2024-04-26  10:10:00 PM Chg. -0.48 Volume Bid10:01:23 AM Ask10:01:23 AM Market Capitalization Dividend Y. P/E Ratio
36.09USD -1.31% 1.27 mill.
Turnover: 38.01 mill.
34.00Bid Size: 100 37.99Ask Size: 100 9.86 bill.USD 3.29% 19.40

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
  6,345.7900   9,512.8770   10,251.8660   11,130.9460   12,097.0720
Intangible Assets
  -   7.2410   5.7640   4.6040   3.5930
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  7,349.2470   13,325.0570   14,220.4830   15,060.9480   16,349.4800
Inventories
  18.3790   -   -   -   -
Accounts Receivable
  67.1370   154.7750   141.0250   206.3240   144.3000
Cash and Cash Equivalents
  1,868.9220   4.8270   10.5670   11.3980   4.6120
Current Assets
  2,012.7380   380.2200   437.7950   658.1590   491.9790
Total Assets
  9,361.9850   13,705.2770   14,658.2780   15,719.1070   16,841.4590

 

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
  74.9190   177.4890   192.9320   238.8430   221.1910
Long-term debt
  2,943.3270   5,507.7440   5,779.5040   6,371.0570   6,826.0850
Liabilities to Banks
  25.7000   78.2000   65   -   -
Provisions
  79.4000   182.7000   165.3000   -   -
Liabilities
  5,481.1250   9,021.4000   9,473.8280   10,341.7210   10,945.2760
Share Capital
  111.9350   124.2850   128.0500   133.4860   138.2970
Total Equity
  3,880.8600   4,683.8770   5,184.4500   5,377.3860   5,896.1830
Minority Interests
  -   -   -   -   -
Total liabilities equity
  9,361.9850   13,705.2770   14,658.2780   15,719.1070   16,841.4590

 

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
  889.6920   1,462.6980   1,878.1440   2,288.0320   2,053.8240
Depreciation (total)
  156.4760   257.0590   297.9520   321.1770   343.6950
Operating Result
  340.1590   434.6860   602.7090   661.1870   692.0970
Interest Income
  125.3830   188.4350   207.7090   238.1160   283.3620
Income Before Taxes
  211.5260   264.9710   422   450.9080   431.7810
Income Taxes
  -13.0170   -19.8780   -9.6120   -14.3290   -66.4450
Minority Interests Profit
  -   -   -   -   -
Net Income
  224.5430   284.8490   431.6120   465.2370   498.2260

 

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
  1.0400   1.1400   1.6800   1.7700   1.8600
Dividend per Share
  0.9066   0.9700   1.0378   1.1104   1.1882

 

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
  338.5230   508.0240   644.6790   600.3060   933.5870
Cash Flow from Investing Activities
  -604.6030   -4,333.6660   -1,056.0580   -1,178.3020   -1,221.7280
Cash Flow from Financing
  2,131.3750   1,961.5470   417.1190   578.8270   281.3550
Decrease / Increase in Cash
  1,865.2950   -1,864.0950   5.7400   .8310   -6.7860
Employees
  1,583   3,180   3,211   -   -