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

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  2,100   2,200   2,144.7220   2,122.1950   2,037.8450
Intangible Assets
  255.3390   232.3600   210.0700   187.7470   166.1240
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,647.1990   3,656.3560   3,769.7560   3,748.8030   3,593.5000
Inventories
  -   -   -   -   -
Accounts Receivable
  389.9160   445.5260   430.9820   362.6680   365.5730
Cash and Cash Equivalents
  81.3770   31.2550   32.4630   283.5240   506.4910
Current Assets
  579.7090   591.1070   547.7780   711.3230   943.9080
Total Assets
  4,226.9080   4,247.4630   4,317.5340   4,460.1260   4,537.4080

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  92.5870   93.0320   99.2320   85.8610   64.0730
Long-term debt
  2,552.9670   2,416.8140   2,720.4870   2,889.0920   2,925.7920
Liabilities to Banks
  -   -   -   -   -
Provisions
  8.8000   13.7000   19.3000   -   -
Liabilities
  3,027.9890   3,207.5590   3,321.4860   3,548.0440   3,562.3920
Share Capital
  1.2400   1.2480   1.2540   1.2620   1.2730
Total Equity
  1,198.9190   1,039.9040   996.0480   912.0820   975.0160
Minority Interests
  -.3220   -.5990   -.7820   -1.0200   -1.1950
Total liabilities equity
  4,226.9080   4,247.4630   4,317.5340   4,460.1260   4,537.4080

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  2,263.4200   2,331.3860   2,477.9220   2,350.0980   2,256.6120
Depreciation (total)
  124.2970   126.4340   130.8250   134.6800   135.1770
Operating Result
  248.2850   264.6650   300.4130   222.5740   288.0830
Interest Income
  -96.3480   -115.3480   -122.0900   -103.7650   -105.4530
Income Before Taxes
  151.9370   149.3170   173.5280   124.1280   192.8220
Income Taxes
  17.9580   14.1170   16.6480   20.4630   122.7300
Minority Interests Profit
  .2170   .2620   .1910   .2010   .1850
Net Income
  146.2410   145.0890   166.6030   113.0320   77.4180

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  1.2200   1.2100   1.4000   0.9400   0.5900
Dividend per Share
  1.8800   1.8800   1.9200   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  381.0420   274.4750   338.1430   441.7330   282.6350
Cash Flow from Investing Activities
  -529.4090   -188.4830   -104.1370   -104.1740   -53.7370
Cash Flow from Financing
  164.7190   -124.9660   -250.6540   -96.7440   11.2630
Decrease / Increase in Cash
  13.3390   -49.0730   -17   244.3810   236.4690
Employees
  18,512   22,000   22,000   -   -