2024-04-29  3:41:23 PM Chg. +0.51 Volume Bid3:41:35 PM Ask3:41:35 PM Market Capitalization Dividend Y. P/E Ratio
36.60USD +1.41% 26,245
Turnover: 753,136.33
36.59Bid Size: 300 36.60Ask Size: 200 9.99 bill.USD 3.25% 19.66

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
  5,930.3260   6,345.7900   9,512.8770   10,251.8660   11,130.9460
Intangible Assets
  -   -   7.2410   5.7640   4.6040
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,817.3240   7,349.2470   13,325.0570   14,220.4830   15,060.9480
Inventories
  15.8440   18.3790   -   -   -
Accounts Receivable
  101.2250   67.1370   154.7750   141.0250   206.3240
Cash and Cash Equivalents
  3.6270   1,868.9220   4.8270   10.5670   11.3980
Current Assets
  147.1720   2,012.7380   380.2200   437.7950   658.1590
Total Assets
  6,964.4960   9,361.9850   13,705.2770   14,658.2780   15,719.1070

 

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
  77.3310   74.9190   177.4890   192.9320   238.8430
Long-term debt
  2,398.4640   2,943.3270   5,507.7440   5,779.5040   6,371.0570
Liabilities to Banks
  15.4000   25.7000   78.2000   65   -
Provisions
  70.7000   79.4000   182.7000   165.3000   -
Liabilities
  4,955.1320   5,481.1250   9,021.4000   9,473.8280   10,341.7210
Share Capital
  90.5760   111.9350   124.2850   128.0500   133.4860
Total Equity
  2,009.3640   3,880.8600   4,683.8770   5,184.4500   5,377.3860
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,964.4960   9,361.9850   13,705.2770   14,658.2780   15,719.1070

 

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
  838.0910   889.6920   1,462.6980   1,878.1440   2,288.0320
Depreciation (total)
  146.6730   156.4760   257.0590   297.9520   321.1770
Operating Result
  323.1780   340.1590   434.6860   602.7090   661.1870
Interest Income
  98.9020   125.3830   188.4350   207.7090   238.1160
Income Before Taxes
  178.3190   211.5260   264.9710   422   450.9080
Income Taxes
  -13.6690   -13.0170   -19.8780   -9.6120   -14.3290
Minority Interests Profit
  -   -   -   -   -
Net Income
  191.9880   224.5430   284.8490   431.6120   465.2370

 

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
  1.0800   1.0400   1.1400   1.6800   1.7700
Dividend per Share
  0.8474   0.9066   0.9700   1.0378   1.1104

 

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
  368.5220   338.5230   508.0240   644.6790   600.3060
Cash Flow from Investing Activities
  -639.8150   -604.6030   -4,333.6660   -1,056.0580   -1,178.3020
Cash Flow from Financing
  270.7160   2,131.3750   1,961.5470   417.1190   578.8270
Decrease / Increase in Cash
  -.5770   1,865.2950   -1,864.0950   5.7400   .8310
Employees
  1,570   1,583   3,180   3,211   -