11/15/2024  9:59:58 PM Chg. -8.15 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
332.30USD -2.39% 16,275
Turnover: 5.42 mill.
-Bid Size: - -Ask Size: - 29.07 bill.USD - 57.70

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  61.6550   83.6360   96.5030   87.9140   80.8380
Intangible Assets
  211.2720   476.7110   694.8650   763.1190   809.1830
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,954.7870   3,283.4070   4,221.3530   4,685.7400   5,023.8230
Inventories
  -   -   -   -   -
Accounts Receivable
  317.7000   433.4790   537.5640   645.8910   760.2870
Cash and Cash Equivalents
  777.1390   872.0940   912.6720   667.6670   614.3910
Current Assets
  1,311.1770   1,555.4800   1,719.2370   1,638.5740   1,664.1220
Total Assets
  3,265.9640   4,838.8870   5,940.5900   6,324.3140   6,687.9450

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  7.9530   14.2980   18.6910   10.8630   14.0210
Long-term debt
  -   423.5310   798.1180   753.6000   753.5740
Liabilities to Banks
  -   -   -   -   -
Provisions
  30.1000   78.6000   -   -   -
Liabilities
  616.4170   1,385.5080   1,842.7180   1,840.2660   1,822.0940
Share Capital
  .9320   .9460   .9530   .9530   .9530
Total Equity
  2,649.5470   3,453.3790   4,097.8720   4,484.0480   4,865.8510
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,265.9640   4,838.8870   5,940.5900   6,324.3140   6,687.9450

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  1,293.6360   1,515.8920   1,681.2970   1,906.7150   2,065.5530
Depreciation (total)
  13.7950   15.1690   16.5990   15.2130   15.7220
Operating Result
  476.5740   515.0400   496.3560   513.2710   592.6580
Interest Income
  11.4190   9.3350   -5.9150   -10.3270   -17.0090
Income Before Taxes
  487.0850   522.5830   493.9250   515.3540   575.3150
Income Taxes
  67.7100   71.2880   60.0380   60.7270   51.6050
Minority Interests Profit
  -   -   -   -   -
Net Income
  419.3750   451.2950   433.8870   454.6270   523.7100

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  4.9900   5.3600   5.0500   5.2200   6.0200
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  486.4370   499.9360   547.3100   549.4820   631.0030
Cash Flow from Investing Activities
  -313.6800   -833.5480   -614.2530   -536.8130   -411.3680
Cash Flow from Financing
  -262.6750   429.4090   96.5970   -245.8520   -245.5080
Decrease / Increase in Cash
  -104.3620   94.9550   40.5780   -245.0050   -53.2760
Employees
  3,400   4,100   -   -   -