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

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  38.0960   43.2510   46.4530   79.5630   97.9080
Intangible Assets
  96.4050   102.0060   134.6100   297.3790   305.5560
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  427.2240   464.3300   592.7370   1,561.8100   1,760.0210
Inventories
  -   -   -   -   -
Accounts Receivable
  110.3500   124.8030   161.8980   252.5920   284.9620
Cash and Cash Equivalents
  6.1390   3.2640   2.8490   49.3630   31.6720
Current Assets
  138.8300   149.7410   200.9650   366.9050   380.2740
Total Assets
  566.0540   614.0710   793.7020   1,928.7150   2,140.2950

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  98.5430   87.5440   144   235.9300   253
Liabilities to Banks
  98   87   144   235   253
Provisions
  23.7000   31.9000   27.5000   43.3000   60.5000
Liabilities
  208.2610   212.5190   287.1110   504.2410   633.0440
Share Capital
  .2220   .2240   .2260   .3560   .3610
Total Equity
  357.7930   401.5520   506.5910   1,424.4740   1,507.2510
Minority Interests
  15.6190   18.9930   71.1160   122.1450   109.0790
Total liabilities equity
  566.0540   614.0710   793.7020   1,928.7150   2,140.2950

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  816.3660   914.8230   1,072.0860   1,809.9630   2,080.2410
Depreciation (total)
  11.9550   -   -   -   -
Operating Result
  66.3430   70.5620   74.6820   111.0010   151.6140
Interest Income
  -2.3020   -2.9360   -3.8760   -9.6790   -11.1550
Income Before Taxes
  64.4980   68.1180   71.3300   101.3220   140.4590
Income Taxes
  22.8480   22.1760   10.9440   22.3990   26.6070
Minority Interests Profit
  9.3150   9.3590   10.2740   15.3490   18.1260
Net Income
  32.3350   36.5830   50.1120   63.5740   95.7260

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  1.8600   2.0800   2.8300   2.3100   3.0900
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  59.9340   67.4720   32.3260   108.5850   130.4620
Cash Flow from Investing Activities
  -83.8550   -50.3800   -74.7740   -25.2910   -107.9020
Cash Flow from Financing
  29.5290   -19.9670   42.0330   -36.7800   -40.2510
Decrease / Increase in Cash
  5.6080   -2.8750   -.4150   46.5140   -17.6910
Employees
  10,922   11,598   14,554   30,985   30,399