2024-05-21  9:03:17 PM Chg. -2.07 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
450.43USD -0.46% 3,706
Turnover: 1.67 mill.
-Bid Size: - -Ask Size: - 17.18 bill.USD 0.83% 36.76

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  59.2640   84.6220   100.4540   100.5450   132.5240
Intangible Assets
  40.0520   93.1610   173.5430   148.9350   120.5510
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  432.4970   649.8850   1,003.9390   988.5320   976.3180
Inventories
  -   -   -   -   -
Accounts Receivable
  95.0640   97.7970   148.3310   156.6390   146.3090
Cash and Cash Equivalents
  158.9140   228.4070   194.7310   208.6230   359.7990
Current Assets
  304.1740   369.2760   409.3760   430.9160   583.8120
Total Assets
  736.6710   1,019.1610   1,413.3150   1,419.4480   1,560.1300

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  33.8800   45.8360   59.2140   72.0590   79.6200
Long-term debt
  35   300   575   574.7750   574.1740
Liabilities to Banks
  -   -   -   -   -
Provisions
  2.3000   2   27.3000   21.2000   16.4000
Liabilities
  205.0870   501.7800   853.6240   893.5480   887.8740
Share Capital
  .5030   .5120   .5180   .3930   .4010
Total Equity
  531.5840   517.3810   559.6910   525.9000   672.2560
Minority Interests
  -   -   -   -   -
Total liabilities equity
  736.6710   1,019.1610   1,413.3150   1,419.4480   1,560.1300

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  1,006.7680   1,127.0920   1,221.1790   1,350.1450   1,435.3510
Depreciation (total)
  31.3490   38.0520   48.2940   57.2850   60.4630
Operating Result
  331.9180   349.6760   352.1350   366.2040   438.0350
Interest Income
  1.8360   111.3170   -7.8230   -14.3660   -16.0700
Income Before Taxes
  333.7540   460.9930   344.3120   351.8380   421.9650
Income Taxes
  92.7030   122.1780   86.0530   84.7530   69.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  241.0510   338.8150   258.2590   267.0850   352.7900

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  5.8000   8.2900   6.5500   6.9000   9.2500
Dividend per Share
  1.6600   1.8800   2.1200   2.4000   2.7200

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  306.4420   331.1400   320.5270   385.6680   427.1360
Cash Flow from Investing Activities
  -64.8770   -158.4080   -347.3060   -48.5310   -56.1000
Cash Flow from Financing
  -187.3260   -91.0020   -8.1610   -320.0370   -214.2740
Decrease / Increase in Cash
  42.5360   69.4930   -33.6760   13.8920   151.1760
Employees
  7,360   8,375   9,074   9,571   9,681