2024-04-22  10:00:00 PM Chg. -0.5900 Volume Bid2:31:50 PM Ask2:31:50 PM Market Capitalization Dividend Y. P/E Ratio
184.0800USD -0.32% 276,229
Turnover: 23.92 mill.
153.0700Bid Size: 100 294.5200Ask Size: 200 9.84 bill.USD 0.53% 35.81

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
  39.4410   35.5070   37.7330   32.3160   74.8320
Intangible Assets
  16.4400   13.9430   37.9900   29.1630   173.9360
Long-Term Investments
  6.8730   7.3320   3.2820   4.5700   -
Fixed Assets
  1,067.6160   1,378.7730   1,510.6140   1,464.5600   2,464.4530
Inventories
  -   -   -   -   -
Accounts Receivable
  768.7200   649.0350   668.9980   755.1120   974.5350
Cash and Cash Equivalents
  120.7320   157.5150   166.5680   185.0940   168.8310
Current Assets
  1,079.7920   999.7850   1,065.9480   1,158.2160   1,356.0240
Total Assets
  2,147.4080   2,378.5580   2,576.5620   2,622.7760   3,820.4770

 

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
  206.6090   111.8040   128.7670   147.4360   173.2710
Long-term debt
  263.9490   242.3950   200   246.2500   879.5290
Liabilities to Banks
  -   -   -   -   -
Provisions
  13   16.3000   -   -   -
Liabilities
  1,157.9440   1,341.1850   1,342.2710   1,439.6390   2,416.9710
Share Capital
  .5460   .5380   .5400   .5300   .5320
Total Equity
  989.4640   1,037.3730   1,234.2910   1,183.1370   1,403.5060
Minority Interests
  .1780   .0540   .0530   .0500   .0730
Total liabilities equity
  2,147.4080   2,378.5580   2,576.5620   2,622.7760   3,820.4770

 

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
  3,107.3480   2,994.8910   3,213.5130   3,504.0480   4,522.5500
Depreciation (total)
  28.8440   24.6110   23.8050   27.0330   61.2060
Operating Result
  188.7620   241.0910   278.7010   340.4460   358.1130
Interest Income
  -13.6260   -13.1000   -11.8310   -11.5840   -46.5370
Income Before Taxes
  175.1360   227.9910   266.8700   348.7660   400.9780
Income Taxes
  16.3750   54.1010   34.0390   85.6020   127.5260
Minority Interests Profit
  -.0930   -.0310   -.0210   -.0390   -.0320
Net Income
  158.6680   173.8590   232.8100   263.1250   273.4200

 

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
  2.8900   3.2100   4.3100   4.9100   5.1400
Dividend per Share
  0.5400   0.6400   0.7400   0.8600   0.9800

 

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
  208.5130   262.4790   304.3720   336.1880   368.4630
Cash Flow from Investing Activities
  -99.7060   -63.0230   -92.9920   -55.7400   -771.1990
Cash Flow from Financing
  -135.0630   -163.0490   -210.0990   -249.6080   382.3800
Decrease / Increase in Cash
  -27.9830   36.6140   9.0530   18.5260   -16.2630
Employees
  20,000   20,000   -   -   -