2024-04-18  9:59:57 PM Chg. +0.23 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
49.55USD +0.47% 74,094
Turnover: 3.68 mill.
-Bid Size: - -Ask Size: - 8.6 bill.USD 0.89% 23.15

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
  435.1000   420.8000   435.8000   507.9000   583.5000
Intangible Assets
  667.4000   649.3000   641.4000   630.1000   750.9000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,086.6000   1,910   2,161.6000   2,340.2000   3,047.8000
Inventories
  183   222.3000   260.5000   312.1000   463.9000
Accounts Receivable
  317.7000   321.5000   372   383.7000   419.5000
Cash and Cash Equivalents
  41.9000   45.8000   64.9000   65   300.7000
Current Assets
  607.4000   805.4000   900.2000   968.4000   1,275.6000
Total Assets
  2,694   2,715.4000   3,061.8000   3,308.6000   4,323.4000

 

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
  241.2000   253   251.7000   324.1000   432
Long-term debt
  1,680.7000   1,599.1000   1,502.6000   1,323   2,278.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  114.3000   117.5000   102.1000   -   -
Liabilities
  2,581.5000   2,497.9000   2,701.4000   2,804   4,037.6000
Share Capital
  4   4   4   2.8000   2.8000
Total Equity
  112.5000   217.5000   360.4000   504.6000   285.8000
Minority Interests
  2.2000   2.9000   .9000   8.9000   9.2000
Total liabilities equity
  2,694   2,715.4000   3,061.8000   3,308.6000   4,323.4000

 

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
  2,754.4000   2,702.9000   3,106   3,676.9000   4,930.8000
Depreciation (total)
  -   -   -   -   -
Operating Result
  288.4000   256.3000   346.7000   532.1000   912.3000
Interest Income
  108   92.3000   85.7000   77   66.3000
Income Before Taxes
  188.4000   165   265.5000   452.4000   824
Income Taxes
  -47.7000   -49.6000   -74.7000   -102.6000   -198.3000
Minority Interests Profit
  -10.7000   -2.9000   -.1000   1   .5000
Net Income
  151.4000   100.5000   189.5000   348.8000   624.5000

 

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
  0.7000   0.4625   0.8700   1.6800   3.1700
Dividend per Share
  -   -   -   -   0.3200

 

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
  222.9000   207.5000   314.8000   654.7000   723.1000
Cash Flow from Investing Activities
  -62.1000   -71.2000   -90.2000   -146.6000   -554.8000
Cash Flow from Financing
  -175.2000   -107   -203.2000   -522.6000   76.5000
Decrease / Increase in Cash
  -23.8000   3.9000   21.4000   -14.5000   244.8000
Employees
  7,000   6,200   7,400   -   -