2024-04-25  10:10:00 PM Chg. -0.19 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
80.63USD -0.24% 212,149
Turnover: 10.2 mill.
78.47Bid Size: 100 82.63Ask Size: 100 4.92 bill.USD 1.39% 30.43

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
  99.5890   66.7210   62.6270   52.2580   38.8310
Intangible Assets
  179.2500   145.8930   879.1680   804.9040   703.6480
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  956.3070   1,092.1440   3,039.4710   2,960.4010   2,930.3310
Inventories
  -   -   -   -   -
Accounts Receivable
  476.6900   622.8710   834.8190   807.1100   826.8730
Cash and Cash Equivalents
  105.5650   71.7370   135.0610   40.6580   65.4050
Current Assets
  789.4250   932.5580   1,079.4940   1,032.3130   1,055.4660
Total Assets
  1,745.7320   2,024.7020   4,118.9650   3,992.7140   3,985.7970

 

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
  177.7860   253.3380   305.5650   264.5530   282.0810
Long-term debt
  0.0000   18.0170   1,429.1370   1,292.4830   1,163.1490
Liabilities to Banks
  -   -   -   -   -
Provisions
  60.6000   30.1000   -   -   -
Liabilities
  497.5310   782.8830   2,638.6360   2,443.3430   2,317.9620
Share Capital
  498.4330   513.9590   532.4110   557.9780   577.8980
Total Equity
  1,248.2010   1,241.8190   1,480.3290   1,549.3710   1,667.8350
Minority Interests
  .4090   0.0000   -   -   -
Total liabilities equity
  1,745.7320   2,024.7020   4,118.9650   3,992.7140   3,985.7970

 

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
  2,886.8150   3,461.5370   4,254.4850   4,631.0180   4,904.7280
Depreciation (total)
  85.4580   100.1610   90.7180   132.7950   149.3160
Operating Result
  317.1070   288.2780   408.5300   325.8980   294.7940
Interest Income
  -2.9570   -2.1000   -14.7440   45.9650   84.1380
Income Before Taxes
  317.3200   287.0620   383.6810   277.0980   210.2930
Income Taxes
  76.8250   72.5530   92.4810   73.2700   48.5010
Minority Interests Profit
  -.3290   0.0000   -   -   -
Net Income
  240.8240   214.5090   291.2000   203.8280   161.7920

 

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
  3.7300   3.4000   4.6900   3.3000   2.6500
Dividend per Share
  1.0000   1.1200   1.1200   1.1200   1.1200

 

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
  356.7270   244.5920   517.3220   289.8390   314.3400
Cash Flow from Investing Activities
  -483.8830   -44.1380   -1,835.4800   -54.0090   -80.9630
Cash Flow from Financing
  -110.8590   -230.0900   1,385.6930   -248.2710   -250.7980
Decrease / Increase in Cash
  -240.0670   -27.9310   68.0090   -19.7750   -14.7040
Employees
  29,600   34,300   -   -   -