2023-02-21  10:00:01 PM Chg. - Volume Bid1:50:02 AM Ask1:50:02 AM Market Capitalization Dividend Y. P/E Ratio
169.8100USD - 1.28 mill.
Turnover: 186.49 mill.
169.7500Bid Size: - 169.9000Ask Size: - 5.29 bill.USD - 129.63

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
  79.5630   97.9080   138.3660   153.9590   154.2830
Intangible Assets
  297.3790   305.5560   315.3550   400.0020   395.3280
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,561.8100   1,760.0210   1,836.3320   2,462.4790   2,488.7780
Inventories
  -   -   -   -   -
Accounts Receivable
  252.5920   284.9620   301.2090   348.8200   313.1630
Cash and Cash Equivalents
  49.3630   31.6720   286.5690   9.8090   17.9110
Current Assets
  366.9050   380.2740   647.0220   433.1420   408.1790
Total Assets
  1,928.7150   2,140.2950   2,483.3540   2,895.6210   2,896.9570

 

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
  -   -   -   -   -
Long-term debt
  235.9300   253   20   661.1970   733
Liabilities to Banks
  235   253   -   -   -
Provisions
  43.3000   60.5000   -   -   -
Liabilities
  504.2410   633.0440   870   1,243.5220   1,216.5980
Share Capital
  .3560   .3610   .3640   .3650   .3670
Total Equity
  1,424.4740   1,507.2510   1,613.3540   1,652.0990   1,680.3590
Minority Interests
  122.1450   109.0790   103.5050   103.3580   110.0410
Total liabilities equity
  1,928.7150   2,140.2950   2,483.3540   2,895.6210   2,896.9570

 

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
  1,809.9630   2,080.2410   2,063.2040   2,219.6220   2,282.7710
Depreciation (total)
  -   -   -   -   -
Operating Result
  111.0010   151.6140   178.1050   185.6410   108.5200
Interest Income
  -9.6790   -11.1550   -4.1290   -4.3380   -31.3110
Income Before Taxes
  101.3220   140.4590   173.9760   181.3030   77.2090
Income Taxes
  22.3990   26.6070   36.0430   37.6870   16.9610
Minority Interests Profit
  15.3490   18.1260   26.3370   27.8880   20.3770
Net Income
  63.5740   95.7260   111.5960   115.7280   39.8710

 

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
  2.3100   3.0900   3.5900   3.7100   1.3100
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
  108.5850   130.4620   529.2470   -100.3320   49.9740
Cash Flow from Investing Activities
  -25.2910   -107.9020   -82.5000   -607.7780   -58.3600
Cash Flow from Financing
  -36.7800   -40.2510   -191.8500   431.3500   16.4880
Decrease / Increase in Cash
  46.5140   -17.6910   254.8970   -276.7600   8.1020
Employees
  30,985   30,399   -   -   -