2024-04-29  9:59:55 PM Chg. +1.88 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
184.23USD +1.03% 102,570
Turnover: 18.78 mill.
-Bid Size: - -Ask Size: - 40.1 bill.USD 0.43% 32.52

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
  2,404.4590   2,754.9430   2,968.8350   2,914.0310   3,215.6860
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,483.7710   2,839.0540   3,128.7340   3,126.0710   3,437.7570
Inventories
  -   -   -   -   -
Accounts Receivable
  394.1690   427.5690   397.5790   444.6530   567.4740
Cash and Cash Equivalents
  127.4620   190.2820   403.5710   401.4300   462.5640
Current Assets
  584.6530   706.2290   866.8340   1,243.3390   1,383.7870
Total Assets
  3,068.4240   3,545.2830   3,995.5680   4,369.4100   4,821.5440

 

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
  73.7290   78.5180   70.2540   68.5110   82.5190
Long-term debt
  45   45   45   99.9310   99.9470
Liabilities to Banks
  -   -   -   -   -
Provisions
  190   247.7000   262   -   -
Liabilities
  791.5700   864.8000   914.8510   1,043.1220   1,141.7370
Share Capital
  24.7140   24.3690   23.9070   23.4120   23.0020
Total Equity
  2,276.8540   2,680.4830   3,080.7170   3,326.2880   3,679.8070
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,068.4240   3,545.2830   3,995.5680   4,369.4100   4,821.5440

 

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
  3,358.1120   4,043.6950   4,109.1110   4,015.1290   5,256.3280
Depreciation (total)
  205.7630   230.3570   253.6810   261.2590   259.8830
Operating Result
  575.8860   817.0510   818.7060   906.8820   1,391.6020
Interest Income
  2.1540   .1890   .3770   2.7820   1.7270
Income Before Taxes
  575.8320   815.5130   823.9490   901.3640   1,388.4230
Income Taxes
  112.0580   209.8450   208.4310   228.6820   354.0480
Minority Interests Profit
  -   -   -   -   -
Net Income
  463.7740   605.6680   615.5180   672.6820   1,034.3750

 

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
  1.8767   2.4633   2.5567   2.8550   4.4700
Dividend per Share
  0.1333   0.1733   0.2267   0.3000   0.4000

 

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
  536.2940   900.1160   983.8880   933.0240   1,212.6060
Cash Flow from Investing Activities
  -367.7460   -580.3910   -473.6390   -551.6630   -455.2880
Cash Flow from Financing
  -51.2570   -256.9050   -296.9600   -383.5020   -696.1840
Decrease / Increase in Cash
  117.2910   62.8200   213.2890   -2.1410   61.1340
Employees
  19,183   21,279   20,105   -   -