2024-04-24  10:00:00 PM Chg. -0.1300 Volume Bid11:30:00 PM Ask11:30:00 PM Market Capitalization Dividend Y. P/E Ratio
33.3300USD -0.39% 448,066
Turnover: 8.75 mill.
13.3500Bid Size: 200 45.0000Ask Size: 100 3.55 bill.USD - 29.76

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
  70.3800   64.7340   63.0500   52.4990   37.8560
Intangible Assets
  356.9690   321.9830   283.0040   228.6980   195.6460
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,337.1580   2,231.9890   2,221.3070   2,095.0900   2,038.0940
Inventories
  -   -   -   -   -
Accounts Receivable
  359.1970   342.8790   320.4050   403.7810   452.3370
Cash and Cash Equivalents
  121.3980   165.3740   122.0590   124.9810   164.2390
Current Assets
  920.3760   1,154.9140   937.4340   1,114.8050   1,406.6450
Total Assets
  3,257.5340   3,386.9030   3,158.7410   3,209.8950   3,444.7390

 

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
  37.0100   41.2230   41.3120   47.9970   45.9640
Long-term debt
  1,339.0070   1,120.7420   1,019.8720   1,024.3510   963.5990
Liabilities to Banks
  0.0000   -   -   -   -
Provisions
  32.1000   -   -   -   -
Liabilities
  2,127.5660   2,180.3060   1,913.9640   2,016.7080   2,120.4420
Share Capital
  .7020   .7020   .7020   .7020   .7020
Total Equity
  1,129.9680   1,206.5970   1,244.7770   1,193.1870   1,324.2970
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,257.5340   3,386.9030   3,158.7410   3,209.8950   3,444.7390

 

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
  1,258.2940   1,294.3220   1,370.5980   1,421.9010   1,452.5790
Depreciation (total)
  111.5320   131.7910   127.1800   126.6780   122.3730
Operating Result
  123.7560   144.7440   209.8970   203.8350   220.4080
Interest Income
  -52.0660   -45.0020   -33.5380   -40.6460   -64.2710
Income Before Taxes
  72.2100   98.6260   175.0650   206.6350   147.6270
Income Taxes
  5.1480   25.9660   47.2740   64.4580   26.1180
Minority Interests Profit
  -   -   -   -   -
Net Income
  67.0620   72.6600   127.7910   142.1770   121.5090

 

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
  0.5800   0.6200   1.0900   1.2500   1.1200
Dividend per Share
  -   -   -   -   -

 

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
  137.6490   336.3020   220.4730   143.3810   168.5170
Cash Flow from Investing Activities
  -830.4810   -30.6990   -45.3680   60.2460   -37.7770
Cash Flow from Financing
  667.2230   -261.5700   -256.8780   -171.0600   -111.5520
Decrease / Increase in Cash
  -27.1040   43.9760   -81.2400   30.5300   24.1490
Employees
  4,018   -   -   -   -