9/9/2024  10:00:00 PM Chg. -1.3600 Volume Bid10:09:58 AM Ask10:09:58 AM Market Capitalization Dividend Y. P/E Ratio
12.4700USD -9.83% 1.35 mill.
Turnover: 12.97 mill.
5.0300Bid Size: 100 14.3000Ask Size: 700 806.25 mill.USD 0.00% -

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
  827.2710   801.6900   893.5170   1,029.3270   1,021.9280
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  68.9980   3.9940   -   -   -
Fixed Assets
  1,030.3050   936.5640   1,042.0060   1,194.3810   1,206.5920
Inventories
  -   -   -   -   -
Accounts Receivable
  107.1830   55.5680   119.9610   108.6100   94.4460
Cash and Cash Equivalents
  245.9770   233.8600   426.2200   444.6610   349.5740
Current Assets
  667.9130   642.3530   1,117.7490   928.7500   732.7300
Total Assets
  1,698.2180   1,578.9170   2,159.7550   2,123.1310   1,939.3220

 

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
  156.6930   140.0580   146.0630   234.3010   186.6430
Long-term debt
  243.9900   287.2990   514.0060   495.2430   491.9180
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  832.9320   802.2530   1,057.7360   1,062.0650   949.2660
Share Capital
  .0470   .0470   .0620   .0620   .0620
Total Equity
  865.2860   776.6640   1,102.0190   1,061.0660   990.0560
Minority Interests
  113.3810   129.8120   151.5190   151.0350   146.3230
Total liabilities equity
  1,698.2180   1,578.9170   2,159.7550   2,123.1310   1,939.3220

 

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
  2,417.2380   1,923.7190   2,827.1680   3,662.8490   3,295.7430
Depreciation (total)
  72.1270   78.2440   91.9520   92.6980   98.2440
Operating Result
  -142.5700   -122.6960   25.5080   -98.9480   -61.5780
Interest Income
  -35.8670   -39.3340   -66.5690   -27.3650   -25.9960
Income Before Taxes
  -172.9420   -161.1300   -43.0010   -98.7010   -82.3490
Income Taxes
  21.3160   50.3830   -1.8450   -4.7470   5.6170
Minority Interests Profit
  18.8600   19.1210   21.8460   23.8410   17.0850
Net Income
  -166.8600   -108.7750   -65.9920   -127.2180   -93.3840

 

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
  -4.3800   -3.1400   -1.4100   -2.2900   -1.5900
Dividend per Share
  0.2400   0.0000   0.0000   0.0000   0.0000

 

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
  -9.5320   98.8950   4.2460   69.7090   56.3460
Cash Flow from Investing Activities
  30.6440   -11.4520   -236.2850   -105.2520   -106.8960
Cash Flow from Financing
  -69.4110   -82.5290   518.1880   -25.1400   -70.9640
Decrease / Increase in Cash
  -48.2990   4.9140   286.1490   -60.6830   -121.5140
Employees
  -   -   -   -   -