07/11/2024  15:31:20 Chg. +1.3250 Volume Bid15:31:51 Ask15:31:51 Market Capitalization Dividend Y. P/E Ratio
202.6850USD +0.66% 8,774
Turnover: 1.65 mill.
202.0000Bid Size: 3,100 203.1800Ask Size: 600 21.08 bill.USD 1.04% 28.12

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
  47   82.6000   107.5000   110.5000   109.2000
Intangible Assets
  1,589.9000   1,729   1,668.6000   1,662.8000   1,561.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,506.3000   4,949.7000   5,283.2000   5,442.9000   5,508.2000
Inventories
  -   -   -   -   -
Accounts Receivable
  234.7000   337.3000   326.9000   369.8000   337.3000
Cash and Cash Equivalents
  229.3000   245.4000   341.9000   432.7000   543.2000
Current Assets
  607.6000   1,566.8000   1,531.3000   1,556   1,979.3000
Total Assets
  5,113.9000   6,516.5000   6,814.5000   6,998.9000   7,487.5000

 

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
  -   -   -   -   -
Long-term debt
  867.6000   1,135.2000   1,299.3000   1,437.3000   1,439.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  399.7000   -   -   -   -
Liabilities
  1,758.3000   3,167.6000   3,209.7000   3,533.6000   3,502.5000
Share Capital
  1.2000   1.2000   1.1000   1.1000   1.1000
Total Equity
  3,355.6000   3,348.9000   3,604.8000   3,465.3000   3,985
Minority Interests
  0.0000   0.0000   0.0000   -   -
Total liabilities equity
  5,113.9000   6,516.5000   6,814.5000   6,998.9000   7,487.5000

 

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
  2,496.1000   3,427.1000   3,494.8000   3,958.5000   3,773.5000
Depreciation (total)
  176.6000   158.5000   167.4000   166.8000   158
Operating Result
  537.2000   662.2000   805.9000   489.6000   1,057.9000
Interest Income
  -35.9000   -37.6000   -47.4000   -56.4000   -
Income Before Taxes
  501.4000   660.4000   756.1000   432.9000   1,047.6000
Income Taxes
  130.6000   192.2000   227.1000   197.9000   286.2000
Minority Interests Profit
  4.1000   0.0000   0.0000   -   -
Net Income
  372.7000   467   527.3000   234.1000   757.5000

 

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
  3.3500   4.2800   4.9300   2.2000   7.1600
Dividend per Share
  1.3400   1.5600   1.8000   1.9600   2.1000

 

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
  632.8000   1,458.8000   596.8000   651.1000   1,075.6000
Cash Flow from Investing Activities
  -15.9000   -430.5000   -352.7000   -835.1000   -55.1000
Cash Flow from Financing
  -662.9000   -201.7000   -200.3000   81.7000   -656.1000
Decrease / Increase in Cash
  -45.8000   828.2000   34.7000   -112.3000   417.2000
Employees
  823   -   -   -   -