2024-06-05  10:10:00 PM Chg. -1.20 Volume Bid2024-06-05 Ask2024-06-05 Market Capitalization Dividend Y. P/E Ratio
54.68USD -2.15% 296,339
Turnover: 9.65 mill.
54.00Bid Size: 100 56.00Ask Size: 100 3.77 bill.USD 4.57% 13.98

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  4,854.8790   5,503.1860   6,019.7140   6,449.1760   6,797.9480
Intangible Assets
  14.3370   13.2660   11.9440   10.7700   9.5890
Long-Term Investments
  41.0130   21.9290   -   -   -
Fixed Assets
  6,459.4940   7,085.2730   7,595.4950   8,323.7630   8,546.5220
Inventories
  117.2990   117.1720   117.4000   150.9790   207.4210
Accounts Receivable
  269.1530   255.8050   265.9610   321.6520   508.1920
Cash and Cash Equivalents
  20.7760   9.7770   6.3560   8.9210   21.4300
Current Assets
  503.8330   473.1840   493.2910   808.1330   1,071.7080
Total Assets
  6,963.3270   7,558.4570   8,088.7860   9,131.8960   9,618.2300

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  210.6090   193.5230   183.3400   217.7610   310.0200
Long-term debt
  2,950.8350   3,140.0960   3,528.1000   4,126.9230   3,607.3400
Liabilities to Banks
  .9000   2.3000   -   -   -
Provisions
  526.8000   587.5000   -   -   -
Liabilities
  4,675.9040   5,094.3880   5,426.1390   6,244.7730   6,528.3350
Share Capital
  60.0490   61.4810   62.8270   64.7930   66.1400
Total Equity
  2,287.4230   2,464.0690   2,662.6470   2,887.1230   3,089.8950
Minority Interests
  105.8350   101.9460   101.2620   100.0290   94.9820
Total liabilities equity
  6,963.3270   7,558.4570   8,088.7860   9,131.8960   9,618.2300

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  1,754.2680   1,734.9000   1,696.9410   1,949.1020   2,551.8160
Depreciation (total)
  196.3280   209.1200   224.4570   235.9530   250.9090
Operating Result
  397.0370   406.0420   428.3030   409.4290   455.2440
Interest Income
  1.6410   1.6320   1.4610   1.7080   1.5950
Income Before Taxes
  255.8820   242.9020   275.6810   258.4290   295.9630
Income Taxes
  23.6670   -29.5800   -32.9180   -7.1690   -25.2050
Minority Interests Profit
  -14.2200   -14.0120   -15.1550   -14.5160   -12.3710
Net Income
  258.4420   199.3100   227.6080   236.7440   258.3870

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  4.7500   3.2900   3.6500   3.7400   3.9800
Dividend per Share
  1.9300   2.0500   2.1700   2.2900   2.4100

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  488.8110   505.5130   541.8630   -64.5650   584.8010
Cash Flow from Investing Activities
  -465.8490   -816.2100   -761.6640   -664.2300   -603.8800
Cash Flow from Financing
  -17.0570   300.2100   216.8820   731.8660   32.2540
Decrease / Increase in Cash
  5.9050   -10.4870   -2.9190   3.0710   13.1750
Employees
  2,863   2,944   -   -   -