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

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
  1,900   2,100   2,200   2,144.7220   2,122.1950
Intangible Assets
  203.8840   255.3390   232.3600   210.0700   187.7470
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,051.7400   3,647.1990   3,656.3560   3,769.7560   3,748.8030
Inventories
  -   -   -   -   -
Accounts Receivable
  356.2550   389.9160   445.5260   430.9820   362.6680
Cash and Cash Equivalents
  68.0380   81.3770   31.2550   32.4630   283.5240
Current Assets
  697.6690   579.7090   591.1070   547.7780   711.3230
Total Assets
  3,749.4090   4,226.9080   4,247.4630   4,317.5340   4,460.1260

 

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
  79.6370   92.5870   93.0320   99.2320   85.8610
Long-term debt
  2,181.7380   2,552.9670   2,416.8140   2,720.4870   2,889.0920
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   8.8000   13.7000   19.3000   -
Liabilities
  2,774.4520   3,027.9890   3,207.5590   3,321.4860   3,548.0440
Share Capital
  1.1250   1.2400   1.2480   1.2540   1.2620
Total Equity
  974.9570   1,198.9190   1,039.9040   996.0480   912.0820
Minority Interests
  -.0990   -.3220   -.5990   -.7820   -1.0200
Total liabilities equity
  3,749.4090   4,226.9080   4,247.4630   4,317.5340   4,460.1260

 

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
  2,179.4900   2,263.4200   2,331.3860   2,477.9220   2,350.0980
Depreciation (total)
  114.9160   124.2970   126.4340   130.8250   134.6800
Operating Result
  265.5840   248.2850   264.6650   300.4130   222.5740
Interest Income
  -100.2220   -96.3480   -115.3480   -122.0900   -103.7650
Income Before Taxes
  149.4770   151.9370   149.3170   173.5280   124.1280
Income Taxes
  7.9040   17.9580   14.1170   16.6480   20.4630
Minority Interests Profit
  .2170   .2170   .2620   .1910   .2010
Net Income
  148.7150   146.2410   145.0890   166.6030   113.0320

 

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
  1.3400   1.2200   1.2100   1.4000   0.9400
Dividend per Share
  1.7330   1.8800   1.8800   1.9200   -

 

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
  -28.0280   381.0420   274.4750   338.1430   441.7330
Cash Flow from Investing Activities
  -84.3600   -529.4090   -188.4830   -104.1370   -104.1740
Cash Flow from Financing
  119.6680   164.7190   -124.9660   -250.6540   -96.7440
Decrease / Increase in Cash
  8.4000   13.3390   -49.0730   -17   244.3810
Employees
  19,370   18,512   22,000   22,000   -