2024-11-13  10:00:00 PM Chg. -0.4800 Volume Bid1:29:00 AM Ask1:29:00 AM Market Capitalization Dividend Y. P/E Ratio
149.0200USD -0.32% 63,002
Turnover: 5.48 mill.
148.2600Bid Size: 100 149.8600Ask Size: 100 6.83 bill.USD 0.20% 104.49

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
  83.9000   93.5000   107.2000   129.2000   144.7600
Intangible Assets
  183   0.0000   1,426.7000   610.3000   561.8300
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  0.0000   0.0000   0.0000   0.0000   -
Accounts Receivable
  383.4000   554.7000   436.7000   665.4000   502.4200
Cash and Cash Equivalents
  108.5000   127   115   156.6000   396.7500
Current Assets
  601.8000   760.3000   718.1000   1,035.8000   1,571.0100
Total Assets
  1,441.9000   2,357.6000   2,892.7000   3,292.2000   3,873.7300

 

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
  102.5000   0.0000   0.0000   297.8000   391.1700
Long-term debt
  -   -   -   -   529.6000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  534.7000   737.7000   785.3000   501.4000   42.3700
Liabilities
  1,007   1,622.2000   2,016.2000   2,263.7000   2,751.5600
Share Capital
  407   0.0000   0.0000   0.0000   -
Total Equity
  285.4000   392   517.3000   586.1000   581.5900
Minority Interests
  149.5000   343.4000   359.2000   442.4000   3.6700
Total liabilities equity
  1,441.9000   2,357.6000   2,892.7000   3,292.2000   3,873.7300

 

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
  2,275.4000   2,825.4000   3,045.8000   2,786.9000   4,089.1300
Depreciation (total)
  26.7000   48.2000   61.3000   86.6000   45.8700
Operating Result
  166.8000   201.4000   218.2000   164.6000   -131.5000
Interest Income
  -11.9000   -20.8000   -29.5000   -30.9000   -
Income Before Taxes
  155.4000   181.8000   190.6000   136.5000   -152.1000
Income Taxes
  63.3000   53.3000   53   42   85.5000
Minority Interests Profit
  -42.8000   -30.9000   -34.7000   -45.4000   -152.7800
Net Income
  49.3000   97.7000   102.9000   49.1000   -390.3400

 

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
  1.2700   2.4900   2.6000   1.2300   -9.0900
Dividend per Share
  0.1000   0.1000   0.1000   0.1000   0.2000

 

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
  212.9000   257.5000   310.8000   166.5000   288.9800
Cash Flow from Investing Activities
  -141.2000   -628.1000   -218.3000   -113.5000   -49.4000
Cash Flow from Financing
  -83.9000   395.2000   -101   1   18.6000
Decrease / Increase in Cash
  -4.6000   18.5000   -12   62.5000   -
Employees
  15,400   17,300   18,000   18,000   -