2024-04-19  7:53:01 PM Chg. +0.45 Volume Bid7:54:05 PM Ask7:54:05 PM Market Capitalization Dividend Y. P/E Ratio
63.37USD +0.72% 275,962
Turnover: 12.71 mill.
63.32Bid Size: 200 63.43Ask Size: 200 3.83 bill.USD 0.76% 30.34

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
  1,556.3780   1,734.6910   1,959.5780   2,347.9700   2,578.3610
Intangible Assets
  52.7530   85.4200   199.8740   186.2200   194.4210
Long-Term Investments
  -   34.0840   71.9830   81.1400   98.2170
Fixed Assets
  1,988.7390   2,265.0160   2,648.2860   2,834.8300   3,109.8330
Inventories
  12   19.5510   45.0240   34.9490   35.3210
Accounts Receivable
  80.8070   110.4100   137.5810   154.5250   149.1700
Cash and Cash Equivalents
  230.2140   47.8180   98.8020   71.1730   448.2520
Current Assets
  472.8300   321.6460   473.0640   415.6640   779.1540
Total Assets
  2,461.5690   2,586.6620   3,121.3500   3,250.4940   3,888.9870

 

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
  48.3090   64.2890   56.2990   73.2710   75.7790
Long-term debt
  -   -   -   -   1,439.2140
Liabilities to Banks
  0.0000   51.5000   159   90.6000   0.0000
Provisions
  35.4000   -   61.3000   97.1000   88
Liabilities
  1,291.5620   1,266.2030   1,676.2540   1,735.0940   1,947.5870
Share Capital
  .0500   .0510   .0510   .0510   .0560
Total Equity
  1,170.0070   1,320.4590   1,445.0960   1,515.4000   1,941.4000
Minority Interests
  91.5820   84.3220   125.2590   122.9900   135.4520
Total liabilities equity
  2,461.5690   2,586.6620   3,121.3500   3,250.4940   3,888.9870

 

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
  662.5910   692.8120   719.2670   746.0440   705.3420
Depreciation (total)
  105.9770   115.1460   132.2330   148.7610   156.6120
Operating Result
  201.8820   205.0180   185.1100   193.7960   214.0130
Interest Income
  -66.4180   -53.1540   -69.9500   -78.8690   -76.2360
Income Before Taxes
  141.0880   170.7300   137.1810   137.3030   168.7170
Income Taxes
  -31.8370   1.4110   -34.7330   -45.6130   -67.0030
Minority Interests Profit
  -7.5860   -14.6950   -12.1450   -5.4480   -16.3500
Net Income
  93.9300   155.4890   97.9660   88.0950   85.4560

 

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
  1.9000   3.1000   1.9300   1.7300   1.6600
Dividend per Share
  0.5200   0.4100   0.5300   0.4400   0.4400

 

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
  159.2850   245.5750   145.8220   236.4930   265.0050
Cash Flow from Investing Activities
  -158.5310   -368.1210   -342.4340   -254.5380   -385.9690
Cash Flow from Financing
  43.5410   -59.8500   251.1310   -5.7650   503.4780
Decrease / Increase in Cash
  44.2950   -182.3960   53.8590   -24.3850   383.6680
Employees
  1,180   1,303   1,346   1,408   1,402