2024-11-07  4:03:28 PM Chg. -0.03 Volume Bid4:11:13 PM Ask4:11:13 PM Market Capitalization Dividend Y. P/E Ratio
166.00USD -0.02% 17,315
Turnover: 1.63 mill.
165.95Bid Size: 800 166.61Ask Size: 800 5.51 bill.USD 0.76% 19.72

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
  949.2000   1,165.7000   1,366.6000   1,598.1000   1,689.9000
Intangible Assets
  236.6000   225.2000   214   202.9000   192
Long-Term Investments
  82.4000   93.2000   87   76.2000   48.7000
Fixed Assets
  1,741.3000   1,981.5000   2,112   2,555.8000   2,594.7000
Inventories
  -   -   -   -   -
Accounts Receivable
  189.5000   194.6000   223.7000   205.9000   253.4000
Cash and Cash Equivalents
  13.9000   19.8000   19.6000   21.2000   14.4000
Current Assets
  274.2000   266   318.4000   289.6000   305.9000
Total Assets
  2,015.5000   2,247.5000   2,430.4000   2,845.4000   2,900.6000

 

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
  170.5000   175.1000   246.8000   235.7000   283.1000
Long-term debt
  707.1000   826.3000   814.3000   910   685.6000
Liabilities to Banks
  31.8000   30.8000   42.1000   48.4000   -
Provisions
  348.8000   285.2000   312.7000   337.6000   -
Liabilities
  1,544   1,569.3000   1,675.1000   2,039.7000   1,939.4000
Share Capital
  32.1000   31.9000   32   32.2000   32.4000
Total Equity
  471.5000   678.2000   755.3000   805.7000   961.2000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,015.5000   2,247.5000   2,430.4000   2,845.4000   2,900.6000

 

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
  1,941.6000   2,046.9000   2,222.8000   2,203.1000   2,383.3000
Depreciation (total)
  97.1000   101.2000   94.4000   100.4000   114.9000
Operating Result
  153.2000   149.4000   163.8000   129.1000   280.3000
Interest Income
  -24.1000   -24.2000   -18.7000   -22.5000   -27.4000
Income Before Taxes
  129.1000   125.2000   147.7000   107.8000   259
Income Taxes
  48.6000   106.8000   38.7000   25.1000   65.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  80.5000   232   109   82.7000   193.1000

 

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
  1.8700   5.4100   2.5500   1.9300   4.4800
Dividend per Share
  0.7400   0.7800   0.8200   0.8600   0.9000

 

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
  157.8000   224.9000   305   248.8000   429.8000
Cash Flow from Investing Activities
  -320.7000   -276.9000   -260.3000   -306.9000   -177
Cash Flow from Financing
  151.3000   57.9000   -40   62   -261.5000
Decrease / Increase in Cash
  -11.6000   5.9000   4.7000   3.9000   -8.7000
Employees
  1,925   1,947   2,007   1,988   -