2024-04-24  9:59:49 PM Chg. +0.58 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
70.77USD +0.82% 4,857
Turnover: 343,434.79
-Bid Size: - -Ask Size: - 2.62 bill.USD 2.34% 21.00

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
  1,415.7050   1,512.0430   1,626.0040   1,753.7660   1,892.2800
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,518.8750   1,634.4880   1,762.9310   1,883.0800   2,040.1440
Inventories
  -   -   -   -   -
Accounts Receivable
  20.9070   29.1620   34.4160   26.2060   34.2500
Cash and Cash Equivalents
  1.3340   36.7370   4.9630   5.9970   14.0730
Current Assets
  122.4560   157.1150   138.0520   151.2940   205.9780
Total Assets
  1,641.3310   1,791.6030   1,900.9830   2,034.3740   2,246.1220

 

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
  55.6160   63.7880   65.9020   84.8490   68.7050
Long-term debt
  280.9960   440.3480   412.1760   446.5470   575.5550
Liabilities to Banks
  0.0000   0.0000   31   -   -
Provisions
  125.3000   131.2000   140.3000   -   -
Liabilities
  1,039.8010   1,149.9030   1,215.0360   1,324.8250   1,470.0130
Share Capital
  255.5660   256.6660   258.4420   260.1580   263.1790
Total Equity
  601.5300   641.7000   685.9470   709.5490   776.1090
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,641.3310   1,791.6030   1,900.9830   2,034.3740   2,246.1220

 

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
  473.8690   488.2430   498.8530   491.5280   595.6990
Depreciation (total)
  35.3970   36.8500   39.5960   41.3150   42.4030
Operating Result
  127.0730   130.4990   140.9770   126.6360   196.7400
Interest Income
  -21.3370   -20.7300   -21.3410   -24.7010   -35.3460
Income Before Taxes
  109.0120   114.6220   124.7700   102.0600   166.5200
Income Taxes
  24.6700   28.1970   30.4230   23.6640   41.5990
Minority Interests Profit
  -   -   -   -   -
Net Income
  84.3420   86.4250   94.3470   78.3960   124.9210

 

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
  2.2800   2.3400   2.5500   2.1200   3.3700
Dividend per Share
  1.1600   1.2800   1.4000   1.5250   1.6550

 

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
  116.8640   122.1700   115.5840   117.7990   67.6830
Cash Flow from Investing Activities
  -153.1950   -131.6100   -145.0920   -167.1020   -188.7640
Cash Flow from Financing
  30.5240   44.8430   -2.2660   50.3370   129.1570
Decrease / Increase in Cash
  -5.8070   35.4030   -31.7740   1.0340   8.0760
Employees
  841   841   808   -   -