2024-05-10  10:10:00 PM Chg. -0.25 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
9.99USD -2.44% 3.01 mill.
Turnover: 25.94 mill.
9.93Bid Size: 500 10.11Ask Size: 300 1.1 bill.USD 10.81% 5.49

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
  5,109.6280   5,265.7350   5,392.0680   5,687.0030   6,150.1260
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  139.4510   226.9470   522.2700   1,251.7470   1,201.3140
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  300.7940   281.2160   344.2130   511.9030   575.1760
Cash and Cash Equivalents
  196.8130   341.4210   305.5510   199.8770   679.5460
Current Assets
  -   -   -   -   -
Total Assets
  13,745.2510   15,004.0070   15,822.6370   16,284.2440   17,243.8210

 

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
  220.6330   182.3470   205.5440   251.4600   247.4620
Long-term debt
  1,964.3650   2,119.1290   2,321.9370   2,384.9800   2,842.4290
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  11,464.9910   12,666.5050   13,431.7530   14,081.7450   14,898.9800
Share Capital
  113.6780   -   -   -   -
Total Equity
  2,280.2600   2,337.5020   2,390.8840   2,202.4990   2,344.8410
Minority Interests
  -   -   -   -   -
Total liabilities equity
  13,745.2510   15,004.0070   15,822.6370   16,284.2440   17,243.8210

 

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
  2,874.6010   2,579.7750   2,850.3790   3,741.9850   3,682.1660
Depreciation (total)
  278.1130   290.7780   278.7020   294.8410   310.7970
Operating Result
  348.6740   311.4930   386.0660   381.0730   352.6040
Interest Income
  -90.8990   -88.6940   -94.3630   -103.4020   -125.5320
Income Before Taxes
  271.4090   240.6240   310.8630   304.1950   245.7010
Income Taxes
  51.6370   40.9100   62.8070   61.1670   44.5730
Minority Interests Profit
  -   -   -   -   -
Net Income
  217.8820   197.8240   246.1660   241.1380   199.2380

 

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
  2.0000   1.8100   2.2500   2.2000   1.8200
Dividend per Share
  1.2800   1.3200   1.3600   1.4000   1.0800

 

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
  512.4700   429.4070   375.6730   454.4760   551.4710
Cash Flow from Investing Activities
  -541.7090   -1,413.6480   -1,179.5920   -1,128.6820   -257.3990
Cash Flow from Financing
  87.7160   1,115.5350   756.4020   567.6710   195.5750
Decrease / Increase in Cash
  58.4770   131.2940   -47.5170   -106.5350   489.6470
Employees
  3,841   -   -   -   -