2024-05-07  10:00:00 PM Chg. +6.6600 Volume Bid12:44:29 AM Ask12:44:29 AM Market Capitalization Dividend Y. P/E Ratio
329.8600USD +2.06% 345,971
Turnover: 61.11 mill.
329.0500Bid Size: 100 330.7500Ask Size: 100 12.21 bill.USD 0.46% 27.51

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  3,110.6260   3,323.8010   3,493.4590   3,980.5420   4,214.8200
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,320.7960   3,556.6420   3,736.6810   4,780.6950   5,022.3150
Inventories
  273.0400   236.0070   286.5980   396.1990   376.0850
Accounts Receivable
  37.8560   48.5000   79.6980   108.0280   120.5470
Cash and Cash Equivalents
  63.2960   78.2750   336.5450   158.8780   378.8690
Current Assets
  410.5800   387.2500   723.6330   725.0350   920.9550
Total Assets
  3,731.3760   3,943.8920   4,460.3140   5,505.7300   5,943.2700

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  335.2400   184.8000   355.4710   588.7830   560.5460
Long-term debt
  1,283.2750   714.5020   1,361.3950   1,663.4030   1,620.5130
Liabilities to Banks
  -   -   -   -   -
Provisions
  516.4000   587.6000   586   -   -
Liabilities
  2,322.6070   2,300.6870   2,527.6350   3,264.8920   3,282.6040
Share Capital
  15.6000   33.2860   58.9510   79.4120   110.0370
Total Equity
  1,408.7690   1,643.2050   1,932.6790   2,240.8380   2,660.6660
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,731.3760   3,943.8920   4,460.3140   5,505.7300   5,943.2700

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  9,352.9100   9,175.2960   8,707.1890   12,952.5940   15,094.4750
Depreciation (total)
  244.3870   251.1740   265.1950   303.5410   313.1310
Operating Result
  -   -   -   -   -
Interest Income
  -55.6560   -53.4190   -46.6790   -56.9720   -51.8150
Income Before Taxes
  263.4020   342.0480   407.3700   440.7280   587.5180
Income Taxes
  59.5160   78.2020   94.4700   100.9380   140.8270
Minority Interests Profit
  -   -   -   -   -
Net Income
  203.8860   263.8460   312.9000   339.7900   446.6910

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  5.5500   7.1400   8.4400   9.1400   11.9900
Dividend per Share
  1.1600   1.2800   1.3200   1.3900   1.5200

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  530.6140   504.3140   804.0880   788.7410   881.9510
Cash Flow from Investing Activities
  -457.8300   -466.6420   -444.3400   -1,157.9950   -545.0340
Cash Flow from Financing
  -63.1670   -22.6930   -101.4780   191.5870   -116.9260
Decrease / Increase in Cash
  9.6170   14.9790   258.2700   -177.6670   219.9910
Employees
  37,000   37,153   37,205   -   -