2024-05-31  10:10:00 PM Chg. +1.21 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
103.24USD +1.19% 332,142
Turnover: 17.97 mill.
84.60Bid Size: 500 165.24Ask Size: 100 4.59 bill.USD 0.83% 54.34

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
  699.4000   763.3000   838.2000   865.6000   935.3000
Intangible Assets
  228.9000   272.5000   426.1000   491.2000   535.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,029.5000   2,531.2000   3,320.8000   3,567.2000   3,768.6000
Inventories
  -   -   -   -   -
Accounts Receivable
  599.5000   635.6000   679.1000   701.8000   862.2000
Cash and Cash Equivalents
  343.4000   311   620.9000   710.3000   972
Current Assets
  1,206.5000   1,232.6000   1,814.8000   1,999.5000   2,597.4000
Total Assets
  3,236   3,763.8000   5,135.6000   5,566.7000   6,366

 

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
  174.6000   184.5000   206   211.2000   296.5000
Long-term debt
  1,471.6000   1,554.8000   2,334.2000   2,841.7000   3,273.2000
Liabilities to Banks
  1,590.8000   1,669.4000   -   -   -
Provisions
  518.8000   649.6000   -   -   -
Liabilities
  3,069.4000   3,556.2000   4,933.1000   5,314.1000   5,795.8000
Share Capital
  49.7000   50.1000   49.5000   47.4000   46.3000
Total Equity
  166.6000   207.6000   202.5000   252.6000   570.2000
Minority Interests
  12.9000   15.8000   73.7000   129.6000   123.1000
Total liabilities equity
  3,236   3,763.8000   5,135.6000   5,566.7000   6,366

 

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
  3,488.9000   3,683.2000   3,690.9000   4,200.2000   4,535.5000
Depreciation (total)
  -   -   -   -   -
Operating Result
  274.7000   236.8000   213.5000   354.7000   361.3000
Interest Income
  -66.7000   -90.6000   -96.5000   -112.2000   -138.8000
Income Before Taxes
  42.5000   93.5000   79.3000   235.5000   226.2000
Income Taxes
  70   61   56.6000   120.3000   41.4000
Minority Interests Profit
  5.8000   4.2000   5.9000   12.1000   11.3000
Net Income
  -33.3000   29   16   105.2000   170.6000

 

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
  -0.6500   0.5800   0.3200   2.1200   3.6100
Dividend per Share
  0.6000   0.6000   0.6000   0.7500   0.8000

 

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
  364.1000   368.6000   317.7000   478   479.9000
Cash Flow from Investing Activities
  -672.7000   -333   -565.4000   -454.7000   -331.2000
Cash Flow from Financing
  93.4000   -38   683.7000   171.3000   245.2000
Decrease / Increase in Cash
  -247.4000   -10.5000   37.9000   -50.8000   323.8000
Employees
  62,400   64,600   -   -   -