2024-04-19  9:59:57 PM Chg. +0.70 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
176.40USD +0.40% 42,071
Turnover: 7.4 mill.
-Bid Size: - -Ask Size: - 21.09 bill.USD - 85.20

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
  80.6130   105.5310   101.4990   100.2370   98.1010
Intangible Assets
  200.2020   169.9490   237.5700   378.9670   382.7180
Long-Term Investments
  30.1150   29.5440   30.9700   0.0000   -
Fixed Assets
  1,695.2380   1,881.9670   2,549.2910   3,434.5500   3,618.6110
Inventories
  -   -   -   -   -
Accounts Receivable
  129.2970   372.7430   415.2210   541.0720   636.5560
Cash and Cash Equivalents
  259.9460   269.5790   275.4580   326.5320   272.1820
Current Assets
  633.7840   782.6210   833.4470   1,073.0100   1,068.6570
Total Assets
  2,329.0220   2,664.5880   3,382.7380   4,507.5600   4,687.2680

 

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
  53.4730   42.4420   24.9100   33.3810   40.1530
Long-term debt
  643.2680   669.1340   1,005.3140   1,439.4710   1,350.6280
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  5.6000   41.7000   12.4000   4.2000   -
Liabilities
  1,454.4330   1,462.5900   1,944.4900   2,469.0920   2,391.2340
Share Capital
  1.1800   1.1490   1.1610   1.1720   1.1750
Total Equity
  874.5890   1,201.9980   1,438.2480   2,038.4680   2,296.0340
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,329.0220   2,664.5880   3,382.7380   4,507.5600   4,687.2680

 

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
  1,241.8240   1,255.6310   1,458.4150   1,807.1590   1,933.3470
Depreciation (total)
  87.4080   77.8240   80.8170   85.2390   87.6940
Operating Result
  73.2370   63.0420   210.8630   380.7480   447.3620
Interest Income
  -37.8540   .3050   .2710   61.4850   4.0040
Income Before Taxes
  28.6560   20.3000   134.7060   391.7550   397.0980
Income Taxes
  -23.3310   47.7600   4.0110   -85.1680   84.0170
Minority Interests Profit
  -   -   -   -   -
Net Income
  51.9870   -27.4600   130.6950   476.9230   313.0810

 

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
  0.4500   -0.2300   1.1300   4.0800   2.6700
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
  247.8110   285.1450   233.8080   368.8090   435.3260
Cash Flow from Investing Activities
  -49.2120   -150.0240   -525.9720   -687.8590   -201.2010
Cash Flow from Financing
  -210.8460   -122.9600   297.4100   370.2640   -264.0810
Decrease / Increase in Cash
  -20.0570   9.5960   5.2710   51.0870   -54.1590
Employees
  6,110   6,055   6,243   6,709   -