2024-05-31  10:10:00 PM Chg. +0.40 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
14.54USD +2.83% 1.77 mill.
Turnover: 19.26 mill.
13.37Bid Size: 100 14.69Ask Size: 100 3.75 bill.USD 13.21% 19.92

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
  2,200   2,144.7220   2,122.1950   2,037.8450   2,002.0210
Intangible Assets
  232.3600   210.0700   187.7470   166.1240   147.6880
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,656.3560   3,769.7560   3,748.8030   3,593.5000   3,205.3750
Inventories
  -   -   -   -   -
Accounts Receivable
  445.5260   430.9820   362.6680   365.5730   416.3990
Cash and Cash Equivalents
  31.2550   32.4630   283.5240   506.4910   95.0730
Current Assets
  591.1070   547.7780   711.3230   943.9080   555.0080
Total Assets
  4,247.4630   4,317.5340   4,460.1260   4,537.4080   3,760.3830

 

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
  93.0320   99.2320   85.8610   64.0730   79.3120
Long-term debt
  2,416.8140   2,720.4870   2,889.0920   2,925.7920   1,934.4250
Liabilities to Banks
  -   -   -   -   -
Provisions
  13.7000   19.3000   -   -   -
Liabilities
  3,207.5590   3,321.4860   3,548.0440   3,562.3920   2,595.2950
Share Capital
  1.2480   1.2540   1.2620   1.2730   1.2890
Total Equity
  1,039.9040   996.0480   912.0820   975.0160   1,165.0880
Minority Interests
  -.5990   -.7820   -1.0200   -1.1950   -1.3100
Total liabilities equity
  4,247.4630   4,317.5340   4,460.1260   4,537.4080   3,760.3830

 

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
  2,331.3860   2,477.9220   2,350.0980   2,256.6120   2,376.7270
Depreciation (total)
  126.4340   130.8250   134.6800   135.1770   132.9250
Operating Result
  264.6650   300.4130   222.5740   288.0830   383.1020
Interest Income
  -115.3480   -122.0900   -103.7650   -105.4530   -147.7190
Income Before Taxes
  149.3170   173.5280   124.1280   192.8220   229.8200
Income Taxes
  14.1170   16.6480   20.4630   122.7300   62.8990
Minority Interests Profit
  .2620   .1910   .2010   .1850   .1210
Net Income
  145.0890   166.6030   113.0320   77.4180   171.8130

 

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
  1.2100   1.4000   0.9400   0.5900   1.1800
Dividend per Share
  1.8800   1.9200   -   -   -

 

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
  274.4750   338.1430   441.7330   282.6350   296.4120
Cash Flow from Investing Activities
  -188.4830   -104.1370   -104.1740   -53.7370   2.9600
Cash Flow from Financing
  -124.9660   -250.6540   -96.7440   11.2630   -699.1000
Decrease / Increase in Cash
  -49.0730   -17   244.3810   236.4690   -404.4790
Employees
  22,000   22,000   -   -   -