15/05/2024  21:59:43 Chg. -0.26 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
95.45USD -0.27% 10,052
Turnover: 960,858.66
-Bid Size: - -Ask Size: - 3.12 bill.USD - -

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
  31.1000   29.4490   28.1000   23.7000   18.4000
Intangible Assets
  46.0610   44.1320   64.7000   74.2000   111.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  502.3260   493   912.1910   1,205.2140   1,500.2840
Inventories
  -   -   -   -   -
Accounts Receivable
  201.1960   188.9720   237.5960   255.1450   274.9610
Cash and Cash Equivalents
  86.3630   20.2290   30.3000   81.8000   42.7000
Current Assets
  311.1560   224.1180   350.5540   361.9840   356.6840
Total Assets
  813.4820   717.1180   1,262.7450   1,567.1980   1,856.9680

 

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
  25.3840   28.5310   31.2590   42.6740   38.2170
Long-term debt
  78.2000   5.7750   232.3000   204.5000   432.0750
Liabilities to Banks
  88.8000   5.8000   232.3000   -   -
Provisions
  -   1.6000   37.7000   -   -
Liabilities
  297.0560   234.4850   621.2320   756.4570   880.6450
Share Capital
  .0350   .0360   .0370   .0380   .0380
Total Equity
  516.4260   482.6330   641.5130   810.7410   976.3230
Minority Interests
  1.1050   1.0510   1.0630   1.5170   44.9720
Total liabilities equity
  813.4820   717.1180   1,262.7450   1,567.1980   1,856.9680

 

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
  1,533.7000   1,662.5780   1,955.6000   2,071.5000   2,214.1000
Depreciation (total)
  -   -   -   -   -
Operating Result
  78.5240   155.1000   177.5000   219.3000   251.9000
Interest Income
  -4.8730   -7.0920   -14.4370   -10.7460   -9.4760
Income Before Taxes
  80.8010   158.9880   170.4100   210.8190   280.2310
Income Taxes
  -50.1000   -38.8590   -42.5000   -25.6000   -70.1000
Minority Interests Profit
  -.3820   -.7830   -1.0740   -1.5760   -1.0940
Net Income
  30.3000   119.3460   126.8000   183.6000   209.0720

 

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
  0.9000   3.6400   3.9500   5.6400   6.4100
Dividend per Share
  -   -   -   -   -

 

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
  105.7310   223.4830   202   288.9520   188.8930
Cash Flow from Investing Activities
  -44.0270   -22.1930   -352.9480   -287.1080   -281.6070
Cash Flow from Financing
  -5.5380   -267.4240   227.2090   -14.9770   55.1260
Decrease / Increase in Cash
  56.1660   -66.1340   76.2610   -13.1330   -37.5880
Employees
  17,900   21,000   21,300   -   -