2024-04-24  9:59:42 PM Chg. +0.07 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
35.01USD +0.20% 21,597
Turnover: 754,565.86
-Bid Size: - -Ask Size: - 2.95 bill.USD 3.17% 10.29

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
  51.7250   52.6100   46.9650   35.7430   30.7110
Intangible Assets
  446.2280   481.7530   471.2090   409.1570   409.4490
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,418.8470   1,485.4960   1,458.7400   1,369.4480   1,381.1150
Inventories
  -   -   -   -   -
Accounts Receivable
  64.4920   64.8570   65.3170   58.0680   -
Cash and Cash Equivalents
  249.1740   301.8190   233.3270   336.7820   383.1800
Current Assets
  461.2840   575.3430   559.4470   651.0310   720.7290
Total Assets
  1,880.1310   2,060.8390   2,018.1870   2,020.4790   2,101.8440

 

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
  -   -   -   -   -
Long-term debt
  100   75   223.3500   347.5810   347.8430
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  165.4000   187.9000   205.2000   -   -
Liabilities
  838.8510   923.8420   904.1700   974.7870   973.5920
Share Capital
  392.0210   418.6690   448.9290   440.9530   474.8140
Total Equity
  1,041.2800   1,136.9970   1,114.0170   1,045.6920   1,128.2520
Minority Interests
  212.0860   236.9870   63.2020   61.8210   25.8450
Total liabilities equity
  1,880.1310   2,060.8390   2,018.1870   2,020.4790   2,101.8440

 

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
  1,326.8940   1,448.2680   1,300.4470   1,445.8140   1,609.5740
Depreciation (total)
  -   -   -   -   -
Operating Result
  347.9270   418.1510   366.2720   336.7960   387.5490
Interest Income
  -5.0370   -2.6780   -1.7850   -11.0730   -12.5190
Income Before Taxes
  365.2710   446.0570   376.2900   306.2220   411.3320
Income Taxes
  88.1460   110.0350   103.9820   71.6580   106.5510
Minority Interests Profit
  4.7860   9.6580   2.0150   -4.9320   5.8010
Net Income
  272.3390   326.3640   270.2930   239.4960   298.9800

 

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
  2.6900   3.2500   2.7700   2.6500   3.4000
Dividend per Share
  1.0800   2.0800   1.0800   1.0800   1.1100

 

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
  334.9400   373.2410   170.3830   323.9480   311.8310
Cash Flow from Investing Activities
  -94.6830   -24.8230   10.8160   -32.3570   -30.6100
Cash Flow from Financing
  -152.6800   -295.1360   -249.4720   -168.5130   -243.0870
Decrease / Increase in Cash
  92.0850   59.1240   -70.5840   102.9040   45.9990
Employees
  1,826   1,986   1,968   -   -