2024-04-17  10:10:00 PM Chg. +0.11 Volume Bid12:12:21 AM Ask12:12:21 AM Market Capitalization Dividend Y. P/E Ratio
18.79USD +0.59% 151,592
Turnover: 1.95 mill.
18.30Bid Size: 100 19.00Ask Size: 800 823.94 mill.USD 6.39% 31.32

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  96.4670   88.6800   125.9660   124.8940   116.5390
Intangible Assets
  276.1220   246.7600   510.7240   458.9790   391.7440
Long-Term Investments
  44.9950   45.9190   47.2010   47.7830   61.9240
Fixed Assets
  1,471.1000   1,368.2320   2,453.9110   2,372.4830   2,319.6340
Inventories
  39.9210   40.1300   34.9280   52.2670   42.0880
Accounts Receivable
  163.4210   161.9590   197.9470   206.6170   191.0050
Cash and Cash Equivalents
  73.6200   123.1220   41.2310   40.4350   71.9620
Current Assets
  472.2110   506.6310   620.4730   704.0370   760.9880
Total Assets
  1,943.3110   1,874.8630   3,074.3840   3,076.5200   3,080.6220

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  112.1980   116.9900   153.0720   157.0550   154.8630
Long-term debt
  883.5000   840   1,625.7520   1,572.5280   1,506.6980
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  310.6000   305.4000   291.9000   -   -
Liabilities
  1,372.4500   1,334.0250   2,499.7860   2,472.2960   2,476.0060
Share Capital
  42.1260   41.9730   42.6790   43.2040   43.7430
Total Equity
  570.8610   540.8380   574.5980   604.2240   604.6160
Minority Interests
  -   .1410   .2800   .4150   .5220
Total liabilities equity
  1,943.3110   1,874.8630   3,074.3840   3,076.5200   3,080.6220

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  2,008.7150   1,790.7810   2,022.1970   2,238.0100   2,192.2600
Depreciation (total)
  126.0360   110.7920   148.7670   172.5520   169.7030
Operating Result
  -158.1410   44.5050   142.1540   169.4460   160.7910
Interest Income
  -34.6820   -23.1400   -55.5540   -94.4540   -125.6430
Income Before Taxes
  -185.6300   30.5790   93.8030   84.3780   39.7990
Income Taxes
  14.2670   21.6800   31.0310   18.8480   13.5720
Minority Interests Profit
  -   -.0910   -.1390   -.1350   -.1070
Net Income
  -199.8970   8.8080   62.6330   65.3950   26.1200

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  -4.6500   0.2100   1.4800   1.5200   0.6000
Dividend per Share
  1.2000   1.2000   1.2000   1.2000   1.2000

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  286.6530   217.5530   210.8210   191.5310   198.3670
Cash Flow from Investing Activities
  -75.7510   -56.0930   -1,066.6010   -80.3250   -43.3050
Cash Flow from Financing
  -186.7940   -110.5550   912.9610   -48.6010   -37.6790
Decrease / Increase in Cash
  29.5520   54.5980   56.0820   51.9240   120.6180
Employees
  5,584   6,185   6,313   -   -