08/11/2024  21:59:58 Chg. -0.08 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
96.72USD -0.08% 70,755
Turnover: 6.84 mill.
-Bid Size: - -Ask Size: - 3.17 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
  28.1000   23.7000   18.4000   16   41.8000
Intangible Assets
  64.7000   74.2000   111.2000   101.2000   102.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  912.1910   1,205.2140   1,500.2840   1,587.2840   1,563.2350
Inventories
  -   -   -   -   -
Accounts Receivable
  237.5960   255.1450   274.9610   296.7850   313.3730
Cash and Cash Equivalents
  30.3000   81.8000   42.7000   40.5000   126.5000
Current Assets
  350.5540   361.9840   356.6840   388.9610   496.9350
Total Assets
  1,262.7450   1,567.1980   1,856.9680   1,976.2450   2,060.1700

 

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
  31.2590   42.6740   38.2170   43.7350   28.2370
Long-term debt
  232.3000   204.5000   432.0750   419.4200   361.8620
Liabilities to Banks
  232.3000   -   -   -   -
Provisions
  37.7000   -   -   -   -
Liabilities
  621.2320   756.4570   880.6450   869.6720   940.3870
Share Capital
  .0370   .0380   .0380   .0380   .0380
Total Equity
  641.5130   810.7410   976.3230   1,106.5730   1,119.7830
Minority Interests
  1.0630   1.5170   44.9720   55   53.2690
Total liabilities equity
  1,262.7450   1,567.1980   1,856.9680   1,976.2450   2,060.1700

 

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
  1,955.6000   2,071.5000   2,214.1000   2,223.2000   2,236.4000
Depreciation (total)
  -   -   -   -   -
Operating Result
  177.5000   219.3000   251.9000   180.8000   156.4000
Interest Income
  -14.4370   -10.7460   -9.4760   -22.0500   -28.0040
Income Before Taxes
  170.4100   210.8190   280.2310   160.2440   39.6230
Income Taxes
  -42.5000   -25.6000   -70.1000   -42.5000   -50.6000
Minority Interests Profit
  -1.0740   -1.5760   -1.0940   .9100   1.1890
Net Income
  126.8000   183.6000   209.0720   118.6090   -9.7470

 

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
  3.9500   5.6400   6.4100   3.6500   -0.3000
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
  202   288.9520   188.8930   133.2830   137.1880
Cash Flow from Investing Activities
  -352.9480   -287.1080   -281.6070   -94.4860   35.0640
Cash Flow from Financing
  227.2090   -14.9770   55.1260   -30.4330   -87.5220
Decrease / Increase in Cash
  76.2610   -13.1330   -37.5880   8.3640   84.7300
Employees
  21,300   -   -   -   -