2024-11-13  10:00:00 PM Chg. -0.4800 Volume Bid1:29:00 AM Ask1:29:00 AM Market Capitalization Dividend Y. P/E Ratio
149.0200USD -0.32% 63,002
Turnover: 5.48 mill.
148.2600Bid Size: 100 149.8600Ask Size: 100 6.83 bill.USD 0.20% 104.49

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
  107.2000   129.2000   144.7600   164.4900   202.8370
Intangible Assets
  1,426.7000   610.3000   561.8300   1,159.9100   1,080.4710
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  0.0000   0.0000   -   -   -
Accounts Receivable
  436.7000   665.4000   502.4200   577.8800   726.7640
Cash and Cash Equivalents
  115   156.6000   396.7500   173.6600   181.1340
Current Assets
  718.1000   1,035.8000   1,571.0100   1,213.4300   1,474.2640
Total Assets
  2,892.7000   3,292.2000   3,873.7300   5,098.1800   5,482.1260

 

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
  0.0000   297.8000   391.1700   503.1900   1,104.9350
Long-term debt
  -   -   529.6000   1,437.7400   1,500.8430
Liabilities to Banks
  0.0000   0.0000   -   -   -
Provisions
  785.3000   501.4000   42.3700   57.7500   43.1910
Liabilities
  2,016.2000   2,263.7000   2,751.5600   3,525.5000   3,559.5700
Share Capital
  0.0000   0.0000   -   -   -
Total Equity
  517.3000   586.1000   581.5900   489.7000   847.9910
Minority Interests
  359.2000   442.4000   3.6700   3.6800   2.4990
Total liabilities equity
  2,892.7000   3,292.2000   3,873.7300   5,098.1800   5,482.1260

 

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
  3,045.8000   2,786.9000   4,089.1300   4,459.4900   4,335.1410
Depreciation (total)
  61.3000   86.6000   45.8700   48.6800   54.6080
Operating Result
  218.2000   164.6000   -131.5000   332.5000   300.9350
Interest Income
  -29.5000   -30.9000   -   -   -
Income Before Taxes
  190.6000   136.5000   -152.1000   289.5500   212.7770
Income Taxes
  53   42   85.5000   95.0100   68.0860
Minority Interests Profit
  -34.7000   -45.4000   -152.7800   -148.2900   79.1480
Net Income
  102.9000   49.1000   -390.3400   46.2500   65.5430

 

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
  2.6000   1.2300   -9.0900   1.0700   1.4300
Dividend per Share
  0.1000   0.1000   0.2000   0.3000   0.3000

 

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
  310.8000   166.5000   288.9800   67.0300   165.6610
Cash Flow from Investing Activities
  -218.3000   -113.5000   -49.4000   -872.8400   -133.9830
Cash Flow from Financing
  -101   1   18.6000   612.9200   -7.8060
Decrease / Increase in Cash
  -12   62.5000   -   -   -
Employees
  18,000   18,000   -   -   -