5/31/2024  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

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
  531   640.9000   699.4000   763.3000   838.2000
Intangible Assets
  19.1000   105.7000   228.9000   272.5000   426.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   1,571.4000   2,029.5000   2,531.2000   3,320.8000
Inventories
  -   -   -   -   -
Accounts Receivable
  501.1000   642.3000   599.5000   635.6000   679.1000
Cash and Cash Equivalents
  183.5000   614.3000   343.4000   311   620.9000
Current Assets
  843.7000   1,488.2000   1,206.5000   1,232.6000   1,814.8000
Total Assets
  1,994.8000   3,059.6000   3,236   3,763.8000   5,135.6000

 

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
  139.3000   174.6000   174.6000   184.5000   206
Long-term debt
  247.6000   1,139.6000   1,471.6000   1,554.8000   2,334.2000
Liabilities to Banks
  410.4000   1,184.8000   1,590.8000   1,669.4000   -
Provisions
  426.5000   588.3000   518.8000   649.6000   -
Liabilities
  1,640   2,721.4000   3,069.4000   3,556.2000   4,933.1000
Share Capital
  50   50.5000   49.7000   50.1000   49.5000
Total Equity
  354.8000   338.2000   166.6000   207.6000   202.5000
Minority Interests
  17.7000   20.8000   12.9000   15.8000   73.7000
Total liabilities equity
  1,994.8000   3,059.6000   3,236   3,763.8000   5,135.6000

 

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
  3,020.6000   3,347   3,488.9000   3,683.2000   3,690.9000
Depreciation (total)
  -   -   -   -   -
Operating Result
  144.2000   273.9000   274.7000   236.8000   213.5000
Interest Income
  -20.4000   -32.2000   -66.7000   -90.6000   -96.5000
Income Before Taxes
  125   181.5000   42.5000   93.5000   79.3000
Income Taxes
  78.5000   157.7000   70   61   56.6000
Minority Interests Profit
  10.3000   6.9000   5.8000   4.2000   5.9000
Net Income
  34.5000   16.7000   -33.3000   29   16

 

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
  0.6900   0.3300   -0.6500   0.5800   0.3200
Dividend per Share
  0.4000   0.5500   0.6000   0.6000   0.6000

 

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
  167.5000   252.1000   364.1000   368.6000   317.7000
Cash Flow from Investing Activities
  -108.9000   -394.9000   -672.7000   -333   -565.4000
Cash Flow from Financing
  -44.9000   585.8000   93.4000   -38   683.7000
Decrease / Increase in Cash
  1.6000   430.8000   -247.4000   -10.5000   37.9000
Employees
  60,700   62,300   62,400   64,600   -