2024-05-03  10:10:00 PM Chg. +1.53 Volume Bid11:50:50 PM Ask11:50:50 PM Market Capitalization Dividend Y. P/E Ratio
185.52USD +0.83% 322,658
Turnover: 32.4 mill.
74.04Bid Size: 200 296.14Ask Size: 200 8.8 bill.USD 0.00% 39.22

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
  423.2680   501   543.9000   567.9000   701.9000
Intangible Assets
  227.1850   295   305   336.9000   682.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,554.3520   -   4,659.6000   4,819.5000   7,804
Inventories
  -   -   -   -   -
Accounts Receivable
  1,591.6740   1,870.6000   2,118.1000   1,854   2,034.3000
Cash and Cash Equivalents
  216.5830   258.5000   268   480.9000   451.9000
Current Assets
  2,650.8070   3,299.7000   3,354.9000   5,206   5,868.6000
Total Assets
  6,205.1590   7,629.4000   8,014.5000   10,025.5000   13,672.6000

 

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
  -   -   -   -   -
Long-term debt
  529.9990   1,178.1000   675.3000   655.6000   1,177.3000
Liabilities to Banks
  304.2000   994.9000   62.1000   16.8000   632.8000
Provisions
  54.1000   21.5000   23.9000   32.7000   106
Liabilities
  3,486.8600   4,814.7000   4,733.2000   6,291   8,467.9000
Share Capital
  .4500   .5000   .5000   .5000   .5000
Total Equity
  2,718.2990   2,814.7000   3,281.3000   3,734.5000   5,204.7000
Minority Interests
  29.5360   25   38.1000   43   86.6000
Total liabilities equity
  6,205.1590   7,629.4000   8,014.5000   10,025.5000   13,672.6000

 

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
  5,965.7000   6,803.8000   7,932.4000   16,318.4000   17,983.2000
Depreciation (total)
  108.1420   141.8000   167.2000   186.1000   202.4000
Operating Result
  529.7980   440.6000   536.9000   706.9000   715.4000
Interest Income
  -28.1270   45.3000   56.2000   51.1000   56.4000
Income Before Taxes
  579.1000   442.4000   525.1000   706   697.6000
Income Taxes
  132.8050   108   267.8000   214.3000   159.7000
Minority Interests Profit
  7.6690   16.2000   3.1000   7.2000   2.6000
Net Income
  438.3580   317.8000   253.8000   484.1000   534.4000

 

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
  9.7500   7.0400   5.6000   10.6400   10.9800
Dividend per Share
  0.5600   0.6400   0.7200   0.8200   0.8600

 

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
  375.7690   214.5000   789.2000   604.1000   483.8000
Cash Flow from Investing Activities
  -584.6150   -802   -166.7000   -280.4000   -1,049.7000
Cash Flow from Financing
  191.5670   636.4000   -623.5000   -141.3000   584.6000
Decrease / Increase in Cash
  -33.8300   41.9000   9.5000   162.5000   17.9000
Employees
  61,500   77,000   82,000   90,000   93,400