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

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  46.4530   79.5630   97.9080   138.3660   153.9590
Intangible Assets
  134.6100   297.3790   305.5560   315.3550   400.0020
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  592.7370   1,561.8100   1,760.0210   1,836.3320   2,462.4790
Inventories
  -   -   -   -   -
Accounts Receivable
  161.8980   252.5920   284.9620   301.2090   348.8200
Cash and Cash Equivalents
  2.8490   49.3630   31.6720   286.5690   9.8090
Current Assets
  200.9650   366.9050   380.2740   647.0220   433.1420
Total Assets
  793.7020   1,928.7150   2,140.2950   2,483.3540   2,895.6210

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  144   235.9300   253   20   661.1970
Liabilities to Banks
  144   235   253   -   -
Provisions
  27.5000   43.3000   60.5000   -   -
Liabilities
  287.1110   504.2410   633.0440   870   1,243.5220
Share Capital
  .2260   .3560   .3610   .3640   .3650
Total Equity
  506.5910   1,424.4740   1,507.2510   1,613.3540   1,652.0990
Minority Interests
  71.1160   122.1450   109.0790   103.5050   103.3580
Total liabilities equity
  793.7020   1,928.7150   2,140.2950   2,483.3540   2,895.6210

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  1,072.0860   1,809.9630   2,080.2410   2,063.2040   2,219.6220
Depreciation (total)
  -   -   -   -   -
Operating Result
  74.6820   111.0010   151.6140   178.1050   185.6410
Interest Income
  -3.8760   -9.6790   -11.1550   -4.1290   -4.3380
Income Before Taxes
  71.3300   101.3220   140.4590   173.9760   181.3030
Income Taxes
  10.9440   22.3990   26.6070   36.0430   37.6870
Minority Interests Profit
  10.2740   15.3490   18.1260   26.3370   27.8880
Net Income
  50.1120   63.5740   95.7260   111.5960   115.7280

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  2.8300   2.3100   3.0900   3.5900   3.7100
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  32.3260   108.5850   130.4620   529.2470   -100.3320
Cash Flow from Investing Activities
  -74.7740   -25.2910   -107.9020   -82.5000   -607.7780
Cash Flow from Financing
  42.0330   -36.7800   -40.2510   -191.8500   431.3500
Decrease / Increase in Cash
  -.4150   46.5140   -17.6910   254.8970   -276.7600
Employees
  14,554   30,985   30,399   -   -