10/05/2024  22:10:00 Chg. +0.03 Volume Bid02:00:00 Ask02:00:00 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

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  1,150.9260   1,204.9920   1,296.3100   1,415.7050   1,512.0430
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,303.6180   1,261.2710   1,369.9650   1,518.8750   1,634.4880
Inventories
  -   -   -   -   -
Accounts Receivable
  19.9930   26.1270   23.3950   20.9070   29.1620
Cash and Cash Equivalents
  .4360   .2140   7.1410   1.3340   36.7370
Current Assets
  166.8750   155.4630   131.4680   122.4560   157.1150
Total Assets
  1,470.4930   1,416.7340   1,501.4330   1,641.3310   1,791.6030

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  43.7240   50.9780   59.5320   55.6160   63.7880
Long-term debt
  320.9810   321.0390   281.0870   280.9960   440.3480
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  224.5000   115.7000   114.2000   125.3000   131.2000
Liabilities
  976.1960   886.7890   943.2100   1,039.8010   1,149.9030
Share Capital
  247.2320   250.1240   253.6890   255.5660   256.6660
Total Equity
  494.2970   529.9450   558.2230   601.5300   641.7000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,470.4930   1,416.7340   1,501.4330   1,641.3310   1,791.6030

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  436.0870   440.6030   436.8160   473.8690   488.2430
Depreciation (total)
  38.8500   39.0310   40.4250   35.3970   36.8500
Operating Result
  114.7160   127.0760   100.9830   127.0730   130.4990
Interest Income
  -21.2350   -20.7920   -19.8550   -21.3370   -20.7300
Income Before Taxes
  94.4780   108.3410   81.8880   109.0120   114.6220
Income Taxes
  34.7350   38.9740   18.0170   24.6700   28.1970
Minority Interests Profit
  -   -   -   -   -
Net Income
  59.7430   69.3670   63.8710   84.3420   86.4250

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  1.6300   1.8800   1.7300   2.2800   2.3400
Dividend per Share
  0.9140   0.9940   1.0600   1.1600   1.2800

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  96.9490   144.5520   136.7740   116.8640   122.1700
Cash Flow from Investing Activities
  -131.2210   -80.0310   -128.0420   -153.1950   -131.6100
Cash Flow from Financing
  30.3440   -64.7430   -1.8050   30.5240   44.8430
Decrease / Increase in Cash
  -3.9280   -.2220   6.9270   -5.8070   35.4030
Employees
  736   758   817   841   841