2024-05-31  10:10:00 PM Chg. -0.05 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
7.31USD -0.68% 2.9 mill.
Turnover: 14.27 mill.
7.31Bid Size: 1,000 8.80Ask Size: 200 615.12 mill.USD - 10.01

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  123.5360   133.0370   94.4920   76.1910   70.1540
Intangible Assets
  639.9280   588.3120   274.4070   26.6420   21.5650
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,240.0430   5,277.5020   3,414.3940   1,798.6000   1,881.9820
Inventories
  -   -   -   -   -
Accounts Receivable
  503.9990   542.2720   498.8690   241.9310   301.7750
Cash and Cash Equivalents
  60.2000   36.7450   112.7670   1,123.8430   387.3910
Current Assets
  627.2350   657.4090   731.5070   1,549.3480   840.5640
Total Assets
  5,867.2780   5,934.9110   4,145.9010   3,347.9480   2,722.5460

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  1,851.4230   1,974.2800   1,730.2950   1,742.5860   1,002.2580
Liabilities to Banks
  1,110.5000   739.5000   0.0000   -   -
Provisions
  239.8000   161.8000   64.5000   -   -
Liabilities
  2,800.8240   2,847.0270   2,646.9050   2,600.2310   1,825.8540
Share Capital
  .9370   .8780   .8420   .8560   .8640
Total Equity
  3,066.4540   3,087.8840   1,498.9960   747.7170   896.6920
Minority Interests
  0.0000   -   -   .2320   .2050
Total liabilities equity
  5,867.2780   5,934.9110   4,145.9010   3,347.9480   2,722.5460

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  3,458.3120   3,647.1230   3,513.5420   1,733.9510   1,911.1910
Depreciation (total)
  102.8790   111.2810   78.8600   28.4410   32.1470
Operating Result
  480.0760   445.8480   -1,136.0490   98.1320   202.9180
Interest Income
  -74.5590   -88.7690   -119.3810   -110.4820   -68.7220
Income Before Taxes
  410.4220   368.8390   -1,241.9800   7.1480   135.2280
Income Taxes
  -90.0500   -100.2100   91.8860   -16.7280   -27.2410
Minority Interests Profit
  0.0000   -   -   -   .0270
Net Income
  320.3720   268.6290   -1,497.7020   -796.4880   130.9640

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  3.4700   2.9500   -17.9400   -9.5500   1.5400
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  511.3780   289.9250   346.6370   204.6200   76.7370
Cash Flow from Investing Activities
  -576.6130   -142.7690   102.4550   815.5110   -53.0730
Cash Flow from Financing
  89.7370   -170.6110   -393.0700   -4.1580   -760.1160
Decrease / Increase in Cash
  24.5020   -23.4550   56.0220   1,015.9730   -736.4520
Employees
  15,900   16,085   4,325   -   -