2024-04-15  9:59:55 PM Chg. -0.02 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
4.07USD -0.49% 27,101
Turnover: 109,728.92
-Bid Size: - -Ask Size: - 718.47 mill.USD 4.91% -

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
  376.1770   391.2800   429.1620   420.6720   383.6280
Intangible Assets
  190.6400   159.8390   132.4420   77.9440   62.2500
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,230.8190   3,113.2140   3,066.8180   2,943.3390   2,580.2680
Inventories
  68.2510   65.8450   78.5880   83.7200   70.0530
Accounts Receivable
  373.4710   389.2400   334.6300   343.5570   342.2360
Cash and Cash Equivalents
  924.4420   921.4500   732.4800   669.9810   601.0530
Current Assets
  2,236.0810   2,106.9230   1,892.0530   1,798.0160   1,691.9170
Total Assets
  5,466.9000   5,220.1370   4,958.8710   4,741.3550   4,272.1850

 

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
  -   -   -   315.3510   -
Long-term debt
  2,719.6140   2,348.3610   2,299.0990   2,172.5020   2,087.1010
Liabilities to Banks
  -   -   -   -   -
Provisions
  291.5000   282.4000   295.4000   -   -
Liabilities
  5,180.8040   5,153.7420   4,846.2390   4,680.7020   4,640.7610
Share Capital
  323.3380   323.3380   323.3380   323.3380   270.3380
Total Equity
  286.0960   66.3950   112.6320   60.6530   -368.5760
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,466.9000   5,220.1370   4,958.8710   4,741.3550   4,272.1850

 

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
  3,205.1250   3,554.0750   3,673.5610   3,538.0420   3,266.3480
Depreciation (total)
  -   -   -   -   -
Operating Result
  -   -   -   -   -
Interest Income
  110.9100   105.7530   96.8860   89.9800   100.4450
Income Before Taxes
  27.1420   -184.9320   -7.4150   39.8800   -406.5020
Income Taxes
  -13.0070   6.7270   -10.9220   2.9400   -20.8750
Minority Interests Profit
  -   -   -   -   -
Net Income
  194.6090   -181.5440   -1.3510   36.9400   -385.6270

 

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
  1.1000   -1.0600   -0.0100   0.2100   -2.2000
Dividend per Share
  0.2000   0.2000   0.2000   0.2000   0.2000

 

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
  252.2070   301.9720   301.5150   175.9830   79.4680
Cash Flow from Investing Activities
  489.5670   -75.6920   -155.2510   -24.2690   -122.8320
Cash Flow from Financing
  -686.6400   -235.3710   -330.3710   -198.0830   -31.2660
Decrease / Increase in Cash
  57.1800   -2.9920   -188.9700   -62.4990   -68.9280
Employees
  11,000   11,500   11,500   -   -