2024-04-25  9:59:55 PM Chg. +0.13 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
91.20USD +0.14% 10,896
Turnover: 993,148.60
-Bid Size: - -Ask Size: - 2.98 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
  29.4490   28.1000   23.7000   18.4000   16
Intangible Assets
  44.1320   64.7000   74.2000   111.2000   101.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  493   912.1910   1,205.2140   1,500.2840   1,587.2840
Inventories
  -   -   -   -   -
Accounts Receivable
  188.9720   237.5960   255.1450   274.9610   296.7850
Cash and Cash Equivalents
  20.2290   30.3000   81.8000   42.7000   40.5000
Current Assets
  224.1180   350.5540   361.9840   356.6840   388.9610
Total Assets
  717.1180   1,262.7450   1,567.1980   1,856.9680   1,976.2450

 

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
  28.5310   31.2590   42.6740   38.2170   43.7350
Long-term debt
  5.7750   232.3000   204.5000   432.0750   419.4200
Liabilities to Banks
  5.8000   232.3000   -   -   -
Provisions
  1.6000   37.7000   -   -   -
Liabilities
  234.4850   621.2320   756.4570   880.6450   869.6720
Share Capital
  .0360   .0370   .0380   .0380   .0380
Total Equity
  482.6330   641.5130   810.7410   976.3230   1,106.5730
Minority Interests
  1.0510   1.0630   1.5170   44.9720   55
Total liabilities equity
  717.1180   1,262.7450   1,567.1980   1,856.9680   1,976.2450

 

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
  1,662.5780   1,955.6000   2,071.5000   2,214.1000   2,223.2000
Depreciation (total)
  -   -   -   -   -
Operating Result
  155.1000   177.5000   219.3000   251.9000   180.8000
Interest Income
  -7.0920   -14.4370   -10.7460   -9.4760   -22.0500
Income Before Taxes
  158.9880   170.4100   210.8190   280.2310   160.2440
Income Taxes
  -38.8590   -42.5000   -25.6000   -70.1000   -42.5000
Minority Interests Profit
  -.7830   -1.0740   -1.5760   -1.0940   .9100
Net Income
  119.3460   126.8000   183.6000   209.0720   118.6090

 

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
  3.6400   3.9500   5.6400   6.4100   3.6500
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
  223.4830   202   288.9520   188.8930   133.2830
Cash Flow from Investing Activities
  -22.1930   -352.9480   -287.1080   -281.6070   -94.4860
Cash Flow from Financing
  -267.4240   227.2090   -14.9770   55.1260   -30.4330
Decrease / Increase in Cash
  -66.1340   76.2610   -13.1330   -37.5880   8.3640
Employees
  21,000   21,300   -   -   -