2024-11-15  9:59:58 PM Chg. -8.15 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
332.30USD -2.39% 16,275
Turnover: 5.42 mill.
-Bid Size: - -Ask Size: - 29.07 bill.USD - 57.70

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
  57.0960   61.6550   83.6360   96.5030   87.9140
Intangible Assets
  157.6250   211.2720   476.7110   694.8650   763.1190
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,671.3570   1,954.7870   3,283.4070   4,221.3530   4,685.7400
Inventories
  -   -   -   -   -
Accounts Receivable
  124.6590   317.7000   433.4790   537.5640   645.8910
Cash and Cash Equivalents
  881.5010   777.1390   872.0940   912.6720   667.6670
Current Assets
  1,270.2660   1,311.1770   1,555.4800   1,719.2370   1,638.5740
Total Assets
  2,941.6230   3,265.9640   4,838.8870   5,940.5900   6,324.3140

 

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
  6.0420   7.9530   14.2980   18.6910   10.8630
Long-term debt
  -   -   423.5310   798.1180   753.6000
Liabilities to Banks
  -   -   -   -   -
Provisions
  1.5000   30.1000   78.6000   -   -
Liabilities
  695.7920   616.4170   1,385.5080   1,842.7180   1,840.2660
Share Capital
  .9320   .9320   .9460   .9530   .9530
Total Equity
  2,245.8310   2,649.5470   3,453.3790   4,097.8720   4,484.0480
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,941.6230   3,265.9640   4,838.8870   5,940.5900   6,324.3140

 

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
  1,095.2500   1,293.6360   1,515.8920   1,681.2970   1,906.7150
Depreciation (total)
  12.9720   13.7950   15.1690   16.5990   15.2130
Operating Result
  390.7280   476.5740   515.0400   496.3560   513.2710
Interest Income
  6.9620   11.4190   9.3350   -5.9150   -10.3270
Income Before Taxes
  395.6940   487.0850   522.5830   493.9250   515.3540
Income Taxes
  136.4430   67.7100   71.2880   60.0380   60.7270
Minority Interests Profit
  -   -   -   -   -
Net Income
  259.2510   419.3750   451.2950   433.8870   454.6270

 

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
  3.0500   4.9900   5.3600   5.0500   5.2200
Dividend per Share
  -   -   -   -   -

 

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
  430.4380   486.4370   499.9360   547.3100   549.4820
Cash Flow from Investing Activities
  -97.4430   -313.6800   -833.5480   -614.2530   -536.8130
Cash Flow from Financing
  -294.6510   -262.6750   429.4090   96.5970   -245.8520
Decrease / Increase in Cash
  59.0220   -104.3620   94.9550   40.5780   -245.0050
Employees
  2,900   3,400   4,100   -   -