2024-04-26  7:52:13 PM Chg. +0.41 Volume Bid7:53:26 PM Ask7:53:26 PM Market Capitalization Dividend Y. P/E Ratio
20.24USD +2.07% 95,633
Turnover: 1.94 mill.
20.23Bid Size: 236 20.25Ask Size: 409 4.16 bill.USD 4.94% 20.66

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
  1,213.2360   977   915.8890   906.8670   895.7780
Intangible Assets
  1,294.1530   1,247.2120   1,224.9600   1,280.7910   1,248.8000
Long-Term Investments
  47.6600   45.9490   44.5740   49.8700   46.0280
Fixed Assets
  3,626.3170   4,440.4820   4,352.3830   4,508.5420   4,441.0610
Inventories
  3.6870   3.8910   4.7320   5.9340   7.1290
Accounts Receivable
  109.8050   117.4610   109.8910   119.5400   116.4260
Cash and Cash Equivalents
  431.4050   300.1950   306.9890   249.4380   745.8890
Current Assets
  665.7180   554.0470   687.6230   592.8490   1,058.2830
Total Assets
  4,292.0350   4,994.5290   5,040.0060   5,101.3910   5,499.3440

 

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
  21.7410   22.7010   31.0630   41.1630   43.9960
Long-term debt
  2,752.7830   2,738.4080   2,724.2390   2,916.0030   3,394.0730
Liabilities to Banks
  -   -   -   -   -
Provisions
  269.2000   270.8000   280.8000   267.7000   -
Liabilities
  3,643.5860   4,478.1700   4,490.4100   4,664.9860   5,033.6240
Share Capital
  47.0420   47.0420   47.0420   47.0420   47.0420
Total Equity
  648.4490   516.3590   549.5960   436.4050   465.7200
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,292.0350   4,994.5290   5,040.0060   5,101.3910   5,499.3440

 

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
  1,589.9360   1,709.0020   1,733.8250   1,896.9980   2,095.5050
Depreciation (total)
  128.8790   131.6930   132.7750   125.5400   133.4140
Operating Result
  249.8920   262.5790   269.3080   366.9600   353.3140
Interest Income
  -119.6180   -115.9710   -117.7370   -109.1850   -122.3190
Income Before Taxes
  574.9160   171.4810   152.7950   240.5780   243.5050
Income Taxes
  114.8010   34.5410   34.9630   40.1860   66.1350
Minority Interests Profit
  -   -   -   -   -
Net Income
  460.1150   136.9400   117.8320   200.3920   177.3700

 

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
  1.9300   0.6000   0.5300   0.9100   0.8300
Dividend per Share
  0.3400   0.4200   0.2900   0.4300   0.5000

 

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
  224.2280   288.9330   284.3610   345.7720   259.9040
Cash Flow from Investing Activities
  362.9110   -54.9310   -68.2500   -154.6690   -77.7760
Cash Flow from Financing
  -305.7620   -365.2960   -157.9070   -242.7420   288.6740
Decrease / Increase in Cash
  273.6880   -127.8050   59.5340   -51.2750   464.8350
Employees
  12,500   13,300   14,000   14,500   -