2024-05-17  7:31:36 PM Chg. +0.07 Volume Bid7:39:46 PM Ask7:39:46 PM Market Capitalization Dividend Y. P/E Ratio
38.52USD +0.17% 2,647
Turnover: 101,878.23
38.51Bid Size: 200 38.55Ask Size: 112 3.01 bill.USD 4.78% 17.18

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
  4,797.0070   4,991.6120   5,225.5150   5,444.7090   5,700.0560
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  257.0920   263.6390   280.5430   365.0850   393.9850
Fixed Assets
  5,777.3270   6,058.1200   6,419.1100   6,695.5480   7,040.6350
Inventories
  66.5830   67.4510   84.7330   107.6740   159.9840
Accounts Receivable
  166.6570   163.7720   203.0350   255.7460   216.7440
Cash and Cash Equivalents
  9.8960   14.1960   22.1680   13.4280   35.0030
Current Assets
  305.1290   343.9770   434.4730   721.8020   661.8420
Total Assets
  6,082.4560   6,402.0970   6,853.5830   7,417.3500   7,702.4770

 

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
  110.2190   106.6130   133.0960   202.9540   143.2620
Long-term debt
  1,895.3150   2,060.0810   1,949.9170   2,332.5600   2,566.9050
Liabilities to Banks
  185.8000   -   -   -   -
Provisions
  528.5000   -   -   -   -
Liabilities
  4,143.1720   4,372.3710   4,698.8390   5,082.6820   5,217.1540
Share Capital
  1,210.7410   1,286.0680   1,380.1520   1,525.1850   1,644.3270
Total Equity
  1,939.2840   2,029.7260   2,154.7440   2,334.6680   2,485.3230
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  6,082.4560   6,402.0970   6,853.5830   7,417.3500   7,702.4770

 

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
  1,345.6220   1,321.8910   1,438.9360   1,710.2070   1,751.5540
Depreciation (total)
  205.9940   224.2230   232.1760   253.1420   265.3290
Operating Result
  210.3890   232.7000   228.2320   190.2420   257.6900
Interest Income
  103.0120   -   -   -   -
Income Before Taxes
  228.1370   136.5390   159.3650   137.9850   137.5500
Income Taxes
  31.3740   7.0510   12.0310   -17.1910   -33.6300
Minority Interests Profit
  .2160   0.0000   -   -   -
Net Income
  196.9790   129.4880   147.3340   155.1760   171.1800

 

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
  2.9800   1.9100   2.1100   2.1300   2.2400
Dividend per Share
  1.5500   1.6200   1.6900   1.7600   1.8400

 

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
  398.2120   331.0040   267.3400   124.2070   447.0790
Cash Flow from Investing Activities
  -445.5110   -410.7430   -444.9160   -460.2380   -510.3890
Cash Flow from Financing
  42.5390   84.0390   185.5480   327.2910   84.8850
Decrease / Increase in Cash
  -4.7600   4.3000   7.9720   -8.7400   21.5750
Employees
  1,796   -   -   -   -