11/8/2024  10:10:00 PM Chg. +1.87 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
86.45USD +2.21% 405,647
Turnover: 11.9 mill.
80.00Bid Size: 100 88.88Ask Size: 100 3.27 bill.USD 1.91% 25.65

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
  1,204.9920   1,296.3100   1,415.7050   1,512.0430   1,626.0040
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,261.2710   1,369.9650   1,518.8750   1,634.4880   1,762.9310
Inventories
  -   -   -   -   -
Accounts Receivable
  26.1270   23.3950   20.9070   29.1620   34.4160
Cash and Cash Equivalents
  .2140   7.1410   1.3340   36.7370   4.9630
Current Assets
  155.4630   131.4680   122.4560   157.1150   138.0520
Total Assets
  1,416.7340   1,501.4330   1,641.3310   1,791.6030   1,900.9830

 

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
  50.9780   59.5320   55.6160   63.7880   65.9020
Long-term debt
  321.0390   281.0870   280.9960   440.3480   412.1760
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   31
Provisions
  115.7000   114.2000   125.3000   131.2000   140.3000
Liabilities
  886.7890   943.2100   1,039.8010   1,149.9030   1,215.0360
Share Capital
  250.1240   253.6890   255.5660   256.6660   258.4420
Total Equity
  529.9450   558.2230   601.5300   641.7000   685.9470
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,416.7340   1,501.4330   1,641.3310   1,791.6030   1,900.9830

 

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
  440.6030   436.8160   473.8690   488.2430   498.8530
Depreciation (total)
  39.0310   40.4250   35.3970   36.8500   39.5960
Operating Result
  127.0760   100.9830   127.0730   130.4990   140.9770
Interest Income
  -20.7920   -19.8550   -21.3370   -20.7300   -21.3410
Income Before Taxes
  108.3410   81.8880   109.0120   114.6220   124.7700
Income Taxes
  38.9740   18.0170   24.6700   28.1970   30.4230
Minority Interests Profit
  -   -   -   -   -
Net Income
  69.3670   63.8710   84.3420   86.4250   94.3470

 

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
  1.8800   1.7300   2.2800   2.3400   2.5500
Dividend per Share
  0.9940   1.0600   1.1600   1.2800   1.4000

 

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
  144.5520   136.7740   116.8640   122.1700   115.5840
Cash Flow from Investing Activities
  -80.0310   -128.0420   -153.1950   -131.6100   -145.0920
Cash Flow from Financing
  -64.7430   -1.8050   30.5240   44.8430   -2.2660
Decrease / Increase in Cash
  -.2220   6.9270   -5.8070   35.4030   -31.7740
Employees
  758   817   841   841   808