2024-05-03  10:10:00 PM Chg. +1.70 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
90.58USD +1.91% 156,906
Turnover: 8.66 mill.
85.25Bid Size: 500 95.65Ask Size: 100 4.02 bill.USD 0.95% 47.67

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
  640.9000   699.4000   763.3000   838.2000   865.6000
Intangible Assets
  105.7000   228.9000   272.5000   426.1000   491.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,571.4000   2,029.5000   2,531.2000   3,320.8000   3,567.2000
Inventories
  -   -   -   -   -
Accounts Receivable
  642.3000   599.5000   635.6000   679.1000   701.8000
Cash and Cash Equivalents
  614.3000   343.4000   311   620.9000   710.3000
Current Assets
  1,488.2000   1,206.5000   1,232.6000   1,814.8000   1,999.5000
Total Assets
  3,059.6000   3,236   3,763.8000   5,135.6000   5,566.7000

 

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
  174.6000   174.6000   184.5000   206   211.2000
Long-term debt
  1,139.6000   1,471.6000   1,554.8000   2,334.2000   2,841.7000
Liabilities to Banks
  1,184.8000   1,590.8000   1,669.4000   -   -
Provisions
  588.3000   518.8000   649.6000   -   -
Liabilities
  2,721.4000   3,069.4000   3,556.2000   4,933.1000   5,314.1000
Share Capital
  50.5000   49.7000   50.1000   49.5000   47.4000
Total Equity
  338.2000   166.6000   207.6000   202.5000   252.6000
Minority Interests
  20.8000   12.9000   15.8000   73.7000   129.6000
Total liabilities equity
  3,059.6000   3,236   3,763.8000   5,135.6000   5,566.7000

 

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
  3,347   3,488.9000   3,683.2000   3,690.9000   4,200.2000
Depreciation (total)
  -   -   -   -   -
Operating Result
  273.9000   274.7000   236.8000   213.5000   354.7000
Interest Income
  -32.2000   -66.7000   -90.6000   -96.5000   -112.2000
Income Before Taxes
  181.5000   42.5000   93.5000   79.3000   235.5000
Income Taxes
  157.7000   70   61   56.6000   120.3000
Minority Interests Profit
  6.9000   5.8000   4.2000   5.9000   12.1000
Net Income
  16.7000   -33.3000   29   16   105.2000

 

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
  0.3300   -0.6500   0.5800   0.3200   2.1200
Dividend per Share
  0.5500   0.6000   0.6000   0.6000   0.7500

 

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
  252.1000   364.1000   368.6000   317.7000   478
Cash Flow from Investing Activities
  -394.9000   -672.7000   -333   -565.4000   -454.7000
Cash Flow from Financing
  585.8000   93.4000   -38   683.7000   171.3000
Decrease / Increase in Cash
  430.8000   -247.4000   -10.5000   37.9000   -50.8000
Employees
  62,300   62,400   64,600   -   -