2024-04-26  8:09:52 PM Chg. +2.32 Volume Bid8:12:55 PM Ask8:12:55 PM Market Capitalization Dividend Y. P/E Ratio
404.19USD +0.58% 95,433
Turnover: 18.58 mill.
403.98Bid Size: 100 404.62Ask Size: 200 9.02 bill.USD - 24.39

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
  101.1400   149.6760   170.5210   190.4440   205.6220
Intangible Assets
  241.7550   436.1150   406.8850   476.1060   581.3850
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,103.0150   4,055.3230   4,456.5860   4,841.1960   5,419.7930
Inventories
  -   -   -   -   -
Accounts Receivable
  806.8710   869.8400   841.2270   879.8510   926.1440
Cash and Cash Equivalents
  66.1940   72.0280   107.2360   88.0310   114.8040
Current Assets
  931.1910   1,031.5200   1,085.8860   1,331.1760   1,209.6380
Total Assets
  4,034.2060   5,086.8430   5,542.4720   6,172.3720   6,629.4310

 

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
  82.0170   118.9170   89.9610   148.6360   303.4430
Long-term debt
  1,015.4200   1,618.0930   1,357.5190   1,688.9190   1,702.1480
Liabilities to Banks
  -   -   -   -   -
Provisions
  200.9000   205.3000   213.1000   -   -
Liabilities
  1,927.3190   2,715.3770   2,881.1620   3,507.0940   3,575.8880
Share Capital
  4.2140   4.2310   4.2530   4.2680   4.2820
Total Equity
  2,106.8870   2,371.4660   2,661.3100   2,665.2780   3,053.5430
Minority Interests
  .1350   .1350   .1350   .1350   .1350
Total liabilities equity
  4,034.2060   5,086.8430   5,542.4720   6,172.3720   6,629.4310

 

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
  4,467.8600   4,986.3410   5,720.0420   6,044.1350   6,202.9170
Depreciation (total)
  72.1960   85.8770   110.6880   125.3630   134.6810
Operating Result
  340.7000   377.8670   457.6960   539.4510   496.3290
Interest Income
  -42.0360   -49.9580   -56.0590   -39.8360   -41.7570
Income Before Taxes
  298.6640   327.9090   401.6370   499.6150   454.5720
Income Taxes
  -2.5070   62.3050   80.1570   42.1720   87.7780
Minority Interests Profit
  -   -   -   -   -
Net Income
  301.1710   265.6040   321.4800   457.4430   366.7940

 

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
  12.2300   10.7000   12.8400   18.5200   15.6400
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
  325.1270   555.2970   518.7050   592.2150   745.5540
Cash Flow from Investing Activities
  -118.2730   -1,127.9820   -178.5290   -426.6460   -689.1490
Cash Flow from Financing
  -206.5160   579.5560   -303.3940   -190.5960   -21.2090
Decrease / Increase in Cash
  .6550   5.8340   35.2080   -19.2050   26.7730
Employees
  18,800   22,100   22,900   -   -