11/15/2024  10:00:00 PM Chg. -0.2400 Volume Bid10:23:24 PM Ask10:23:24 PM Market Capitalization Dividend Y. P/E Ratio
90.0500USD -0.27% 501,387
Turnover: 34.4 mill.
89.0000Bid Size: 100 91.9700Ask Size: 100 2.95 bill.USD - -

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
  36.9990   31.1000   29.4490   28.1000   23.7000
Intangible Assets
  46.7550   46.0610   44.1320   64.7000   74.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  519.1190   502.3260   493   912.1910   1,205.2140
Inventories
  -   -   -   -   -
Accounts Receivable
  166.0560   201.1960   188.9720   237.5960   255.1450
Cash and Cash Equivalents
  30.1970   86.3630   20.2290   30.3000   81.8000
Current Assets
  214.9100   311.1560   224.1180   350.5540   361.9840
Total Assets
  734.0290   813.4820   717.1180   1,262.7450   1,567.1980

 

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
  30.3580   25.3840   28.5310   31.2590   42.6740
Long-term debt
  87.8090   78.2000   5.7750   232.3000   204.5000
Liabilities to Banks
  93   88.8000   5.8000   232.3000   -
Provisions
  -   -   1.6000   37.7000   -
Liabilities
  272.8870   297.0560   234.4850   621.2320   756.4570
Share Capital
  .0350   .0350   .0360   .0370   .0380
Total Equity
  461.1420   516.4260   482.6330   641.5130   810.7410
Minority Interests
  .9390   1.1050   1.0510   1.0630   1.5170
Total liabilities equity
  734.0290   813.4820   717.1180   1,262.7450   1,567.1980

 

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
  1,437.4540   1,533.7000   1,662.5780   1,955.6000   2,071.5000
Depreciation (total)
  -   -   -   -   -
Operating Result
  57.3400   78.5240   155.1000   177.5000   219.3000
Interest Income
  -5.0890   -4.8730   -7.0920   -14.4370   -10.7460
Income Before Taxes
  61.5660   80.8010   158.9880   170.4100   210.8190
Income Taxes
  -23.9350   -50.1000   -38.8590   -42.5000   -25.6000
Minority Interests Profit
  -.3700   -.3820   -.7830   -1.0740   -1.5760
Net Income
  37.2610   30.3000   119.3460   126.8000   183.6000

 

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
  1.1200   0.9000   3.6400   3.9500   5.6400
Dividend per Share
  -   -   -   -   -

 

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
  62.2590   105.7310   223.4830   202   288.9520
Cash Flow from Investing Activities
  -52.0490   -44.0270   -22.1930   -352.9480   -287.1080
Cash Flow from Financing
  -7.5150   -5.5380   -267.4240   227.2090   -14.9770
Decrease / Increase in Cash
  2.6950   56.1660   -66.1340   76.2610   -13.1330
Employees
  16,000   17,900   21,000   21,300   -