11/12/2024  8:44:23 PM Chg. -0.13 Volume Bid8:44:26 PM Ask8:44:26 PM Market Capitalization Dividend Y. P/E Ratio
55.76USD -0.23% 34,093
Turnover: 1.9 mill.
55.76Bid Size: 114 55.79Ask Size: 203 9.66 bill.USD 0.79% 26.00

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  420.8000   435.8000   507.9000   583.5000   791.1000
Intangible Assets
  649.3000   641.4000   630.1000   750.9000   715.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,910   2,161.6000   2,340.2000   3,047.8000   3,164.6000
Inventories
  222.3000   260.5000   312.1000   463.9000   555
Accounts Receivable
  321.5000   372   383.7000   419.5000   422.6000
Cash and Cash Equivalents
  45.8000   64.9000   65   300.7000   69.4000
Current Assets
  805.4000   900.2000   968.4000   1,275.6000   1,195.2000
Total Assets
  2,715.4000   3,061.8000   3,308.6000   4,323.4000   4,359.8000

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  253   251.7000   324.1000   432   359.8000
Long-term debt
  1,599.1000   1,502.6000   1,323   2,278.5000   2,739.9000
Liabilities to Banks
  -   -   -   -   -
Provisions
  117.5000   102.1000   -   -   -
Liabilities
  2,497.9000   2,701.4000   2,804   4,037.6000   4,381.9000
Share Capital
  4   4   2.8000   2.8000   2.8000
Total Equity
  217.5000   360.4000   504.6000   285.8000   -22.1000
Minority Interests
  2.9000   .9000   8.9000   9.2000   9.8000
Total liabilities equity
  2,715.4000   3,061.8000   3,308.6000   4,323.4000   4,359.8000

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  2,702.9000   3,106   3,676.9000   4,930.8000   4,921.2000
Depreciation (total)
  -   -   -   -   -
Operating Result
  256.3000   346.7000   532.1000   912.3000   680.6000
Interest Income
  92.3000   85.7000   77   66.3000   103
Income Before Taxes
  165   265.5000   452.4000   824   577.2000
Income Taxes
  -49.6000   -74.7000   -102.6000   -198.3000   -119
Minority Interests Profit
  -2.9000   -.1000   1   .5000   2.1000
Net Income
  100.5000   189.5000   348.8000   624.5000   455.7000

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  0.4625   0.8700   1.6800   3.1700   2.6100
Dividend per Share
  -   -   -   0.3200   0.4000

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  207.5000   314.8000   654.7000   723.1000   378.8000
Cash Flow from Investing Activities
  -71.2000   -90.2000   -146.6000   -554.8000   -315.3000
Cash Flow from Financing
  -107   -203.2000   -522.6000   76.5000   -279.1000
Decrease / Increase in Cash
  3.9000   21.4000   -14.5000   244.8000   -215.6000
Employees
  6,200   7,400   -   -   -