2024-06-07  10:10:00 PM Chg. -0.19 Volume Bid12:26:43 AM Ask12:26:43 AM Market Capitalization Dividend Y. P/E Ratio
18.25USD -1.03% 1.05 mill.
Turnover: 14.41 mill.
17.87Bid Size: 100 18.58Ask Size: 100 3.14 bill.USD - -

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
  290.3000   303   264.1000   293.6000   309.6000
Intangible Assets
  1,285.6000   1,259.2000   1,046.4000   1,086.7000   954
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,156.4000   5,285.5000   4,738.4000   5,162.4000   4,861.4000
Inventories
  -   266.9000   263.8000   300.8000   258.8000
Accounts Receivable
  443.6000   361   331.9000   393.5000   407.5000
Cash and Cash Equivalents
  211.2000   888.9000   1,073.6000   606.9000   940
Current Assets
  1,001.9000   1,590.5000   1,835.8000   1,424.6000   1,743.7000
Total Assets
  6,158.3000   6,876   6,574.2000   6,587   6,605.1000

 

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
  208   235.1000   185.8000   228.3000   179.5000
Long-term debt
  1,321   907.7000   883.4000   870.7000   1,398.1000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  2,615.5000   3,155   2,516.2000   2,380.1000   2,431.2000
Share Capital
  1.6000   1.6000   1.6000   1.6000   1.7000
Total Equity
  3,542.8000   3,721   4,058   4,206.9000   4,173.9000
Minority Interests
  2.6000   .4000   .4000   0.0000   -
Total liabilities equity
  6,158.3000   6,876   6,574.2000   6,587   6,605.1000

 

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
  2,751.6000   2,282   2,508.9000   2,569.1000   2,566.5000
Depreciation (total)
  -   -   -   -   -
Operating Result
  277.5000   33.3000   306.2000   319.2000   31.5000
Interest Income
  -3.5000   -62.5000   -54.1000   -38.4000   -63.4000
Income Before Taxes
  275.5000   -30.1000   254.5000   283.9000   -54.9000
Income Taxes
  -57.9000   -63.4000   -9   45.9000   45.3000
Minority Interests Profit
  -   -   -   -   -
Net Income
  217.6000   33.3000   340.5000   243.1000   -100.2000

 

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
  1.6000   0.2100   2.1100   1.4900   -0.6000
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
  397.5000   283.9000   361.6000   182.7000   275.7000
Cash Flow from Investing Activities
  -78.4000   -69.1000   262.7000   -657.3000   -62.4000
Cash Flow from Financing
  -107.7000   492.5000   -465.6000   12.5000   118.9000
Decrease / Increase in Cash
  211.2000   677.7000   184.7000   -466.7000   333.1000
Employees
  -   -   -   -   -