15/11/2024  22:10:00 Chg. -2.18 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
74.56USD -2.84% 1.34 mill.
Turnover: 67.66 mill.
72.96Bid Size: 100 76.21Ask Size: 100 11.76 bill.USD - 213.03

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
  128.3000   136.4000   128.2000   174.9000   210.1000
Intangible Assets
  177.9000   195   332.5000   281.6000   230.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,462   2,578.7000   3,022.1000   3,023.2000   3,055.7000
Inventories
  -   -   -   -   -
Accounts Receivable
  80.4000   101.1000   146.3000   180.1000   228.8000
Cash and Cash Equivalents
  281.3000   188.2000   367.5000   431.9000   570.3000
Current Assets
  3,623.7000   4,122.6000   4,144.1000   4,894   5,955.2000
Total Assets
  6,085.7000   6,701.3000   7,166.2000   7,917.2000   9,010.9000

 

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
  43.2000   38.9000   51.7000   54.3000   66.7000
Long-term debt
  666.3000   660.6000   1,124.4000   1,213.4000   1,210.1000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  4,203.4000   4,603.1000   4,938.7000   5,807.8000   6,612.7000
Share Capital
  1.4000   1.5000   1.5000   1.5000   1.6000
Total Equity
  1,882.3000   2,098.2000   2,227.5000   2,109.4000   2,398.2000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,085.7000   6,701.3000   7,166.2000   7,917.2000   9,010.9000

 

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
  824.1000   842.5000   1,024.2000   1,246.2000   1,513.7000
Depreciation (total)
  -   -   -   -   -
Operating Result
  72.3000   7.8000   -35.5000   -25.8000   133.1000
Interest Income
  -32.4000   -25.1000   -35.9000   -28.6000   -36.1000
Income Before Taxes
  34.3000   -20   -90.3000   -62.9000   96
Income Taxes
  -44.4000   -16   -14.9000   10.5000   41.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  78.7000   -4   -75.4000   -73.4000   54.8000

 

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
  0.5500   -0.0300   -0.5000   -0.4800   0.3500
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
  50.6000   -30.2000   48.8000   132.6000   219.5000
Cash Flow from Investing Activities
  -119.3000   38.8000   -711.1000   -342.5000   -202.8000
Cash Flow from Financing
  609.7000   565.3000   407.5000   870.1000   242
Decrease / Increase in Cash
  552.3000   569.9000   -275.7000   652.1000   270.2000
Employees
  -   -   -   -   -