15/11/2024  22:10:00 Chg. -11.82 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
483.90USD -2.38% 375,391
Turnover: 91.59 mill.
395.15Bid Size: 100 774.64Ask Size: 100 18.38 bill.USD 0.83% 34.29

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  84.6220   100.4540   100.5450   132.5240   133.1020
Intangible Assets
  93.1610   173.5430   148.9350   120.5510   121.0950
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  649.8850   1,003.9390   988.5320   976.3180   1,241.4580
Inventories
  -   -   -   -   -
Accounts Receivable
  97.7970   148.3310   156.6390   146.3090   155.0110
Cash and Cash Equivalents
  228.4070   194.7310   208.6230   359.7990   585.6050
Current Assets
  369.2760   409.3760   430.9160   583.8120   841.9300
Total Assets
  1,019.1610   1,413.3150   1,419.4480   1,560.1300   2,083.3880

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  45.8360   59.2140   72.0590   79.6200   82.0940
Long-term debt
  300   575   574.7750   574.1740   574.3540
Liabilities to Banks
  -   -   -   -   -
Provisions
  2   27.3000   21.2000   16.4000   19.7000
Liabilities
  501.7800   853.6240   893.5480   887.8740   1,187.0130
Share Capital
  .5120   .5180   .3930   .4010   .4080
Total Equity
  517.3810   559.6910   525.9000   672.2560   896.3750
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,019.1610   1,413.3150   1,419.4480   1,560.1300   2,083.3880

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  1,127.0920   1,221.1790   1,350.1450   1,435.3510   1,494.1110
Depreciation (total)
  38.0520   48.2940   57.2850   60.4630   57.6140
Operating Result
  349.6760   352.1350   366.2040   438.0350   439.6600
Interest Income
  111.3170   -7.8230   -14.3660   -16.0700   -12.5260
Income Before Taxes
  460.9930   344.3120   351.8380   421.9650   427.1340
Income Taxes
  122.1780   86.0530   84.7530   69.2000   54.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  338.8150   258.2590   267.0850   352.7900   372.9380

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  8.2900   6.5500   6.9000   9.2500   9.8300
Dividend per Share
  1.8800   2.1200   2.4000   2.7200   2.9800

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  331.1400   320.5270   385.6680   427.1360   505.8400
Cash Flow from Investing Activities
  -158.4080   -347.3060   -48.5310   -56.1000   -73.6320
Cash Flow from Financing
  -91.0020   -8.1610   -320.0370   -214.2740   -218.0750
Decrease / Increase in Cash
  69.4930   -33.6760   13.8920   151.1760   225.8060
Employees
  8,375   9,074   9,571   9,681   10,484