11/14/2024  4:18:58 PM Chg. -0.68 Volume Bid- Ask11/14/2024 Market Capitalization Dividend Y. P/E Ratio
96.19USD -0.70% 10,934
Turnover: 1.06 mill.
-Bid Size: - 96.29Ask Size: 400 8.19 bill.USD - 59.39

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
  145.4810   160.6770   173.6870   348.8200   390.4050
Intangible Assets
  233.9210   217.0750   200.9370   417.0670   372.5070
Long-Term Investments
  -   -   -   -   50.8860
Fixed Assets
  1,177.0520   1,282.9210   1,353.5690   2,299.0580   2,497.8760
Inventories
  .8770   .4730   1.1550   5.2660   4.6770
Accounts Receivable
  42.2680   16.4470   27.2570   46.2420   41.8900
Cash and Cash Equivalents
  436.2560   439.4780   545.9090   409.8400   275.8420
Current Assets
  540.1380   566.8160   662.4140   555.5310   471.8170
Total Assets
  1,717.1900   1,849.7370   2,015.9830   2,854.5890   2,969.6930

 

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
  21.2670   19.3880   27.8920   20.5780   23.7880
Long-term debt
  1,687.5050   1,751.4260   1,740.2730   1,978.1310   1,962.8740
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  2,424.9440   2,555.4100   2,658.8280   3,066.1500   3,088.6840
Share Capital
  .0080   .0080   .0080   .0080   .0090
Total Equity
  -707.7540   -705.6730   -642.8450   -211.5610   -118.9910
Minority Interests
  -1.2990   .1960   2.5100   -12.5490   -3.3420
Total liabilities equity
  1,717.1900   1,849.7370   2,015.9830   2,854.5890   2,969.6930

 

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
  688.8030   406.6180   587.0230   936.7720   1,071.3260
Depreciation (total)
  44.3460   53.8320   62.8000   124.0220   149.4130
Operating Result
  233.0830   59.7600   143.3950   230.0780   272.8640
Interest Income
  -53.7990   -79.1800   -80.3330   -83.6230   -68.8350
Income Before Taxes
  173.1770   -14.5170   51.9600   161.4380   207.5410
Income Taxes
  37.7640   .6870   5.6590   50.5150   58.5120
Minority Interests Profit
  17.7180   -.2130   3.3480   11.0540   8.7220
Net Income
  117.6950   -14.9910   42.7740   99.4020   138.3130

 

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
  1.4200   -0.1900   0.5100   1.1800   1.6300
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
  204.3110   31.1380   189.2890   240.2070   330.2540
Cash Flow from Investing Activities
  -110.6940   -52.2780   -90.9160   -506.5660   -339.9910
Cash Flow from Financing
  64.3480   57.8500   -10.2460   135.7250   -141.4170
Decrease / Increase in Cash
  158.6560   37.0050   88.1410   -131.4420   -150.3780
Employees
  -   -   -   -   -