2024-04-16  10:10:00 PM Chg. -0.19 Volume Bid11:34:00 PM Ask11:34:00 PM Market Capitalization Dividend Y. P/E Ratio
35.97USD -0.53% 763,078
Turnover: 21.5 mill.
34.61Bid Size: 100 36.92Ask Size: 100 3.24 bill.USD 4.14% 35.26

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
  5,466.0090   5,965.1490   6,752.8990   6,972.8230   7,609.8620
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  388.8320   440.1150   463.1260   417.4760   444.4080
Fixed Assets
  7,004.7640   7,562.3750   8,342.2850   8,846.3990   9,777.0620
Inventories
  77.9290   66.4170   65.0610   66.7330   98.0340
Accounts Receivable
  85.8890   113.4100   123.2920   183.6690   126.2910
Cash and Cash Equivalents
  3.8330   47.9280   1.1040   4.0780   2.2150
Current Assets
  294.0100   377.4790   324.6000   410.9780   475.5430
Total Assets
  7,298.7740   7,939.8540   8,666.8850   9,257.3770   10,252.6050

 

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
  103.1180   169.3170   172.5950   215.7080   205.1750
Long-term debt
  2,517.4490   2,719.6320   3,519.5800   3,892.5940   4,241.6420
Liabilities to Banks
  0.0000   -   -   -   -
Provisions
  626.1000   -   -   -   -
Liabilities
  5,557.0240   5,831.3800   6,443.9560   7,012.4510   7,853.5540
Share Capital
  1,150.5520   1,429.9410   1,429.2570   1,429.1020   1,624.8230
Total Equity
  1,741.7500   2,108.4740   2,222.9290   2,244.9260   2,399.0510
Minority Interests
  63.0520   59.0090   55.4050   52.9940   49.9580
Total liabilities equity
  7,298.7740   7,939.8540   8,666.8850   9,257.3770   10,252.6050

 

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
  1,457.6030   1,523.0120   1,779.8730   2,249.5550   1,939.1980
Depreciation (total)
  -   -   -   -   -
Operating Result
  144.2000   285.2810   308.1530   393.7600   231.3400
Interest Income
  135.0380   128.6150   111.5390   144.0030   212.3180
Income Before Taxes
  66.8490   207.9520   244.4290   211.3100   90.5290
Income Taxes
  -25.2820   20.6360   32.5820   26.1300   -16.3500
Minority Interests Profit
  -14.2410   -14.0130   -15.4900   -15.1220   -18.5330
Net Income
  77.3620   172.7750   195.8290   169.5300   87.8180

 

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
  0.9700   2.1600   2.2800   1.9700   1.0200
Dividend per Share
  1.1775   1.2500   1.3300   1.4100   1.4900

 

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
  503.1630   485.7000   547.8730   567.2840   551.1710
Cash Flow from Investing Activities
  -673.8980   -733.7990   -952.2580   -950.3470   -1,088.4060
Cash Flow from Financing
  172.4460   292.1940   357.5610   386.0370   537.1000
Decrease / Increase in Cash
  1.7110   44.0950   -46.8240   2.9740   -.1350
Employees
  1,668   -   -   -   -