2024-05-23  10:10:00 PM Chg. -0.32 Volume Bid2:40:23 PM Ask2:40:23 PM Market Capitalization Dividend Y. P/E Ratio
119.08USD -0.27% 244,973
Turnover: 15.65 mill.
119.09Bid Size: 100 121.39Ask Size: 400 4.07 bill.USD 1.06% 14.14

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
  1,165.7000   1,366.6000   1,598.1000   1,689.9000   1,878.3000
Intangible Assets
  225.2000   214   202.9000   192   181.1000
Long-Term Investments
  93.2000   87   76.2000   48.7000   58.7000
Fixed Assets
  1,981.5000   2,112   2,555.8000   2,594.7000   2,988.6000
Inventories
  -   -   -   -   -
Accounts Receivable
  194.6000   223.7000   205.9000   253.4000   343.7000
Cash and Cash Equivalents
  19.8000   19.6000   21.2000   14.4000   282.4000
Current Assets
  266   318.4000   289.6000   305.9000   704.5000
Total Assets
  2,247.5000   2,430.4000   2,845.4000   2,900.6000   3,693.1000

 

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
  175.1000   246.8000   235.7000   283.1000   308.4000
Long-term debt
  826.3000   814.3000   910   685.6000   549.7000
Liabilities to Banks
  30.8000   42.1000   48.4000   -   -
Provisions
  285.2000   312.7000   337.6000   -   -
Liabilities
  1,569.3000   1,675.1000   2,039.7000   1,939.4000   2,025.7000
Share Capital
  31.9000   32   32.2000   32.4000   30.7000
Total Equity
  678.2000   755.3000   805.7000   961.2000   1,667.4000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,247.5000   2,430.4000   2,845.4000   2,900.6000   3,693.1000

 

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
  2,046.9000   2,222.8000   2,203.1000   2,383.3000   3,925.3000
Depreciation (total)
  101.2000   94.4000   100.4000   114.9000   135.9000
Operating Result
  149.4000   163.8000   129.1000   280.3000   1,187.5000
Interest Income
  -24.2000   -18.7000   -22.5000   -27.4000   -22.6000
Income Before Taxes
  125.2000   147.7000   107.8000   259   1,171.3000
Income Taxes
  106.8000   38.7000   25.1000   65.9000   243.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  232   109   82.7000   193.1000   927.4000

 

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
  5.4100   2.5500   1.9300   4.4800   21.6700
Dividend per Share
  0.7800   0.8200   0.8600   0.9000   1.0600

 

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
  224.9000   305   248.8000   429.8000   984.1000
Cash Flow from Investing Activities
  -276.9000   -260.3000   -306.9000   -177   -323.4000
Cash Flow from Financing
  57.9000   -40   62   -261.5000   -392.7000
Decrease / Increase in Cash
  5.9000   4.7000   3.9000   -8.7000   268
Employees
  1,947   2,007   1,988   -   -