06/11/2024  22:00:00 Chg. +8.0500 Volume Bid01:53:24 Ask01:53:24 Market Capitalization Dividend Y. P/E Ratio
198.0400USD +4.24% 1.73 mill.
Turnover: 231.5 mill.
171.0000Bid Size: 200 187.7000Ask Size: 100 23.79 bill.USD - 95.67

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
  63.6000   80.6130   105.5310   101.4990   100.2370
Intangible Assets
  257.9080   200.2020   169.9490   237.5700   378.9670
Long-Term Investments
  31.9070   30.1150   29.5440   30.9700   0.0000
Fixed Assets
  1,693.8280   1,695.2380   1,881.9670   2,549.2910   3,434.5500
Inventories
  -   -   -   -   -
Accounts Receivable
  152.2990   129.2970   372.7430   415.2210   541.0720
Cash and Cash Equivalents
  280.0030   259.9460   269.5790   275.4580   326.5320
Current Assets
  666.5560   633.7840   782.6210   833.4470   1,073.0100
Total Assets
  2,360.3840   2,329.0220   2,664.5880   3,382.7380   4,507.5600

 

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
  35.1600   53.4730   42.4420   24.9100   33.3810
Long-term debt
  712.4060   643.2680   669.1340   1,005.3140   1,439.4710
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  17.9000   5.6000   41.7000   12.4000   4.2000
Liabilities
  1,474.9480   1,454.4330   1,462.5900   1,944.4900   2,469.0920
Share Capital
  1.1530   1.1800   1.1490   1.1610   1.1720
Total Equity
  885.4360   874.5890   1,201.9980   1,438.2480   2,038.4680
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,360.3840   2,329.0220   2,664.5880   3,382.7380   4,507.5600

 

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
  1,164.0390   1,241.8240   1,255.6310   1,458.4150   1,807.1590
Depreciation (total)
  86.7420   87.4080   77.8240   80.8170   85.2390
Operating Result
  40.8980   73.2370   63.0420   210.8630   380.7480
Interest Income
  -39.1510   -37.8540   .3050   .2710   61.4850
Income Before Taxes
  -1.4060   28.6560   20.3000   134.7060   391.7550
Income Taxes
  -7.6450   -23.3310   47.7600   4.0110   -85.1680
Minority Interests Profit
  -   -   -   -   -
Net Income
  6.2390   51.9870   -27.4600   130.6950   476.9230

 

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
  0.0500   0.4500   -0.2300   1.1300   4.0800
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
  134.5900   247.8110   285.1450   233.8080   368.8090
Cash Flow from Investing Activities
  -16.1270   -49.2120   -150.0240   -525.9720   -687.8590
Cash Flow from Financing
  -117.4610   -210.8460   -122.9600   297.4100   370.2640
Decrease / Increase in Cash
  2.0680   -20.0570   9.5960   5.2710   51.0870
Employees
  6,041   6,110   6,055   6,243   6,709