2024-05-10  10:10:00 PM Chg. -0.53 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
57.05USD -0.92% 523,852
Turnover: 19.52 mill.
54.00Bid Size: 100 60.00Ask Size: 100 3.93 bill.USD 4.38% 14.59

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
  5,503.1860   6,019.7140   6,449.1760   6,797.9480   7,119.3000
Intangible Assets
  13.2660   11.9440   10.7700   9.5890   8.4000
Long-Term Investments
  21.9290   -   -   -   -
Fixed Assets
  7,085.2730   7,595.4950   8,323.7630   8,546.5220   8,793.8000
Inventories
  117.1720   117.4000   150.9790   207.4210   160.9000
Accounts Receivable
  255.8050   265.9610   321.6520   508.1920   350.3000
Cash and Cash Equivalents
  9.7770   6.3560   8.9210   21.4300   86.6000
Current Assets
  473.1840   493.2910   808.1330   1,071.7080   826.6000
Total Assets
  7,558.4570   8,088.7860   9,131.8960   9,618.2300   9,620.4000

 

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
  193.5230   183.3400   217.7610   310.0200   186.4000
Long-term debt
  3,140.0960   3,528.1000   4,126.9230   3,607.3400   3,801.2000
Liabilities to Banks
  2.3000   -   -   -   -
Provisions
  587.5000   -   -   -   -
Liabilities
  5,094.3880   5,426.1390   6,244.7730   6,528.3350   6,314.6000
Share Capital
  61.4810   62.8270   64.7930   66.1400   68.3000
Total Equity
  2,464.0690   2,662.6470   2,887.1230   3,089.8950   3,305.8000
Minority Interests
  101.9460   101.2620   100.0290   94.9820   90.5000
Total liabilities equity
  7,558.4570   8,088.7860   9,131.8960   9,618.2300   9,620.4000

 

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
  1,734.9000   1,696.9410   1,949.1020   2,551.8160   2,331.3000
Depreciation (total)
  209.1200   224.4570   235.9530   250.9090   256.8000
Operating Result
  406.0420   428.3030   409.4290   455.2440   472.7000
Interest Income
  1.6320   1.4610   1.7080   1.5950   12.1000
Income Before Taxes
  242.9020   275.6810   258.4290   295.9630   301.6000
Income Taxes
  -29.5800   -32.9180   -7.1690   -25.2050   -25.6000
Minority Interests Profit
  -14.0120   -15.1550   -14.5160   -12.3710   -13.8000
Net Income
  199.3100   227.6080   236.7440   258.3870   262.2000

 

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
  3.2900   3.6500   3.7400   3.9800   3.9100
Dividend per Share
  2.0500   2.1700   2.2900   2.4100   2.5000

 

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
  505.5130   541.8630   -64.5650   584.8010   944.4000
Cash Flow from Investing Activities
  -816.2100   -761.6640   -664.2300   -603.8800   -536.7000
Cash Flow from Financing
  300.2100   216.8820   731.8660   32.2540   -341.7000
Decrease / Increase in Cash
  -10.4870   -2.9190   3.0710   13.1750   66
Employees
  2,944   -   -   -   -