11/7/2024  9:16:03 PM Chg. +12.45 Volume Bid9:17:30 PM Ask9:17:30 PM Market Capitalization Dividend Y. P/E Ratio
1,410.64USD +0.89% 81,997
Turnover: 33.82 mill.
1,406.63Bid Size: 600 1,411.72Ask Size: 600 29.85 bill.USD - 38.97

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
  563.7070   668.2710   717.5260   748.6570   798.8680
Intangible Assets
  167.0550   226.7180   217.3080   206.2420   196.7850
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,269.9930   1,543.0820   1,572.9870   1,679.6740   1,757.6450
Inventories
  222.0470   255.3900   268.8210   274.2850   297.6110
Accounts Receivable
  454.9880   528.6150   535.5280   566.2560   593.8090
Cash and Cash Equivalents
  158.6740   148.6870   178.1100   207.7850   94.2540
Current Assets
  896.7840   1,006.7230   1,045.8600   1,109.6470   1,056.9040
Total Assets
  2,166.7770   2,549.8050   2,618.8470   2,789.3210   2,814.5490

 

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
  146.5930   167.6270   196.6410   185.5920   175.8010
Long-term debt
  875.0560   960.1700   985.0210   1,235.3500   1,284.1740
Liabilities to Banks
  19   19.7000   49.7000   55.9000   50.3000
Provisions
  197.5000   204   205.2000   211.4000   231.2000
Liabilities
  1,731.8340   2,002.5250   2,028.7840   2,368.5410   2,531.8740
Share Capital
  .4480   .4480   .4480   .4480   .4480
Total Equity
  434.9430   547.2800   590.0630   420.7800   282.6750
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,166.7770   2,549.8050   2,618.8470   2,789.3210   2,814.5490

 

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
  2,508.2570   2,725.0530   2,935.5860   3,008.6520   3,085.1770
Depreciation (total)
  -   -   -   -   -
Operating Result
  -   -   -   -   -
Interest Income
  28.0260   32.7850   34.5110   37.4110   38.6160
Income Before Taxes
  504.1930   574.2220   651.8580   681.3940   748.7430
Income Taxes
  119.8230   198.2500   139.2470   120.2850   146.0040
Minority Interests Profit
  -   -   -   -   -
Net Income
  384.3700   375.9720   512.6110   561.1090   602.7390

 

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
  14.4900   14.6200   20.3300   22.8400   25.2400
Dividend per Share
  -   -   -   -   -

 

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
  443.0780   516.3250   565.0050   603.4500   724.6990
Cash Flow from Investing Activities
  -231.4560   -217.3440   -138.9440   -99.0830   -100.3600
Cash Flow from Financing
  -145.9250   -319.5300   -388.0220   -477.3680   -743.9080
Decrease / Increase in Cash
  59.7870   -9.9870   29.4230   29.6750   -113.5310
Employees
  14,200   15,400   16,000   16,200   16,500