2024-06-14  9:59:57 PM Chg. -0.69 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
220.76USD -0.31% 9,136
Turnover: 2.01 mill.
-Bid Size: - -Ask Size: - 11.92 bill.USD - 31.61

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
  1,587.4000   1,561.9780   1,588.1510   1,525.2980   1,863.1750
Intangible Assets
  469.1280   441.8750   419.0660   386.6200   644.9120
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,552.5140   2,536.1630   2,707.9960   2,605.7980   3,912.5280
Inventories
  -   -   -   220.4980   250.6920
Accounts Receivable
  528.9240   606.9520   644.7380   611.5340   792.7340
Cash and Cash Equivalents
  319.3990   226.5070   371.9910   519.1010   452.5750
Current Assets
  1,154.0560   1,202.1580   1,400.9080   1,525.7220   1,741.1710
Total Assets
  3,706.5700   3,738.3210   4,108.9040   4,131.5200   5,653.6990

 

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
  224.2310   276.4610   298.3750   195.8780   359.8660
Long-term debt
  1,625.5370   1,565.0210   1,554.1160   1,549.6410   2,517.0240
Liabilities to Banks
  -   -   -   -   -
Provisions
  223.3000   233.4000   277.3000   -   -
Liabilities
  2,518.3680   2,568.5650   2,839.0910   2,789.9690   4,139.8120
Share Capital
  .5650   .5580   .5580   .5480   .5440
Total Equity
  1,188.2020   1,169.7560   1,269.8130   1,341.5510   1,513.8870
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,706.5700   3,738.3210   4,108.9040   4,131.5200   5,653.6990

 

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
  2,944.9780   3,300.3030   3,412.1900   3,144.0970   3,805.5660
Depreciation (total)
  288.4220   298.6250   300.7250   292.9150   298.1350
Operating Result
  127.7750   182.5740   229.4560   251.3360   347.8870
Interest Income
  -   -   -   -73.1200   -77.6570
Income Before Taxes
  58.6890   94.4820   148.2390   174.5500   269.7150
Income Taxes
  -42.0500   28.8460   50.4990   39.7130   66.4680
Minority Interests Profit
  -   -   -   -   -
Net Income
  100.7390   65.6360   97.7400   134.8370   203.2470

 

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
  1.7700   1.1700   1.7500   2.4300   3.7300
Dividend per Share
  -   -   -   -   -

 

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
  285.6980   373.2100   413.1920   430.5970   545.9970
Cash Flow from Investing Activities
  -203.2670   -349.6590   -217.8560   -199.4600   -1,507.6020
Cash Flow from Financing
  -72.7600   -110.9970   -53.4250   -88.9460   898.2490
Decrease / Increase in Cash
  12.4020   -92.8920   145.4840   147.1100   -66.5260
Employees
  12,700   14,200   14,400   -   -