2024-04-18  9:59:59 PM Chg. -0.03 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
19.00USD -0.13% 123,352
Turnover: 2.34 mill.
-Bid Size: - -Ask Size: - 3.9 bill.USD 5.26% 19.39

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
  977   915.8890   906.8670   895.7780   891.0800
Intangible Assets
  1,247.2120   1,224.9600   1,280.7910   1,248.8000   1,219.1290
Long-Term Investments
  45.9490   44.5740   49.8700   46.0280   34.4450
Fixed Assets
  4,440.4820   4,352.3830   4,508.5420   4,441.0610   4,345.1730
Inventories
  3.8910   4.7320   5.9340   7.1290   6.6900
Accounts Receivable
  117.4610   109.8910   119.5400   116.4260   121.6830
Cash and Cash Equivalents
  300.1950   306.9890   249.4380   745.8890   516.0370
Current Assets
  554.0470   687.6230   592.8490   1,058.2830   837.6530
Total Assets
  4,994.5290   5,040.0060   5,101.3910   5,499.3440   5,182.8260

 

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
  22.7010   31.0630   41.1630   43.9960   27.3700
Long-term debt
  2,738.4080   2,724.2390   2,916.0030   3,394.0730   3,301.5810
Liabilities to Banks
  -   -   -   -   -
Provisions
  270.8000   280.8000   267.7000   -   -
Liabilities
  4,478.1700   4,490.4100   4,664.9860   5,033.6240   4,873.0470
Share Capital
  47.0420   47.0420   47.0420   47.0420   47.0420
Total Equity
  516.3590   549.5960   436.4050   465.7200   309.7790
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,994.5290   5,040.0060   5,101.3910   5,499.3440   5,182.8260

 

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
  1,709.0020   1,733.8250   1,896.9980   2,095.5050   2,181.5780
Depreciation (total)
  131.6930   132.7750   125.5400   133.4140   135.7890
Operating Result
  262.5790   269.3080   366.9600   353.3140   381.9840
Interest Income
  -115.9710   -117.7370   -109.1850   -122.3190   -124.0610
Income Before Taxes
  171.4810   152.7950   240.5780   243.5050   279.4180
Income Taxes
  34.5410   34.9630   40.1860   66.1350   74.9780
Minority Interests Profit
  -   -   -   -   -
Net Income
  136.9400   117.8320   200.3920   177.3700   204.4400

 

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
  0.6000   0.5300   0.9100   0.8300   0.9800
Dividend per Share
  0.4200   0.2900   0.4300   0.5000   1.0000

 

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
  288.9330   284.3610   345.7720   259.9040   345.4160
Cash Flow from Investing Activities
  -54.9310   -68.2500   -154.6690   -77.7760   -86.5460
Cash Flow from Financing
  -365.2960   -157.9070   -242.7420   288.6740   -504.3030
Decrease / Increase in Cash
  -127.8050   59.5340   -51.2750   464.8350   -242.9850
Employees
  13,300   14,000   14,500   -   -