2024-11-08  9:59:55 PM Chg. - Volume Bid10:25:00 PM Ask10:25:00 PM Market Capitalization Dividend Y. P/E Ratio
199.87USD - 34,899
Turnover: 2.5 mill.
-Bid Size: - -Ask Size: - 32.98 bill.USD 1.20% 24.37

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
  175.4000   163.7000   161.1000   156.1000   363.1000
Intangible Assets
  1,276.4000   1,055.6000   897   712.2000   594.1000
Long-Term Investments
  0.0000   -   -   -   -
Fixed Assets
  3,964.5000   3,710.3000   3,578.5000   3,370.9000   3,665.3000
Inventories
  393.1000   452   449.5000   454.3000   611.2000
Accounts Receivable
  2,017.4000   2,168.6000   2,320.5000   2,671.2000   3,002.2000
Cash and Cash Equivalents
  37.6000   263.7000   144.2000   205.8000   154
Current Assets
  2,790.8000   3,238.1000   3,378.1000   3,796.8000   4,334.1000
Total Assets
  6,755.3000   6,948.4000   6,956.6000   7,167.7000   7,999.4000

 

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
  866.5000   1,072.9000   1,317.7000   1,577.1000   1,835
Long-term debt
  3,232.5000   3,215.9000   3,210   3,183.3000   3,283.2000
Liabilities to Banks
  -   -   -   3,183.3000   3,283.2000
Provisions
  -   -   -   141.9000   62.4000
Liabilities
  5,659.4000   5,902.9000   5,973.7000   6,192.5000   7,039.1000
Share Capital
  1.7000   1.6000   1.5000   1.5000   1.4000
Total Equity
  1,095.9000   1,045.5000   982.9000   975.2000   960.3000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,755.3000   6,948.4000   6,956.6000   7,167.7000   7,999.4000

 

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
  12,988.7000   13,981.9000   15,191.5000   16,240.5000   18,032.4000
Depreciation (total)
  -   -   -   -   -
Operating Result
  742   819.2000   866.1000   987.3000   1,133.6000
Interest Income
  -159.5000   -146.5000   -150.5000   -148.6000   -159.4000
Income Before Taxes
  647   672.4000   660.3000   840.5000   949.7000
Income Taxes
  -243.9000   -248   -137.3000   -197.5000   -212.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  403.1000   424.4000   523   643   736.8000

 

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
  2.3700   2.5900   3.3700   4.2600   5.0800
Dividend per Share
  0.3100   0.4825   0.6900   0.9250   1.2650

 

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
  277.5000   604   777.7000   905.9000   1,027.2000
Cash Flow from Investing Activities
  -354.4000   -65.9000   -81.1000   -86.1000   -331.4000
Cash Flow from Financing
  -226.5000   -304.6000   -818.7000   -754.8000   -749.8000
Decrease / Increase in Cash
  -306.9000   226.1000   -119.5000   61.6000   -51.8000
Employees
  -   -   -   9,019   9,900