2024-12-23  10:00:00 PM Chg. -0.2000 Volume Bid12:37:11 AM Ask12:37:11 AM Market Capitalization Dividend Y. P/E Ratio
139.3400USD -0.14% 1.51 mill.
Turnover: 101.75 mill.
139.1500Bid Size: 100 139.9600Ask Size: 100 50.17 bill.USD 2.62% 29.71

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
  337.2000   393.5000   408.7000   407.4000   395.8000
Intangible Assets
  57.6000   141.4000   399.1000   330.6000   275.8000
Long-Term Investments
  454   295.5000   10.2000   10.2000   7.1000
Fixed Assets
  1,561.7000   1,679.3000   2,998.3000   3,086.1000   3,057.7000
Inventories
  -   -   -   -   -
Accounts Receivable
  507.5000   531.4000   420.5000   384.1000   578.3000
Cash and Cash Equivalents
  184.6000   358.2000   673.6000   905.2000   995.2000
Current Assets
  5,272   5,784.4000   5,677.7000   5,464.6000   6,169.5000
Total Assets
  6,833.7000   7,463.7000   8,676   8,550.7000   9,227.2000

 

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
  57.2000   74.5000   75.9000   79.4000   89
Long-term debt
  -   -   796.4000   796.8000   797.3000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  33.9000   48.8000   223.1000   240.8000   218
Liabilities
  4,878.4000   5,439.2000   6,056.5000   5,769.3000   6,279.2000
Share Capital
  3.6000   3.6000   3.6000   3.6000   3.6000
Total Equity
  1,955.3000   2,024.5000   2,619.5000   2,781.4000   2,948
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,833.7000   7,463.7000   8,676   8,550.7000   9,227.2000

 

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
  3,151.3000   3,380.9000   3,772.5000   4,040.5000   4,056.8000
Depreciation (total)
  126.9000   138   181.5000   209.7000   192
Operating Result
  1,239.6000   1,287.5000   1,371.3000   1,460.5000   1,460.7000
Interest Income
  5.2000   8.6000   -3.3000   -23.4000   -26.5000
Income Before Taxes
  1,244.8000   1,296.1000   1,368   1,437.1000   1,434.2000
Income Taxes
  427.5000   362.4000   333.6000   339   336.7000
Minority Interests Profit
  -   -   -   -   -
Net Income
  817.3000   933.7000   1,034.4000   1,098.1000   1,097.5000

 

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
  2.2700   2.6000   2.8800   3.0600   3.0500
Dividend per Share
  1.8400   2.0600   2.3000   2.4800   2.5200

 

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
  960.4000   1,276.4000   1,271.5000   1,440.9000   1,260.3000
Cash Flow from Investing Activities
  -424.6000   -679   -1,628.3000   771.9000   -460.6000
Cash Flow from Financing
  -482.7000   -423.8000   -1,008.5000   -1,488.2000   -636.4000
Decrease / Increase in Cash
  53.1000   173.6000   -1,365.3000   724.6000   163.3000
Employees
  13,700   14,300   15,600   15,800   15,000