16/05/2024  22:10:00 Chg. +0.52 Volume Bid01:15:20 Ask01:15:20 Market Capitalization Dividend Y. P/E Ratio
13.23USD +4.09% 3.07 mill.
Turnover: 32.29 mill.
13.31Bid Size: 600 13.54Ask Size: 100 3.41 bill.USD 14.51% 18.12

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
  2,144.7220   2,122.1950   2,037.8450   2,002.0210   1,944.2780
Intangible Assets
  210.0700   187.7470   166.1240   147.6880   135.8860
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,769.7560   3,748.8030   3,593.5000   3,205.3750   3,167.9010
Inventories
  -   -   -   -   -
Accounts Receivable
  430.9820   362.6680   365.5730   416.3990   390.0230
Cash and Cash Equivalents
  32.4630   283.5240   506.4910   95.0730   93.9710
Current Assets
  547.7780   711.3230   943.9080   555.0080   528.5050
Total Assets
  4,317.5340   4,460.1260   4,537.4080   3,760.3830   3,696.4060

 

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
  99.2320   85.8610   64.0730   79.3120   64.4470
Long-term debt
  2,720.4870   2,889.0920   2,925.7920   1,934.4250   1,725.5020
Liabilities to Banks
  -   -   -   -   -
Provisions
  19.3000   -   -   -   -
Liabilities
  3,321.4860   3,548.0440   3,562.3920   2,595.2950   2,406.0920
Share Capital
  1.2540   1.2620   1.2730   1.2890   1.3030
Total Equity
  996.0480   912.0820   975.0160   1,165.0880   1,290.3140
Minority Interests
  -.7820   -1.0200   -1.1950   -1.3100   -1.4540
Total liabilities equity
  4,317.5340   4,460.1260   4,537.4080   3,760.3830   3,696.4060

 

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
  2,477.9220   2,350.0980   2,256.6120   2,376.7270   2,413.1670
Depreciation (total)
  130.8250   134.6800   135.1770   132.9250   125.7840
Operating Result
  300.4130   222.5740   288.0830   383.1020   352.3890
Interest Income
  -122.0900   -103.7650   -105.4530   -147.7190   -210.5000
Income Before Taxes
  173.5280   124.1280   192.8220   229.8200   138.0480
Income Taxes
  16.6480   20.4630   122.7300   62.8990   35.3990
Minority Interests Profit
  .1910   .2010   .1850   .1210   .1420
Net Income
  166.6030   113.0320   77.4180   171.8130   107.3250

 

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
  1.4000   0.9400   0.5900   1.1800   0.7300
Dividend per Share
  1.9200   -   -   -   -

 

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
  338.1430   441.7330   282.6350   296.4120   284.9330
Cash Flow from Investing Activities
  -104.1370   -104.1740   -53.7370   2.9600   -60.5700
Cash Flow from Financing
  -250.6540   -96.7440   11.2630   -699.1000   -208.0830
Decrease / Increase in Cash
  -17   244.3810   236.4690   -404.4790   16.0240
Employees
  22,000   -   -   -   -