11/8/2024  9:59:59 PM Chg. -0.13 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
53.28USD -0.24% 182,455
Turnover: 9.72 mill.
-Bid Size: - -Ask Size: - 6 bill.USD - 21.24

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
  144.8640   112.4950   275.0620   249.7440   249.7940
Intangible Assets
  199.2360   187.4490   607.1700   535.4060   457.1400
Long-Term Investments
  89.3430   39.0940   85.0340   29.1370   86.6760
Fixed Assets
  621.3140   509.7080   2,490.3080   1,121.2180   1,114.9540
Inventories
  -   -   -   -   -
Accounts Receivable
  15.3860   22.6050   27.2660   27.8880   24.7340
Cash and Cash Equivalents
  443.2930   1,244.0990   780.1960   921.2780   914.3230
Current Assets
  921.0380   1,894.7810   1,341.5010   1,513.7430   1,570.4460
Total Assets
  1,542.3520   2,404.4890   3,831.8090   2,634.9610   2,685.4000

 

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
  26.3240   40.8830   28.0070   28.7570   29.9200
Long-term debt
  838.7370   1,107.2780   2,385.7010   2,385.3390   2,383.4370
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  152.8000   290.9000   407.6000   -   -
Liabilities
  1,135.7180   1,662.0650   3,203.1900   3,182.2350   3,229.1150
Share Capital
  .1190   .1260   .1270   .1250   .1190
Total Equity
  406.6340   742.4240   628.6190   -547.2740   -543.7150
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,542.3520   2,404.4890   3,831.8090   2,634.9610   2,685.4000

 

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
  818.3790   1,725.6250   2,329.1140   2,566.1110   2,748.3770
Depreciation (total)
  -   -   -   -   -
Operating Result
  88.7610   424.0090   465.7320   -658.5600   279.8410
Interest Income
  -11.1210   -34.9230   -7.7480   -3.2120   21.9570
Income Before Taxes
  80.6460   365.7090   471.6540   -661.9780   292.8200
Income Taxes
  15.2480   -16.4630   21.8530   -32.3100   14.7480
Minority Interests Profit
  -   -   -   -   -
Net Income
  95.8940   349.2460   493.5070   -694.2880   307.5680

 

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
  0.8000   2.8800   3.8800   -5.4800   2.5100
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
  206.9200   678.9560   651.5510   683.6120   705.5130
Cash Flow from Investing Activities
  -488.3730   -11.3790   -1,557.9690   -30.0240   -73.3070
Cash Flow from Financing
  359.6070   119.2820   452.7490   -506.4840   -656.5330
Decrease / Increase in Cash
  76.3080   800.8060   -463.9030   141.0820   -12.2960
Employees
  1,240   1,414   2,402   -   -