2024-04-26  9:59:56 PM Chg. -0.90 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
57.12USD -1.55% 23,792
Turnover: 1.36 mill.
-Bid Size: - -Ask Size: - 1.05 bill.USD 2.10% 9.05

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
  2,236.8080   2,050.3110   2,259.5070   2,810.6930   3,447.1110
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  15.5420   0.0000   2.2310   63.3180   56.0040
Fixed Assets
  2,448.5820   2,315.2920   2,652.6620   -   3,868.2800
Inventories
  -   -   -   -   -
Accounts Receivable
  25.5160   192.2150   62.6590   106.5780   70.7430
Cash and Cash Equivalents
  121.8880   152.7640   363.3780   229.9890   143.2590
Current Assets
  562.2210   943.6330   1,338.4110   1,274.2690   1,001.1300
Total Assets
  3,010.8030   3,258.9250   3,991.0730   4,511.2970   4,869.4100

 

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
  27.6670   34.1970   43.5660   58.3350   54.4840
Long-term debt
  1,248.5790   1,441.7770   1,612.4860   1,944.0780   1,819.7170
Liabilities to Banks
  -   -   -   -   -
Provisions
  394.2000   -   -   -   -
Liabilities
  2,127.2520   2,559.5620   2,767.5210   3,290.5990   3,540.8500
Share Capital
  .0230   .0230   .0250   .0250   .0260
Total Equity
  883.5510   699.3630   1,223.5520   1,220.6980   1,328.5600
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,010.8030   3,258.9250   3,991.0730   4,511.2970   4,869.4100

 

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
  1,840.9650   990.0730   1,707.9100   2,301.8290   2,509.8570
Depreciation (total)
  155.8520   176.2670   181.0350   197.5420   223.1300
Operating Result
  363.9500   -280.9850   263.0750   91.6460   220.9810
Interest Income
  -89.3240   -66.0020   66.5890   115.7110   153.1860
Income Before Taxes
  301.2470   -361.0670   196.6200   4.9530   159.0510
Income Taxes
  69.1300   -176.9740   44.7670   2.4600   41.4550
Minority Interests Profit
  -   -   -   -   -
Net Income
  232.1170   -184.0930   151.8530   2.4930   117.5960

 

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
  14.2700   -11.5300   8.6900   0.1400   6.3200
Dividend per Share
  2.8000   0.7000   0.0000   0.0000   1.2000

 

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
  442.2100   234.6220   538.1930   303.0500   423.0920
Cash Flow from Investing Activities
  -476.4630   -365.6910   -593.2780   -491.4240   -721.8770
Cash Flow from Financing
  75.1270   164.6030   285.4670   33.1190   212.9230
Decrease / Increase in Cash
  40.8740   33.5340   230.3820   -155.2550   -85.8620
Employees
  4,363   -   -   -   -