2024-04-25  10:00:00 PM Chg. -0.6200 Volume Bid12:47:30 AM Ask12:47:30 AM Market Capitalization Dividend Y. P/E Ratio
179.8800USD -0.34% 953,897
Turnover: 124.53 mill.
180.2500Bid Size: 100 267.5300Ask Size: 100 21.51 bill.USD - 86.90

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
  105.5310   101.4990   100.2370   98.1010   88.3910
Intangible Assets
  169.9490   237.5700   378.9670   382.7180   941.2490
Long-Term Investments
  29.5440   30.9700   0.0000   -   -
Fixed Assets
  1,881.9670   2,549.2910   3,434.5500   3,618.6110   5,011.4760
Inventories
  -   -   -   -   -
Accounts Receivable
  372.7430   415.2210   541.0720   636.5560   811.3980
Cash and Cash Equivalents
  269.5790   275.4580   326.5320   272.1820   288.1030
Current Assets
  782.6210   833.4470   1,073.0100   1,068.6570   1,277.3660
Total Assets
  2,664.5880   3,382.7380   4,507.5600   4,687.2680   6,288.8420

 

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
  42.4420   24.9100   33.3810   40.1530   43.4800
Long-term debt
  669.1340   1,005.3140   1,439.4710   1,350.6280   1,686.4100
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  41.7000   12.4000   4.2000   -   -
Liabilities
  1,462.5900   1,944.4900   2,469.0920   2,391.2340   3,611.5520
Share Capital
  1.1490   1.1610   1.1720   1.1750   1.1880
Total Equity
  1,201.9980   1,438.2480   2,038.4680   2,296.0340   2,677.2900
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,664.5880   3,382.7380   4,507.5600   4,687.2680   6,288.8420

 

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
  1,255.6310   1,458.4150   1,807.1590   1,933.3470   2,097.0530
Depreciation (total)
  77.8240   80.8170   85.2390   87.6940   104.7600
Operating Result
  63.0420   210.8630   380.7480   447.3620   458.4740
Interest Income
  .3050   .2710   61.4850   4.0040   3.5090
Income Before Taxes
  20.3000   134.7060   391.7550   397.0980   332.5660
Income Taxes
  47.7600   4.0110   -85.1680   84.0170   87.0260
Minority Interests Profit
  -   -   -   -   -
Net Income
  -27.4600   130.6950   476.9230   313.0810   245.5400

 

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
  -0.2300   1.1300   4.0800   2.6700   2.0700
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
  285.1450   233.8080   368.8090   435.3260   610.8610
Cash Flow from Investing Activities
  -150.0240   -525.9720   -687.8590   -201.2010   -866.1150
Cash Flow from Financing
  -122.9600   297.4100   370.2640   -264.0810   268.3130
Decrease / Increase in Cash
  9.5960   5.2710   51.0870   -54.1590   15.9100
Employees
  6,055   6,243   6,709   -   -