2024-04-18  9:59:56 PM Chg. -0.65 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
57.84USD -1.11% 30,902
Turnover: 1.8 mill.
-Bid Size: - -Ask Size: - 14.22 bill.USD - 45.92

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  144.2000   174   212.9000   241.4000   251.8000
Intangible Assets
  333.3000   364.8000   744.3000   678.7000   580.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,695.1000   2,981.1000   4,687.3000   5,428.9000   5,595.5000
Inventories
  218.8000   271.8000   298   312.1000   301.7000
Accounts Receivable
  354.8000   414.8000   512.6000   608.2000   620.5000
Cash and Cash Equivalents
  216.1000   358.5000   172.5000   189.2000   237.7000
Current Assets
  978.7000   1,317.1000   1,089.1000   1,211.8000   1,281.4000
Total Assets
  3,673.8000   4,298.2000   5,776.4000   6,640.7000   6,876.9000

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  109.8000   146.1000   147.6000   159.3000   143.2000
Long-term debt
  489.6000   785.5000   1,712.3000   1,624.2000   1,291.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  38.8000   40.4000   73.8000   318.2000   -
Liabilities
  1,368.1000   1,932.2000   3,101.6000   3,520.3000   3,278.3000
Share Capital
  .3000   .2000   .3000   .2000   .3000
Total Equity
  2,305.7000   2,366   2,674.8000   3,120.4000   3,598.6000
Minority Interests
  -.1000   0.0000   .4000   1.4000   1.7000
Total liabilities equity
  3,673.8000   4,298.2000   5,776.4000   6,640.7000   6,876.9000

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  2,290.4000   2,654.2000   3,108.4000   3,264.3000   3,147.7000
Depreciation (total)
  69.8000   63   76.4000   73.7000   65.5000
Operating Result
  154.4000   246   320.7000   375.9000   419.8000
Interest Income
  -25.6000   -25   -73.2000   -82.4000   -77.6000
Income Before Taxes
  151.8000   259.1000   278   344.8000   395
Income Taxes
  31.1000   137.9000   -5.3000   -169.7000   4.4000
Minority Interests Profit
  -.2000   .1000   .5000   .2000   .7000
Net Income
  121.1000   121.1000   282.8000   514.3000   389.9000

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  0.4700   0.4800   1.1300   2.0500   1.5600
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  354.9000   411.9000   486.7000   585   672
Cash Flow from Investing Activities
  -172.4000   -366   -1,649.6000   -275.3000   -231.8000
Cash Flow from Financing
  -202.8000   79.1000   989.4000   -292.6000   -400.3000
Decrease / Increase in Cash
  -32   142.4000   -186   16.7000   48.5000
Employees
  8,388   9,523   11,287   11,484   -