2024-05-10  10:10:00 PM Chg. +0.03 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
77.98USD +0.04% 365,157
Turnover: 6.94 mill.
76.20Bid Size: 100 79.72Ask Size: 100 2.9 bill.USD 2.12% 23.14

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  1,296.3100   1,415.7050   1,512.0430   1,626.0040   1,753.7660
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,369.9650   1,518.8750   1,634.4880   1,762.9310   1,883.0800
Inventories
  -   -   -   -   -
Accounts Receivable
  23.3950   20.9070   29.1620   34.4160   26.2060
Cash and Cash Equivalents
  7.1410   1.3340   36.7370   4.9630   5.9970
Current Assets
  131.4680   122.4560   157.1150   138.0520   151.2940
Total Assets
  1,501.4330   1,641.3310   1,791.6030   1,900.9830   2,034.3740

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  59.5320   55.6160   63.7880   65.9020   84.8490
Long-term debt
  281.0870   280.9960   440.3480   412.1760   446.5470
Liabilities to Banks
  0.0000   0.0000   0.0000   31   -
Provisions
  114.2000   125.3000   131.2000   140.3000   -
Liabilities
  943.2100   1,039.8010   1,149.9030   1,215.0360   1,324.8250
Share Capital
  253.6890   255.5660   256.6660   258.4420   260.1580
Total Equity
  558.2230   601.5300   641.7000   685.9470   709.5490
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,501.4330   1,641.3310   1,791.6030   1,900.9830   2,034.3740

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  436.8160   473.8690   488.2430   498.8530   491.5280
Depreciation (total)
  40.4250   35.3970   36.8500   39.5960   41.3150
Operating Result
  100.9830   127.0730   130.4990   140.9770   126.6360
Interest Income
  -19.8550   -21.3370   -20.7300   -21.3410   -24.7010
Income Before Taxes
  81.8880   109.0120   114.6220   124.7700   102.0600
Income Taxes
  18.0170   24.6700   28.1970   30.4230   23.6640
Minority Interests Profit
  -   -   -   -   -
Net Income
  63.8710   84.3420   86.4250   94.3470   78.3960

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  1.7300   2.2800   2.3400   2.5500   2.1200
Dividend per Share
  1.0600   1.1600   1.2800   1.4000   1.5250

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  136.7740   116.8640   122.1700   115.5840   117.7990
Cash Flow from Investing Activities
  -128.0420   -153.1950   -131.6100   -145.0920   -167.1020
Cash Flow from Financing
  -1.8050   30.5240   44.8430   -2.2660   50.3370
Decrease / Increase in Cash
  6.9270   -5.8070   35.4030   -31.7740   1.0340
Employees
  817   841   841   808   -