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

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
  1,263.0590   1,213.2360   977   915.8890   906.8670
Intangible Assets
  1,321.5850   1,294.1530   1,247.2120   1,224.9600   1,280.7910
Long-Term Investments
  56.0020   47.6600   45.9490   44.5740   49.8700
Fixed Assets
  3,692.5850   3,626.3170   4,440.4820   4,352.3830   4,508.5420
Inventories
  3.1560   3.6870   3.8910   4.7320   5.9340
Accounts Receivable
  114.3900   109.8050   117.4610   109.8910   119.5400
Cash and Cash Equivalents
  171.4470   431.4050   300.1950   306.9890   249.4380
Current Assets
  404.3530   665.7180   554.0470   687.6230   592.8490
Total Assets
  4,096.9380   4,292.0350   4,994.5290   5,040.0060   5,101.3910

 

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
  22.7640   21.7410   22.7010   31.0630   41.1630
Long-term debt
  2,724.2300   2,752.7830   2,738.4080   2,724.2390   2,916.0030
Liabilities to Banks
  -   -   -   -   -
Provisions
  299.1000   269.2000   270.8000   280.8000   267.7000
Liabilities
  3,523.7350   3,643.5860   4,478.1700   4,490.4100   4,664.9860
Share Capital
  47.0420   47.0420   47.0420   47.0420   47.0420
Total Equity
  573.2030   648.4490   516.3590   549.5960   436.4050
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,096.9380   4,292.0350   4,994.5290   5,040.0060   5,101.3910

 

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
  1,223.4080   1,589.9360   1,709.0020   1,733.8250   1,896.9980
Depreciation (total)
  125.6870   128.8790   131.6930   132.7750   125.5400
Operating Result
  214.7580   249.8920   262.5790   269.3080   366.9600
Interest Income
  -118.0590   -119.6180   -115.9710   -117.7370   -109.1850
Income Before Taxes
  101.0190   574.9160   171.4810   152.7950   240.5780
Income Taxes
  -93.0100   114.8010   34.5410   34.9630   40.1860
Minority Interests Profit
  -   -   -   -   -
Net Income
  194.0290   460.1150   136.9400   117.8320   200.3920

 

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
  0.7900   1.9300   0.6000   0.5300   0.9100
Dividend per Share
  0.2800   0.3400   0.4200   0.2900   0.4300

 

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
  251.6400   224.2280   288.9330   284.3610   345.7720
Cash Flow from Investing Activities
  -67.3110   362.9110   -54.9310   -68.2500   -154.6690
Cash Flow from Financing
  -217.0840   -305.7620   -365.2960   -157.9070   -242.7420
Decrease / Increase in Cash
  -26.7930   273.6880   -127.8050   59.5340   -51.2750
Employees
  12,100   12,500   13,300   14,000   14,500