2022-09-13  9:59:59 PM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
95.98USD - 47,700
Turnover: 4.58 mill.
-Bid Size: - -Ask Size: - 3.93 bill.USD 1.58% 28.48

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
  23.1210   46.0820   51.4270   85.6310   121.2960
Intangible Assets
  154.9310   194.3480   171.9620   196.7780   202.2310
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   1,377.3110   1,363.8860   1,653.1800   1,717.2850
Inventories
  1.2770   .0960   -   -   -
Accounts Receivable
  320.6770   311.4100   405.3780   398.9760   400.6210
Cash and Cash Equivalents
  64.9360   9.4510   5.2940   8.8540   41.1930
Current Assets
  421.3130   367.1640   439.9850   454.7340   496.3790
Total Assets
  1,598.4640   1,744.4750   1,803.8710   2,107.9140   2,213.6640

 

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
  -   -   -   -   142.3600
Long-term debt
  0.0000   31   7.5000   36.5000   15
Liabilities to Banks
  12   18.8000   28.2000   27.6000   -
Provisions
  122.1000   97.2000   109   131.8000   -
Liabilities
  356.7970   401.5010   402.6770   617.2720   634.2520
Share Capital
  .2580   .2630   .2680   .2720   .2750
Total Equity
  1,241.6670   1,342.9740   1,401.1940   1,490.6420   1,579.4120
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,598.4640   1,744.4750   1,803.8710   2,107.9140   2,213.6640

 

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
  1,601.5960   1,717.0180   1,958.5570   2,222.5590   2,518.3840
Depreciation (total)
  -   -   -   -   -
Operating Result
  90.9630   98.1940   112.7420   138.3250   158.0490
Interest Income
  -1.0970   -1.3750   -2.3780   -2.5940   -1.9000
Income Before Taxes
  90.0700   97.2420   110.6050   136.0980   156.3970
Income Taxes
  -33.7860   16.8590   -28.5300   -22.2120   -35.8650
Minority Interests Profit
  -   -   -   -   -
Net Income
  56.3910   114.1410   82.0970   113.8900   120.5300

 

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
  1.4800   2.9400   2.0800   2.8500   2.9900
Dividend per Share
  0.8400   0.8400   1.0000   1.0800   1.2800

 

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
  95.7640   152.9580   93.4390   221.4060   247.2440
Cash Flow from Investing Activities
  -72.1320   -219.0390   -44.3440   -214.8970   -150.1310
Cash Flow from Financing
  -.0100   10.5960   -53.2520   -2.9490   -64.7740
Decrease / Increase in Cash
  23.6220   -55.4850   -4.1570   3.5600   32.3390
Employees
  7,000   7,600   7,800   8,900   -