2024-04-19  9:59:59 PM Chg. -0.03 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
140.61USD -0.02% 101,752
Turnover: 14.28 mill.
-Bid Size: - -Ask Size: - 23.98 bill.USD - -

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
  102.4780   127.8820   131.8880   149.3640   242.0390
Intangible Assets
  103.6810   73.1150   51.2600   121.5910   266.4750
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,328.6640   1,415.2300   1,455.4810   1,807.7030   2,675.1310
Inventories
  15.1620   28.2000   19.1080   17.7420   13.2240
Accounts Receivable
  247.6490   395.7290   592.5550   552.7620   579.4330
Cash and Cash Equivalents
  808.9730   826.5250   1,357.6640   1,422.8840   1,732.0470
Current Assets
  2,409.1770   2,827.8350   3,493.3510   4,220.5150   3,871.0880
Total Assets
  3,737.8410   4,243.0650   4,948.8320   6,028.2180   6,546.2190

 

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
  35.0290   72.7970   65.6840   71.0010   125.8820
Long-term debt
  8.0680   0.0000   0.0000   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  2,248.8710   2,202.4850   2,409.5880   2,696.3260   2,736.5600
Share Capital
  1.3270   1.3460   1.3590   1.3760   1.3900
Total Equity
  1,488.9700   2,040.5800   2,539.2440   3,331.8920   3,809.6590
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,737.8410   4,243.0650   4,948.8320   6,028.2180   6,546.2190

 

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
  1,792.8920   2,668.3940   3,088.9700   3,372.7720   3,504.8000
Depreciation (total)
  43.9690   40.2320   48.1130   55.5960   61.1050
Operating Result
  135.5770   206.6720   425.2670   629.3840   473.5950
Interest Income
  1.0480   26.1130   38.5050   8.7960   -14.2120
Income Before Taxes
  136.6250   232.7850   458.4390   677.8160   465.3980
Income Taxes
  -36.9080   -101.0520   53.9800   88.9300   47.3760
Minority Interests Profit
  -   -   -   -   -
Net Income
  173.5330   333.8370   404.4590   588.8860   418.0220

 

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
  1.5700   2.9500   3.5800   5.1400   3.6200
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
  393.9470   843.5150   685.6780   912.3180   257.9840
Cash Flow from Investing Activities
  -271.8270   -223.5760   4.0490   -806.7240   139.2160
Cash Flow from Financing
  -281.4670   -463.6850   -77.4530   -57.3380   -256.8130
Decrease / Increase in Cash
  -134.4230   145.6150   601.4060   66.8550   135.0840
Employees
  4,492   4,894   5,800   6,495   -