2024-09-20  10:10:00 PM Chg. +1.57 Volume Bid10:23:40 PM Ask10:23:40 PM Market Capitalization Dividend Y. P/E Ratio
491.18USD +0.32% 209,517
Turnover: 72.44 mill.
370.75Bid Size: 100 776.49Ask Size: 100 10.95 bill.USD - 26.18

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  170.5210   190.4440   205.6220   199.5190   195.4430
Intangible Assets
  406.8850   476.1060   581.3850   507.8350   474.3540
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,456.5860   4,841.1960   5,419.7930   5,390.7710   5,421.5720
Inventories
  -   -   -   -   -
Accounts Receivable
  841.2270   879.8510   926.1440   894.9460   1,031.3110
Cash and Cash Equivalents
  107.2360   88.0310   114.8040   115.7760   133.9610
Current Assets
  1,085.8860   1,331.1760   1,209.6380   1,210.0370   1,374.5290
Total Assets
  5,542.4720   6,172.3720   6,629.4310   6,600.8080   6,796.1010

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  89.9610   148.6360   303.4430   198.1770   287.1420
Long-term debt
  1,357.5190   1,688.9190   1,702.1480   1,650.4430   1,481.3870
Liabilities to Banks
  -   -   -   -   -
Provisions
  213.1000   -   -   -   -
Liabilities
  2,881.1620   3,507.0940   3,575.8880   3,376.4740   3,277.8940
Share Capital
  4.2530   4.2680   4.2820   4.2920   4.3040
Total Equity
  2,661.3100   2,665.2780   3,053.5430   3,224.3340   3,518.2070
Minority Interests
  .1350   .1350   .1350   .1350   .1350
Total liabilities equity
  5,542.4720   6,172.3720   6,629.4310   6,600.8080   6,796.1010

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  5,720.0420   6,044.1350   6,202.9170   6,702.5460   7,659.8320
Depreciation (total)
  110.6880   125.3630   134.6810   141.5640   142.1450
Operating Result
  457.6960   539.4510   496.3290   567.5000   649.7080
Interest Income
  -56.0590   -39.8360   -41.7570   -83.8610   -
Income Before Taxes
  401.6370   499.6150   454.5720   483.6390   544.6490
Income Taxes
  80.1570   42.1720   87.7780   98.9040   124.7250
Minority Interests Profit
  -   -   -   -   -
Net Income
  321.4800   457.4430   366.7940   384.7350   419.9240

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  12.8400   18.5200   15.6400   16.5900   18.7600
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  518.7050   592.2150   745.5540   388.0560   497.3310
Cash Flow from Investing Activities
  -178.5290   -426.6460   -689.1490   -75.7170   -151.9520
Cash Flow from Financing
  -303.3940   -190.5960   -21.2090   -316.1080   -326.8950
Decrease / Increase in Cash
  35.2080   -19.2050   26.7730   .9720   18.1850
Employees
  22,900   -   -   -   -