2024-04-18  10:00:00 PM Chg. +0.3500 Volume Bid11:01:14 AM Ask11:01:14 AM Market Capitalization Dividend Y. P/E Ratio
10.6000USD +3.41% 628,220
Turnover: 5.12 mill.
7.0500Bid Size: 100 10.5400Ask Size: 300 461.75 mill.USD - 2.15

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
  283.7520   256.0450   225.7910   202.0340   159.2370
Intangible Assets
  1,562.5910   1,679.8030   2,131.2720   2,117.6150   2,071.2110
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,266.3890   3,307.5720   3,748.7600   3,683.9670   3,346.4170
Inventories
  -   -   -   -   -
Accounts Receivable
  857.1430   813.5870   815.4440   722.1850   664.3960
Cash and Cash Equivalents
  816.1700   888.5260   892.2210   930.0020   570.5760
Current Assets
  2,330.2970   1,938.7660   2,000.1860   1,949.8690   1,623.3700
Total Assets
  5,596.6860   5,246.3380   5,748.9460   5,633.8360   4,969.7870

 

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
  94.3060   120.5300   173.2070   172.0090   89.4690
Long-term debt
  3,057.4560   2,802.1790   2,828.2400   2,797.7340   2,308.6920
Liabilities to Banks
  0.0000   -   -   -   -
Provisions
  388.1000   -   -   -   -
Liabilities
  4,905.1810   4,603.2370   4,846.2740   4,780.0230   3,895.8410
Share Capital
  .6390   .6460   .6550   .6610   .6670
Total Equity
  691.5050   643.1010   902.6720   853.8130   1,073.9460
Minority Interests
  25.7240   26.2960   51.5840   46.8250   25.8950
Total liabilities equity
  5,596.6860   5,246.3380   5,748.9460   5,633.8360   4,969.7870

 

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
  3,060.3210   2,814.9560   3,077.6080   3,096.5450   2,711.8770
Depreciation (total)
  101.0980   104.6060   93.8810   107.2270   107.4020
Operating Result
  625.2770   442.6440   489.9220   86.9160   388.4120
Interest Income
  -133.0910   -108.5780   -118.8300   -120.4360   -115.6850
Income Before Taxes
  486.1860   402.3790   374.2320   -29.9520   296.0060
Income Taxes
  78.4700   145.3910   94.3930   -40.9800   94.6060
Minority Interests Profit
  -27.2300   -17.0090   -29.2430   -3.4340   14.0640
Net Income
  380.4860   239.9790   250.5960   7.5940   215.4640

 

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
  6.7700   4.7000   5.9200   0.1800   4.9200
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
  483.7480   748.7360   143.4740   181.8340   203.9190
Cash Flow from Investing Activities
  -89.7070   -35.1630   -26.5820   -39.3850   -24.3220
Cash Flow from Financing
  -131.1260   -647.9980   -84.1030   -97.1150   -544.4350
Decrease / Increase in Cash
  262.9150   65.5750   32.7890   45.3340   -364.8380
Employees
  2,114   -   -   -   -