2024-04-19  10:10:00 PM Chg. +5.32 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
369.38USD +1.46% 88,391
Turnover: 17.06 mill.
365.00Bid Size: 100 591.47Ask Size: 100 8.23 bill.USD - 22.27

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
  149.6760   170.5210   190.4440   205.6220   199.5190
Intangible Assets
  436.1150   406.8850   476.1060   581.3850   507.8350
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,055.3230   4,456.5860   4,841.1960   5,419.7930   5,390.7710
Inventories
  -   -   -   -   -
Accounts Receivable
  869.8400   841.2270   879.8510   926.1440   894.9460
Cash and Cash Equivalents
  72.0280   107.2360   88.0310   114.8040   115.7760
Current Assets
  1,031.5200   1,085.8860   1,331.1760   1,209.6380   1,210.0370
Total Assets
  5,086.8430   5,542.4720   6,172.3720   6,629.4310   6,600.8080

 

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
  118.9170   89.9610   148.6360   303.4430   198.1770
Long-term debt
  1,618.0930   1,357.5190   1,688.9190   1,702.1480   1,650.4430
Liabilities to Banks
  -   -   -   -   -
Provisions
  205.3000   213.1000   -   -   -
Liabilities
  2,715.3770   2,881.1620   3,507.0940   3,575.8880   3,376.4740
Share Capital
  4.2310   4.2530   4.2680   4.2820   4.2920
Total Equity
  2,371.4660   2,661.3100   2,665.2780   3,053.5430   3,224.3340
Minority Interests
  .1350   .1350   .1350   .1350   .1350
Total liabilities equity
  5,086.8430   5,542.4720   6,172.3720   6,629.4310   6,600.8080

 

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
  4,986.3410   5,720.0420   6,044.1350   6,202.9170   6,702.5460
Depreciation (total)
  85.8770   110.6880   125.3630   134.6810   141.5640
Operating Result
  377.8670   457.6960   539.4510   496.3290   567.5000
Interest Income
  -49.9580   -56.0590   -39.8360   -41.7570   -83.8610
Income Before Taxes
  327.9090   401.6370   499.6150   454.5720   483.6390
Income Taxes
  62.3050   80.1570   42.1720   87.7780   98.9040
Minority Interests Profit
  -   -   -   -   -
Net Income
  265.6040   321.4800   457.4430   366.7940   384.7350

 

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
  10.7000   12.8400   18.5200   15.6400   16.5900
Dividend per Share
  -   -   -   -   -

 

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
  555.2970   518.7050   592.2150   745.5540   388.0560
Cash Flow from Investing Activities
  -1,127.9820   -178.5290   -426.6460   -689.1490   -75.7170
Cash Flow from Financing
  579.5560   -303.3940   -190.5960   -21.2090   -316.1080
Decrease / Increase in Cash
  5.8340   35.2080   -19.2050   26.7730   .9720
Employees
  22,100   22,900   -   -   -