2024-07-29  10:10:00 PM Chg. +0.12 Volume Bid11:55:00 PM Ask11:55:00 PM Market Capitalization Dividend Y. P/E Ratio
44.42USD +0.27% 1.75 mill.
Turnover: 58.4 mill.
43.00Bid Size: 200 44.93Ask Size: 3,100 13.21 bill.USD - 83.81

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  31.5080   36.9160   45.2710   53.5760   53.3250
Intangible Assets
  201.5920   149.4840   105.7360   63.5990   50.9950
Long-Term Investments
  -   -   -   -   46.3500
Fixed Assets
  1,572.1550   1,575.9360   1,592.8880   1,647.1630   1,804.4820
Inventories
  -   -   -   -   -
Accounts Receivable
  157.0580   242.0790   350.6660   442.5180   602.7390
Cash and Cash Equivalents
  213.1700   324.9620   462.9670   555.3480   778.9830
Current Assets
  469.9250   680.2820   948.4220   1,118.1840   1,605.2970
Total Assets
  2,042.0800   2,256.2180   2,541.3100   2,765.3470   3,409.7790

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  11.1120   9.6210   22.7150   21.9530   21.4100
Long-term debt
  509.9850   391.9130   273.9180   0.0000   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,080.5830   1,142.6170   1,236.8640   1,160.4780   1,394.2890
Share Capital
  .2810   .2830   .2860   .2900   .2970
Total Equity
  961.4970   1,113.6010   1,304.4460   1,604.8690   2,015.4900
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,042.0800   2,256.2180   2,541.3100   2,765.3470   3,409.7790

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  545.8030   703.5090   929.4450   1,158.5300   1,430.5300
Depreciation (total)
  66.3640   60.9220   56.8380   54.6410   -
Operating Result
  -171.9390   91.8960   81.3070   92.8110   128.4000
Interest Income
  -45.3970   -14.2050   -10.1920   -3.4090   37.2840
Income Before Taxes
  -218.5330   77.8530   71.6590   89.9670   154.9150
Income Taxes
  -199.4910   -2.1390   -19.2080   17.9920   -.2830
Minority Interests Profit
  -   -   -   -   -
Net Income
  -418.0240   75.7140   52.4510   107.9590   154.6320

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  -1.5600   0.2700   0.1800   0.3800   0.5300
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  -142.4550   220.4360   250.9170   354.8850   378.1090
Cash Flow from Investing Activities
  -20.6130   -13.8790   -30.8900   -21.5400   -193.0480
Cash Flow from Financing
  329.3920   -97.8020   -80.6640   -232.3440   50.6630
Decrease / Increase in Cash
  161.8560   111.7920   138.0050   92.3810   223.6350
Employees
  -   -   -   -   -