2024-04-26  3:57:57 PM Chg. +0.64 Volume Bid2024-04-26 Ask2024-04-26 Market Capitalization Dividend Y. P/E Ratio
40.83USD +1.59% 2,143
Turnover: 86,937.94
36.78Bid Size: 112 41.32Ask Size: 100 2.52 bill.USD - 15.15

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
  681.8590   663.1650   671.1010   681.4510   783.6830
Intangible Assets
  134.7880   120.9670   163.9530   196.6720   197.3860
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,336.2050   1,351.3530   1,432.5610   1,543.0060   1,753.3810
Inventories
  -   -   -   -   -
Accounts Receivable
  477.0880   443.5390   -   -   -
Cash and Cash Equivalents
  61.4350   168.7290   124.5060   159.7840   286.6420
Current Assets
  588.6930   640.2210   672.8350   894.2880   1,056.7000
Total Assets
  1,924.8980   1,991.5740   2,105.3960   2,437.2940   2,810.0810

 

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
  272.8590   257.2470   285.3200   424.9230   344.7510
Long-term debt
  233.8100   188.7540   176.8050   177.4790   240.7240
Liabilities to Banks
  -   -   -   -   -
Provisions
  153.9000   155.3000   -   -   -
Liabilities
  944.0640   916.2950   947.4730   1,096.9800   1,210.4790
Share Capital
  .4120   .4120   .4120   .4120   .4130
Total Equity
  980.8340   1,075.2790   1,157.9230   1,340.3140   1,599.6020
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,924.8980   1,991.5740   2,105.3960   2,437.2940   2,810.0810

 

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
  3,683.5930   3,668.1170   3,495.6440   4,232.3830   5,340.4900
Depreciation (total)
  16.6240   28.4810   31.2370   37.4670   45.9600
Operating Result
  124.9190   152.4200   105.8260   238.4570   474.7210
Interest Income
  -8.2520   -8.8910   -9.3430   -7.3020   -6.6320
Income Before Taxes
  116.7250   143.8700   96.1000   230.9100   467.9580
Income Taxes
  29.0640   36.6990   22.5410   59.4360   111.0100
Minority Interests Profit
  -   -   -   -   -
Net Income
  201.7400   107.1710   73.5590   171.4740   356.9480

 

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
  6.0400   3.2200   2.2200   5.1300   10.7500
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
  210.8390   254.5090   174.9540   252.8350   458.1630
Cash Flow from Investing Activities
  -209.4860   -66.1170   -196.8620   -210.1350   -278.8720
Cash Flow from Financing
  31.5510   -81.0950   -22.2950   -7.4120   -52.4590
Decrease / Increase in Cash
  32.8780   107.2940   -44.2230   35.2780   126.8580
Employees
  5,400   5,000   -   -   -