2024-05-03  10:10:00 PM Chg. +1.53 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
185.52USD +0.83% 322,658
Turnover: 32.4 mill.
74.04Bid Size: 100 296.14Ask Size: 100 8.8 bill.USD 0.00% 39.22

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  368.3610   423.2680   501   543.9000   567.9000
Intangible Assets
  38.8410   227.1850   295   305   336.9000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,957.1600   3,554.3520   -   4,659.6000   4,819.5000
Inventories
  -   -   -   -   -
Accounts Receivable
  1,375.0350   1,591.6740   1,870.6000   2,118.1000   1,854
Cash and Cash Equivalents
  250.4130   216.5830   258.5000   268   480.9000
Current Assets
  2,118.1760   2,650.8070   3,299.7000   3,354.9000   5,206
Total Assets
  5,075.3360   6,205.1590   7,629.4000   8,014.5000   10,025.5000

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  275   529.9990   1,178.1000   675.3000   655.6000
Liabilities to Banks
  19.6000   304.2000   994.9000   62.1000   16.8000
Provisions
  34.4000   54.1000   21.5000   23.9000   32.7000
Liabilities
  2,666.2160   3,486.8600   4,814.7000   4,733.2000   6,291
Share Capital
  .4480   .4500   .5000   .5000   .5000
Total Equity
  2,409.1200   2,718.2990   2,814.7000   3,281.3000   3,734.5000
Minority Interests
  22.3230   29.5360   25   38.1000   43
Total liabilities equity
  5,075.3360   6,205.1590   7,629.4000   8,014.5000   10,025.5000

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  5,429.6030   5,965.7000   6,803.8000   7,932.4000   16,318.4000
Depreciation (total)
  94.3370   108.1420   141.8000   167.2000   186.1000
Operating Result
  465.6640   529.7980   440.6000   536.9000   706.9000
Interest Income
  -28.3210   -28.1270   45.3000   56.2000   51.1000
Income Before Taxes
  485.6080   579.1000   442.4000   525.1000   706
Income Taxes
  97.5880   132.8050   108   267.8000   214.3000
Minority Interests Profit
  1.9570   7.6690   16.2000   3.1000   7.2000
Net Income
  385.7490   438.3580   317.8000   253.8000   484.1000

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  8.6300   9.7500   7.0400   5.6000   10.6400
Dividend per Share
  0.4800   0.5600   0.6400   0.7200   0.8200

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  498.8610   375.7690   214.5000   789.2000   604.1000
Cash Flow from Investing Activities
  -187.9380   -584.6150   -802   -166.7000   -280.4000
Cash Flow from Financing
  -203.0290   191.5670   636.4000   -623.5000   -141.3000
Decrease / Increase in Cash
  97.6870   -33.8300   41.9000   9.5000   162.5000
Employees
  55,100   61,500   77,000   82,000   90,000