11/15/2024  10:10:00 PM Chg. -11.82 Volume Bid2:00:00 AM Ask2:00:00 AM 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

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  100.4540   100.5450   132.5240   133.1020   131.3770
Intangible Assets
  173.5430   148.9350   120.5510   121.0950   134.9860
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,003.9390   988.5320   976.3180   1,241.4580   1,291.3620
Inventories
  -   -   -   -   -
Accounts Receivable
  148.3310   156.6390   146.3090   155.0110   151.1870
Cash and Cash Equivalents
  194.7310   208.6230   359.7990   585.6050   681.8650
Current Assets
  409.3760   430.9160   583.8120   841.9300   933.5780
Total Assets
  1,413.3150   1,419.4480   1,560.1300   2,083.3880   2,224.9400

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  59.2140   72.0590   79.6200   82.0940   85.7770
Long-term debt
  575   574.7750   574.1740   574.3540   574.5350
Liabilities to Banks
  -   -   -   -   -
Provisions
  27.3000   21.2000   16.4000   19.7000   -
Liabilities
  853.6240   893.5480   887.8740   1,187.0130   1,208.5870
Share Capital
  .5180   .3930   .4010   .4080   .4120
Total Equity
  559.6910   525.9000   672.2560   896.3750   1,016.3530
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,413.3150   1,419.4480   1,560.1300   2,083.3880   2,224.9400

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  1,221.1790   1,350.1450   1,435.3510   1,494.1110   1,591.4450
Depreciation (total)
  48.2940   57.2850   60.4630   57.6140   64.4760
Operating Result
  352.1350   366.2040   438.0350   439.6600   474.0410
Interest Income
  -7.8230   -14.3660   -16.0700   -12.5260   -6.4240
Income Before Taxes
  344.3120   351.8380   421.9650   427.1340   467.6170
Income Taxes
  86.0530   84.7530   69.2000   54.2000   68
Minority Interests Profit
  -   -   -   -   -
Net Income
  258.2590   267.0850   352.7900   372.9380   399.5900

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  6.5500   6.9000   9.2500   9.8300   10.5600
Dividend per Share
  2.1200   2.4000   2.7200   2.9800   3.1800

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  320.5270   385.6680   427.1360   505.8400   555.2260
Cash Flow from Investing Activities
  -347.3060   -48.5310   -56.1000   -73.6320   -135.9920
Cash Flow from Financing
  -8.1610   -320.0370   -214.2740   -218.0750   -322.7110
Decrease / Increase in Cash
  -33.6760   13.8920   151.1760   225.8060   96.2600
Employees
  9,074   9,571   9,681   10,484   -