2024-11-14  10:10:00 PM Chg. -6.88 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
81.07USD -7.82% 1.57 mill.
Turnover: 89.53 mill.
80.00Bid Size: 100 92.10Ask Size: 100 4.88 bill.USD 1.38% 30.59

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
  131.5690   101.6510   77.5440   99.5890   66.7210
Intangible Assets
  109.0270   98.7690   88.0350   179.2500   145.8930
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  727.8390   693.4200   653.3680   956.3070   1,092.1440
Inventories
  -   -   -   -   -
Accounts Receivable
  444.3570   394.3380   357.6130   476.6900   622.8710
Cash and Cash Equivalents
  66.1990   166.2520   349.2450   105.5650   71.7370
Current Assets
  620.9800   657.2420   808.6320   789.4250   932.5580
Total Assets
  1,348.8190   1,350.6620   1,462   1,745.7320   2,024.7020

 

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
  150.7110   122.0830   114.3780   177.7860   253.3380
Long-term debt
  165.3380   .5270   0.0000   0.0000   18.0170
Liabilities to Banks
  -   -   -   -   -
Provisions
  24.8000   24.8000   30.8000   60.6000   30.1000
Liabilities
  595.6790   404.8940   375.5810   497.5310   782.8830
Share Capital
  461.6790   475.5920   487.5390   498.4330   513.9590
Total Equity
  753.1400   945.7680   1,086.4190   1,248.2010   1,241.8190
Minority Interests
  4.0590   5.6830   2.5520   .4090   0.0000
Total liabilities equity
  1,348.8190   1,350.6620   1,462   1,745.7320   2,024.7020

 

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
  2,403.3600   2,450.9610   2,392.2360   2,886.8150   3,461.5370
Depreciation (total)
  71.7810   67.9770   62.1920   85.4580   100.1610
Operating Result
  286.6030   313.5120   295.4830   317.1070   288.2780
Interest Income
  -4.1340   -2.1620   -1   -2.9570   -2.1000
Income Before Taxes
  285.9680   314.2350   299.2090   317.3200   287.0620
Income Taxes
  105.8080   102.0530   78.3930   76.8250   72.5530
Minority Interests Profit
  1.7980   2.7560   .0650   -.3290   0.0000
Net Income
  178.3620   209.4260   220.7510   240.8240   214.5090

 

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
  2.7100   3.1900   3.3700   3.7300   3.4000
Dividend per Share
  0.1800   0.1800   0.1800   1.0000   1.1200

 

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
  180.0260   337.2000   323.5250   356.7270   244.5920
Cash Flow from Investing Activities
  -87.1030   -25.2210   -46.3040   -483.8830   -44.1380
Cash Flow from Financing
  -96.8420   -215.4290   -91.8800   -110.8590   -230.0900
Decrease / Increase in Cash
  -8.4730   100.0530   182.9930   -240.0670   -27.9310
Employees
  18,800   20,400   18,600   29,600   34,300