2024-04-29  6:10:49 PM Chg. +0.33 Volume Bid6:11:00 PM Ask6:11:00 PM Market Capitalization Dividend Y. P/E Ratio
36.42USD +0.90% 238,567
Turnover: 6.27 mill.
36.41Bid Size: 500 36.42Ask Size: 300 9.95 bill.USD 3.26% 19.57

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  5,399.8600   5,930.3260   6,345.7900   9,512.8770   10,251.8660
Intangible Assets
  -   -   -   7.2410   5.7640
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,201.2170   6,817.3240   7,349.2470   13,325.0570   14,220.4830
Inventories
  14.3610   15.8440   18.3790   -   -
Accounts Receivable
  98.5960   101.2250   67.1370   154.7750   141.0250
Cash and Cash Equivalents
  4.2040   3.6270   1,868.9220   4.8270   10.5670
Current Assets
  131.2460   147.1720   2,012.7380   380.2200   437.7950
Total Assets
  6,332.4630   6,964.4960   9,361.9850   13,705.2770   14,658.2780

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  59.1650   77.3310   74.9190   177.4890   192.9320
Long-term debt
  2,007.7530   2,398.4640   2,943.3270   5,507.7440   5,779.5040
Liabilities to Banks
  3.7000   15.4000   25.7000   78.2000   65
Provisions
  23.8000   70.7000   79.4000   182.7000   165.3000
Liabilities
  4,374.8420   4,955.1320   5,481.1250   9,021.4000   9,473.8280
Share Capital
  90.3500   90.5760   111.9350   124.2850   128.0500
Total Equity
  1,957.6210   2,009.3640   3,880.8600   4,683.8770   5,184.4500
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,332.4630   6,964.4960   9,361.9850   13,705.2770   14,658.2780

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  809.5250   838.0910   889.6920   1,462.6980   1,878.1440
Depreciation (total)
  136.7240   146.6730   156.4760   257.0590   297.9520
Operating Result
  328.9670   323.1780   340.1590   434.6860   602.7090
Interest Income
  88.3410   98.9020   125.3830   188.4350   207.7090
Income Before Taxes
  256.6520   178.3190   211.5260   264.9710   422
Income Taxes
  16.9140   -13.6690   -13.0170   -19.8780   -9.6120
Minority Interests Profit
  -   -   -   -   -
Net Income
  239.7380   191.9880   224.5430   284.8490   431.6120

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  1.3500   1.0800   1.0400   1.1400   1.6800
Dividend per Share
  0.7920   0.8474   0.9066   0.9700   1.0378

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  381.3180   368.5220   338.5230   508.0240   644.6790
Cash Flow from Investing Activities
  -480.3840   -639.8150   -604.6030   -4,333.6660   -1,056.0580
Cash Flow from Financing
  99.5070   270.7160   2,131.3750   1,961.5470   417.1190
Decrease / Increase in Cash
  .4410   -.5770   1,865.2950   -1,864.0950   5.7400
Employees
  1,530   1,570   1,583   3,180   3,211