2150   2,414.9270   2,626.0240   2,990.2630   3,203.9710
Share Capital
  1.6710   1.6710   1.6710   1.6710   1.6710
Total Equity
  1,300.3520   1,414.0610   1,839.3250   2,101.3840   2,267.0290
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,636.5670   3,828.9880   4,465.3490   5,091.6470   5,471

 

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
  6,187.6460   6,555.4590   7,189.5680   8,614.8740   9,165
Depreciation (total)
  339.6130   361.5100   383.5180   435.8930   499
Operating Result
  715.6940   721.0200   623.7890   681.0210   734
Interest Income
  -25.4910   -25.2230   -28.5500   -40.2030   -52.9300
Income Before Taxes
  690.2030   695.7970   595.2390   640.8180   680.8950
Income Taxes
  262.9680   263.7070   -91.0240   151.2330   164.5750
Minority Interests Profit
  -   -   -   -   -
Net Income
  427.2350   432.0900   686.2630   489.5850   516.3200

 

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
  3.6900   3.8400   6.2400   4.4800   4.8100
Dividend per Share
  0.8400   0.8800   0.2300   0.9600   1.0400

 

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
  873.3080   854.1430   855.1530   1,087.8410   1,098.3470
Cash Flow from Investing Activities
  -576.5320   -485.3880   -651.2820   -886.7730   -803.9620
Cash Flow from Financing
  -297.1710   -367.9440   -195.6360   -208.0800   -266.9850
Decrease / Increase in Cash
  -.3950   .8110   8.2350   -7.0120   27.4000
Employees
  21,562   22,190   24,000   27,621   29,056