11/12/2024  10:10:00 PM Chg. -1.95 Volume Bid10:09:37 AM Ask10:09:37 AM Market Capitalization Dividend Y. P/E Ratio
202.01USD -0.96% 169,903
Turnover: 20.9 mill.
80.81Bid Size: 200 228.00Ask Size: 800 7.26 bill.USD - 24.94

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
  84.5770   93.6720   101.6420   142.1630   153.4660
Intangible Assets
  34.6330   38.4320   41.5500   31.9900   25.5140
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,413.7680   1,604.4810   1,647.6560   1,730.8820   1,730.8050
Inventories
  -   -   -   -   -
Accounts Receivable
  554.6080   693.3720   711.3570   754.1200   896.1530
Cash and Cash Equivalents
  312.0690   369.3730   294.9530   494.4850   491.6880
Current Assets
  965.3530   1,178.6610   1,129.7070   1,370.0270   1,510.6020
Total Assets
  2,379.1210   2,783.1420   2,777.3630   3,100.9090   3,241.4070

 

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
  17.7280   -   -   -   -
Long-term debt
  265.5710   275.6090   286.1310   297.1580   315.1720
Liabilities to Banks
  -   -   -   -   -
Provisions
  155.1000   151.4000   -   -   -
Liabilities
  1,030.2960   1,294   1,377.1820   1,517.5880   1,559.6860
Share Capital
  .3810   .3740   .3450   .3430   .3400
Total Equity
  1,348.8250   1,489.1420   1,400.1810   1,583.3210   1,681.7210
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,379.1210   2,783.1420   2,777.3630   3,100.9090   3,241.4070

 

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
  2,027.8770   2,352.7170   2,461.2750   2,776.2220   3,028.9080
Depreciation (total)
  8.1620   8.1520   10.4000   10.8000   9.6000
Operating Result
  226.0050   305.5950   282.6630   312.0480   303.8780
Interest Income
  -27.1490   -19.2060   -19.8050   -20.2940   -10.0470
Income Before Taxes
  207.7920   288.4500   262.4460   297.9470   297.7490
Income Taxes
  57.1810   71.7240   51.8000   63   62.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  150.6110   216.7260   210.6820   234.9660   235.5140

 

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
  4.0600   5.8900   5.9200   7.0200   6.9900
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
  230.6720   217.8860   327.0690   355.4830   188.7940
Cash Flow from Investing Activities
  18.7440   -60.6060   -60.1200   -79.0930   -60.0610
Cash Flow from Financing
  -117.5190   -103.3110   -360.0530   -61.6740   -106.0120
Decrease / Increase in Cash
  122.1080   57.3040   -74.4200   199.5320   -2.7970
Employees
  4,768   5,567   -   -   -