2024-05-24  10:10:00 PM Chg. +31.46 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
1,384.64USD +2.32% 171,482
Turnover: 117.97 mill.
1,130.00Bid Size: 100 2,214.11Ask Size: 100 34.22 bill.USD - 80.60

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
  40.7030   48.8370   53.0270   46.4190   27.9130
Intangible Assets
  21.1850   14.5360   14.1390   9.2360   4.0990
Long-Term Investments
  13.7910   18.0590   20.2220   25.5130   1.3120
Fixed Assets
  944.6890   916.5670   977.7420   1,072.1620   1,016.8020
Inventories
  -   -   -   -   -
Accounts Receivable
  168.5860   208.8650   297.4000   334.1800   312.1070
Cash and Cash Equivalents
  105.6180   90.0230   106.4260   157.3940   195.3540
Current Assets
  310.9310   338.5120   455.7060   534.0780   550.9740
Total Assets
  1,255.6200   1,255.0790   1,433.4480   1,606.2400   1,567.7760

 

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
  19.5100   20.2510   23.1180   23.0330   20.7490
Long-term debt
  462.8010   528.9440   606.7900   739.4350   1,009.0180
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  829.0830   991.3420   1,143.6810   1,275.1580   1,678.7180
Share Capital
  .3020   .2900   .2890   .2910   .2760
Total Equity
  426.5370   263.7370   289.7670   331.0820   -110.9420
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,255.6200   1,255.0790   1,433.4480   1,606.2400   1,567.7760

 

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
  932.1690   1,032.4750   1,160.0830   1,294.5620   1,316.5360
Depreciation (total)
  12.7090   6.5940   6.1260   4.9930   3.2550
Operating Result
  177.2000   206.4370   253.5480   295.9690   505.4890
Interest Income
  -25.7900   -31.3110   -39.7520   -42.1770   -40.0920
Income Before Taxes
  151.3240   188.0100   216.0720   257   473.1420
Income Taxes
  23.0680   45.5950   23.9480   20.5890   81.0580
Minority Interests Profit
  -   -   -   -   -
Net Income
  128.2560   142.4150   192.1240   236.4110   392.0840

 

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
  4.1600   4.7900   6.6300   8.1300   13.6500
Dividend per Share
  0.0400   -   -   -   -

 

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
  225.6440   223.0520   260.3500   364.9160   423.8170
Cash Flow from Investing Activities
  -20.6050   -14.1190   -42.7600   -24.5830   137.8500
Cash Flow from Financing
  -180.6250   -218.6270   -200.0470   -289.4240   -523.5710
Decrease / Increase in Cash
  29.6920   -15.5950   16.4030   50.9680   37.9600
Employees
  3,299   3,668   4,009   4,003   -