11/14/2024  10:10:00 PM Chg. -6.88 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
81.07USD -7.82% 1.57 mill.
Turnover: 89.53 mill.
80.00Bid Size: 100 92.10Ask Size: 100 4.88 bill.USD 1.38% 30.59

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
  101.6510   77.5440   99.5890   66.7210   62.6270
Intangible Assets
  98.7690   88.0350   179.2500   145.8930   879.1680
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  693.4200   653.3680   956.3070   1,092.1440   3,039.4710
Inventories
  -   -   -   -   -
Accounts Receivable
  394.3380   357.6130   476.6900   622.8710   834.8190
Cash and Cash Equivalents
  166.2520   349.2450   105.5650   71.7370   135.0610
Current Assets
  657.2420   808.6320   789.4250   932.5580   1,079.4940
Total Assets
  1,350.6620   1,462   1,745.7320   2,024.7020   4,118.9650

 

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
  122.0830   114.3780   177.7860   253.3380   305.5650
Long-term debt
  .5270   0.0000   0.0000   18.0170   1,429.1370
Liabilities to Banks
  -   -   -   -   -
Provisions
  24.8000   30.8000   60.6000   30.1000   -
Liabilities
  404.8940   375.5810   497.5310   782.8830   2,638.6360
Share Capital
  475.5920   487.5390   498.4330   513.9590   532.4110
Total Equity
  945.7680   1,086.4190   1,248.2010   1,241.8190   1,480.3290
Minority Interests
  5.6830   2.5520   .4090   0.0000   -
Total liabilities equity
  1,350.6620   1,462   1,745.7320   2,024.7020   4,118.9650

 

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
  2,450.9610   2,392.2360   2,886.8150   3,461.5370   4,254.4850
Depreciation (total)
  67.9770   62.1920   85.4580   100.1610   90.7180
Operating Result
  313.5120   295.4830   317.1070   288.2780   408.5300
Interest Income
  -2.1620   -1   -2.9570   -2.1000   -14.7440
Income Before Taxes
  314.2350   299.2090   317.3200   287.0620   383.6810
Income Taxes
  102.0530   78.3930   76.8250   72.5530   92.4810
Minority Interests Profit
  2.7560   .0650   -.3290   0.0000   -
Net Income
  209.4260   220.7510   240.8240   214.5090   291.2000

 

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
  3.1900   3.3700   3.7300   3.4000   4.6900
Dividend per Share
  0.1800   0.1800   1.0000   1.1200   1.1200

 

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
  337.2000   323.5250   356.7270   244.5920   517.3220
Cash Flow from Investing Activities
  -25.2210   -46.3040   -483.8830   -44.1380   -1,835.4800
Cash Flow from Financing
  -215.4290   -91.8800   -110.8590   -230.0900   1,385.6930
Decrease / Increase in Cash
  100.0530   182.9930   -240.0670   -27.9310   68.0090
Employees
  20,400   18,600   29,600   34,300   -