2024-06-13  10:10:00 PM Chg. -0.06 Volume Bid11:23:42 AM Ask11:23:42 AM Market Capitalization Dividend Y. P/E Ratio
63.03USD -0.10% 383,774
Turnover: 20.91 mill.
62.91Bid Size: 2,000 63.50Ask Size: 100 3.63 bill.USD 4.30% 14.62

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
  3,741.2000   3,822.4000   3,904.4000   4,377   4,840.8000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  55.6000   53.1000   49.1000   197.6000   301.2000
Fixed Assets
  4,611.9000   4,712.5000   4,830.7000   5,213.3000   5,829.7000
Inventories
  104.2000   95.9000   86.7000   72.8000   74.2000
Accounts Receivable
  122.5000   135.1000   144.4000   96.4000   111.9000
Cash and Cash Equivalents
  27.5000   98.9000   69.1000   69.3000   44.3000
Current Assets
  294.5000   367.5000   334.3000   269.5000   254.9000
Total Assets
  4,906.4000   5,080   5,165   5,482.8000   6,084.6000

 

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
  74   136.3000   149.8000   165.2000   110
Long-term debt
  1,370.4000   1,439.2000   1,428.5000   1,400.9000   1,593.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  584.1000   230.5000   223.6000   212.8000   -
Liabilities
  3,013.4000   3,011.8000   3,009.2000   3,147.2000   3,284.4000
Share Capital
  1,295.3000   1,401.4000   1,428.5000   1,436.7000   1,460.9000
Total Equity
  1,893   2,068.2000   2,155.8000   2,335.6000   2,800.2000
Minority Interests
  0.0000   0.0000   -   103.7000   505.6000
Total liabilities equity
  4,906.4000   5,080   5,165   5,482.8000   6,084.6000

 

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
  1,339.7000   1,419.3000   1,498.6000   1,240.5000   1,169.1000
Depreciation (total)
  195.8000   177.5000   205.6000   202   217.8000
Operating Result
  223.5000   229.8000   201.2000   179.8000   150.9000
Interest Income
  -70.3000   -67.8000   -67.9000   -64.9000   -65.6000
Income Before Taxes
  175.6000   186.9000   158.6000   178.9000   122.1000
Income Taxes
  19.8000   14.7000   -15.5000   -6.6000   -39.5000
Minority Interests Profit
  .5000   0.0000   -   -.1000   -12.6000
Net Income
  155.3000   172.2000   174.1000   185.6000   174.2000

 

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
  3.1500   3.3900   3.3900   3.5900   3.3600
Dividend per Share
  2.0800   2.1400   2.2400   2.3500   2.4700

 

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
  332   402.9000   433.1000   249.5000   299.8000
Cash Flow from Investing Activities
  -276.2000   -229   -349   -345.3000   -812.8000
Cash Flow from Financing
  -125.3000   -102.5000   -115.2000   109.3000   485.7000
Decrease / Increase in Cash
  -69.5000   71.4000   -31.1000   13.5000   -27.3000
Employees
  1,963   1,972   1,889   1,339   -