2024-06-07  10:00:00 PM Chg. +0.5300 Volume Bid12:26:40 AM Ask12:26:40 AM Market Capitalization Dividend Y. P/E Ratio
134.4900USD +0.40% 336,912
Turnover: 23.05 mill.
133.7000Bid Size: 100 134.9300Ask Size: 100 9.89 bill.USD 0.28% 24.23

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
  757.5000   937.3000   1,082.1000   994.9000   1,978.3000
Intangible Assets
  264   369.8000   350.6000   348.1000   2,391.8000
Long-Term Investments
  108.1000   634.5000   630.6000   663.6000   659.4000
Fixed Assets
  1,483.7000   2,329.8000   2,451.3000   2,480.1000   5,862.3000
Inventories
  -   -   -   -   -
Accounts Receivable
  28.8000   37.3000   36.5000   42.3000   81.5000
Cash and Cash Equivalents
  133.3000   96.2000   67.4000   291.3000   129.8000
Current Assets
  241.5000   221.2000   235.1000   501.5000   344.5000
Total Assets
  1,725.2000   2,551   2,686.4000   2,981.6000   6,206.8000

 

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
  47   57.8000   70.7000   81.6000   145.5000
Long-term debt
  880.3000   1,469.9000   1,618.3000   1,961   4,558.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  197.6000   386.2000   381.7000   485.5000   -
Liabilities
  1,251.9000   2,040   2,319.3000   2,674.8000   5,655.3000
Share Capital
  -   -   -   -   -
Total Equity
  473.3000   511   367.1000   306.8000   551.5000
Minority Interests
  -   2.7000   0.0000   0.0000   -
Total liabilities equity
  1,725.2000   2,551   2,686.4000   2,981.6000   6,206.8000

 

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
  1,009   1,329.7000   1,054   1,597.2000   1,809.8000
Depreciation (total)
  63.6000   96.4000   92.9000   103.2000   113.7000
Operating Result
  188.8000   215.7000   60.2000   284.4000   321.8000
Interest Income
  -40.1000   -70.9000   -80   -84.7000   -147.3000
Income Before Taxes
  233.9000   196.4000   8   343.6000   608.8000
Income Taxes
  -51.3000   -56.8000   5.3000   -94.5000   -169.4000
Minority Interests Profit
  -   .3000   .2000   0.0000   -
Net Income
  352.8000   137.5000   -81.9000   249.1000   439.4000

 

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
  4.2700   1.7150   -1.0350   3.2250   5.7900
Dividend per Share
  0.2715   0.2905   0.3110   0.3335   0.3570

 

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
  197.8000   289.6000   141.9000   459.5000   510.8000
Cash Flow from Investing Activities
  824.1000   -781.2000   -239.4000   -100.4000   -3,103.7000
Cash Flow from Financing
  -933.3000   460.8000   76   -.5000   2,416
Decrease / Increase in Cash
  88.6000   -30.8000   -21.5000   234.6000   -150.9000
Employees
  4,100   5,500   7,000   5,000   -