2024-11-18  10:00:00 PM Chg. +4.0200 Volume Bid2:17:31 PM Ask2:17:31 PM Market Capitalization Dividend Y. P/E Ratio
336.4000USD +1.21% 422,708
Turnover: 71.81 mill.
333.0300Bid Size: 100 350.0000Ask Size: 200 29.42 bill.USD - 58.40

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  83.6360   96.5030   87.9140   80.8380   77.7800
Intangible Assets
  476.7110   694.8650   763.1190   809.1830   835.4170
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,283.4070   4,221.3530   4,685.7400   5,023.8230   5,273.3080
Inventories
  -   -   -   -   -
Accounts Receivable
  433.4790   537.5640   645.8910   760.2870   864.5260
Cash and Cash Equivalents
  872.0940   912.6720   667.6670   614.3910   860.2010
Current Assets
  1,555.4800   1,719.2370   1,638.5740   1,664.1220   2,049.5670
Total Assets
  4,838.8870   5,940.5900   6,324.3140   6,687.9450   7,322.8750

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  14.2980   18.6910   10.8630   14.0210   22.7720
Long-term debt
  423.5310   798.1180   753.6000   753.5740   753.8910
Liabilities to Banks
  -   -   -   -   -
Provisions
  78.6000   -   -   -   -
Liabilities
  1,385.5080   1,842.7180   1,840.2660   1,822.0940   1,932.5110
Share Capital
  .9460   .9530   .9530   .9530   .9530
Total Equity
  3,453.3790   4,097.8720   4,484.0480   4,865.8510   5,390.3640
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,838.8870   5,940.5900   6,324.3140   6,687.9450   7,322.8750

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  1,515.8920   1,681.2970   1,906.7150   2,065.5530   2,269.9490
Depreciation (total)
  15.1690   16.5990   15.2130   15.7220   22.5120
Operating Result
  515.0400   496.3560   513.2710   592.6580   626.1350
Interest Income
  9.3350   -5.9150   -10.3270   -17.0090   -27.5570
Income Before Taxes
  522.5830   493.9250   515.3540   575.3150   592.1380
Income Taxes
  71.2880   60.0380   60.7270   51.6050   91.7260
Minority Interests Profit
  -   -   -   -   -
Net Income
  451.2950   433.8870   454.6270   523.7100   500.4120

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  5.3600   5.0500   5.2200   6.0200   5.7600
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  499.9360   547.3100   549.4820   631.0030   717.1220
Cash Flow from Investing Activities
  -833.5480   -614.2530   -536.8130   -411.3680   -240.0420
Cash Flow from Financing
  429.4090   96.5970   -245.8520   -245.5080   -231.3190
Decrease / Increase in Cash
  94.9550   40.5780   -245.0050   -53.2760   245.8100
Employees
  4,100   -   -   -   -