2024-05-03  10:10:00 PM Chg. -0.11 Volume Bid12:07:55 AM Ask12:07:55 AM Market Capitalization Dividend Y. P/E Ratio
215.14USD -0.05% 169,717
Turnover: 20.32 mill.
211.48Bid Size: 100 219.75Ask Size: 100 7.68 bill.USD - 26.56

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
  75.0750   84.5770   93.6720   101.6420   142.1630
Intangible Assets
  44.1500   34.6330   38.4320   41.5500   31.9900
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,463.0620   1,413.7680   1,604.4810   1,647.6560   1,730.8820
Inventories
  -   -   -   -   -
Accounts Receivable
  522.8780   554.6080   693.3720   711.3570   754.1200
Cash and Cash Equivalents
  189.9610   312.0690   369.3730   294.9530   494.4850
Current Assets
  794.1790   965.3530   1,178.6610   1,129.7070   1,370.0270
Total Assets
  2,257.2410   2,379.1210   2,783.1420   2,777.3630   3,100.9090

 

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
  14.0780   17.7280   -   -   -
Long-term debt
  396.2840   265.5710   275.6090   286.1310   297.1580
Liabilities to Banks
  -   -   -   -   -
Provisions
  124.5000   155.1000   151.4000   -   -
Liabilities
  1,065.2700   1,030.2960   1,294   1,377.1820   1,517.5880
Share Capital
  .3770   .3810   .3740   .3450   .3430
Total Equity
  1,191.9710   1,348.8250   1,489.1420   1,400.1810   1,583.3210
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,257.2410   2,379.1210   2,783.1420   2,777.3630   3,100.9090

 

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
  1,807.7320   2,027.8770   2,352.7170   2,461.2750   2,776.2220
Depreciation (total)
  10.5630   8.1620   8.1520   10.4000   10.8000
Operating Result
  108.7110   226.0050   305.5950   282.6630   312.0480
Interest Income
  -25.3580   -27.1490   -19.2060   -19.8050   -20.2940
Income Before Taxes
  87.1050   207.7920   288.4500   262.4460   297.9470
Income Taxes
  -20.8570   57.1810   71.7240   51.8000   63
Minority Interests Profit
  -   -   -   -   -
Net Income
  107.9620   150.6110   216.7260   210.6820   234.9660

 

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
  2.7900   4.0600   5.8900   5.9200   7.0200
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
  147.6250   230.6720   217.8860   327.0690   355.4830
Cash Flow from Investing Activities
  -40.6380   18.7440   -60.6060   -60.1200   -79.0930
Cash Flow from Financing
  -140.9340   -117.5190   -103.3110   -360.0530   -61.6740
Decrease / Increase in Cash
  -26.1970   122.1080   57.3040   -74.4200   199.5320
Employees
  4,609   4,768   5,567   -   -