2024-04-29  4:46:45 PM Chg. -0.3565 Volume Bid4:47:21 PM Ask4:47:21 PM Market Capitalization Dividend Y. P/E Ratio
105.5335USD -0.34% 55,152
Turnover: 2.81 mill.
105.3200Bid Size: 400 105.7100Ask Size: 100 3.29 bill.USD - 23.57

Assets

2020
US GAAP
in th. USD
2021
US GAAP
in th. USD
2022
US GAAP
in th. USD
2023
US GAAP
in mill. USD
Property and Equipment
  126.6680   204.3160   215.4820   243.6480
Intangible Assets
  244.8870   303.2230   299.1230   328.3970
Long-Term Investments
  -   -   -   -
Fixed Assets
  591.1510   796.3050   844.3660   929.2050
Inventories
  -   -   -   -
Accounts Receivable
  177.4240   232.1530   262.6460   252.4350
Cash and Cash Equivalents
  66.1850   81.8400   181.5440   471.5630
Current Assets
  361.5430   434.6910   597.2540   847.9790
Total Assets
  952.6940   1,230.9960   1,441.6200   1,777.1840

 

Liabilities

2020
US GAAP
in th. USD
2021
US GAAP
in th. USD
2022
US GAAP
in th. USD
2023
US GAAP
in mill. USD
Accounts Payable
  95.2010   144.9820   121.8870   145.9680
Long-term debt
  291.2490   428.5880   398.7350   314.9960
Liabilities to Banks
  -   -   -   -
Provisions
  -   -   -   -
Liabilities
  683.9650   870.7690   963.8210   1,153.3310
Share Capital
  .2830   .2980   .3060   .3090
Total Equity
  268.7290   360.2270   477.7990   623.8530
Minority Interests
  1.4590   1.4600   3.2000   4.9400
Total liabilities equity
  952.6940   1,230.9960   1,441.6200   1,777.1840

 

Income Statement

2020
US GAAP
in th. USD
2021
US GAAP
in th. USD
2022
US GAAP
in th. USD
2023
US GAAP
in mill. USD
Revenues
  1,427.4120   1,581.7660   1,769.4360   1,972.2290
Depreciation (total)
  -11.4000   -11.4640   -14.1000   -15.2260
Operating Result
  94.8920   107.2870   159.8700   205.7950
Interest Income
  -   -   -   -
Income Before Taxes
  65.3750   90.0230   140.1640   190.6150
Income Taxes
  -22.4710   -24.9000   -41.7070   -47.7700
Minority Interests Profit
  -.5980   -2.4780   -1.7400   -4.1900
Net Income
  42.3060   62.6450   106.4610   138.6550

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  1.5200   2.1900   3.5300   4.5100
Dividend per Share
  -   -   -   -

 

Cash Flow

2020
US GAAP
in th. USD
2021
US GAAP
in th. USD
2022
US GAAP
in th. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  119.2830   151.5940   219.1160   478.5840
Cash Flow from Investing Activities
  -30.4910   -223.4490   -89.7550   -87.7520
Cash Flow from Financing
  -68.3400   87.9060   -32.7890   -104.5340
Decrease / Increase in Cash
  20.4520   16.0510   96.5720   286.2980
Employees
  -   2,900   3,200   -