2024-04-18  9:59:55 PM Chg. +8.93 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
1,162.52USD +0.77% 31,800
Turnover: 37.28 mill.
-Bid Size: - -Ask Size: - 28.88 bill.USD - 67.65

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
  53.0270   46.4190   27.9130   17.5800   10.9660
Intangible Assets
  14.1390   9.2360   4.0990   2.0170   .9170
Long-Term Investments
  20.2220   25.5130   1.3120   1.1350   1.2230
Fixed Assets
  977.7420   1,072.1620   1,016.8020   957.3190   1,018.8330
Inventories
  -   -   -   -   -
Accounts Receivable
  297.4000   334.1800   312.1070   322.4100   387.9470
Cash and Cash Equivalents
  106.4260   157.3940   195.3540   133.2020   136.7780
Current Assets
  455.7060   534.0780   550.9740   484.7150   556.4480
Total Assets
  1,433.4480   1,606.2400   1,567.7760   1,442.0340   1,575.2810

 

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
  23.1180   23.0330   20.7490   17.2730   19.0090
Long-term debt
  606.7900   739.4350   1,009.0180   1,823.6690   1,811.6580
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,143.6810   1,275.1580   1,678.7180   2,243.9810   2,263.2710
Share Capital
  .2890   .2910   .2760   .2520   .2480
Total Equity
  289.7670   331.0820   -110.9420   -801.9470   -687.9900
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,433.4480   1,606.2400   1,567.7760   1,442.0340   1,575.2810

 

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
  1,160.0830   1,294.5620   1,316.5360   1,377.2700   1,513.5570
Depreciation (total)
  6.1260   4.9930   3.2550   2.0610   1.1000
Operating Result
  253.5480   295.9690   505.4890   542.4140   642.8300
Interest Income
  -39.7520   -42.1770   -40.0920   -68.9670   -95.5460
Income Before Taxes
  216.0720   257   473.1420   471.3090   553.6240
Income Taxes
  23.9480   20.5890   81.0580   97.7680   124.2490
Minority Interests Profit
  -   -   -   -   -
Net Income
  192.1240   236.4110   392.0840   373.5410   429.3750

 

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
  6.6300   8.1300   13.6500   14.3400   17.1800
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
  260.3500   364.9160   423.8170   509.4500   468.9150
Cash Flow from Investing Activities
  -42.7600   -24.5830   137.8500   -5.6710   -15.9540
Cash Flow from Financing
  -200.0470   -289.4240   -523.5710   -547.1650   -455.0010
Decrease / Increase in Cash
  16.4030   50.9680   37.9600   -62.1520   3.5760
Employees
  4,009   4,003   -   -   -