6/7/2024  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

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
  937.3000   1,082.1000   994.9000   1,978.3000   2,561.2000
Intangible Assets
  369.8000   350.6000   348.1000   2,391.8000   2,418.4000
Long-Term Investments
  634.5000   630.6000   663.6000   659.4000   655.9000
Fixed Assets
  2,329.8000   2,451.3000   2,480.1000   5,862.3000   6,554.7000
Inventories
  -   -   -   -   -
Accounts Receivable
  37.3000   36.5000   42.3000   81.5000   106.9000
Cash and Cash Equivalents
  96.2000   67.4000   291.3000   129.8000   144.5000
Current Assets
  221.2000   235.1000   501.5000   344.5000   400.8000
Total Assets
  2,551   2,686.4000   2,981.6000   6,206.8000   6,955.5000

 

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
  57.8000   70.7000   81.6000   145.5000   158.5000
Long-term debt
  1,469.9000   1,618.3000   1,961   4,558.7000   4,768.3000
Liabilities to Banks
  -   -   -   -   -
Provisions
  386.2000   381.7000   485.5000   -   -
Liabilities
  2,040   2,319.3000   2,674.8000   5,655.3000   6,061.9000
Share Capital
  -   -   -   -   0.0000
Total Equity
  511   367.1000   306.8000   551.5000   893.6000
Minority Interests
  2.7000   0.0000   0.0000   -   -
Total liabilities equity
  2,551   2,686.4000   2,981.6000   6,206.8000   6,955.5000

 

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
  1,329.7000   1,054   1,597.2000   1,809.8000   2,461.7000
Depreciation (total)
  96.4000   92.9000   103.2000   113.7000   169
Operating Result
  215.7000   60.2000   284.4000   321.8000   564
Interest Income
  -70.9000   -80   -84.7000   -147.3000   -268.4000
Income Before Taxes
  196.4000   8   343.6000   608.8000   561.8000
Income Taxes
  -56.8000   5.3000   -94.5000   -169.4000   -144.5000
Minority Interests Profit
  .3000   .2000   0.0000   -   -
Net Income
  137.5000   -81.9000   249.1000   439.4000   417.3000

 

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
  1.7150   -1.0350   3.2250   5.7900   5.5500
Dividend per Share
  0.2905   0.3110   0.3335   0.3570   0.3820

 

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
  289.6000   141.9000   459.5000   510.8000   605.3000
Cash Flow from Investing Activities
  -781.2000   -239.4000   -100.4000   -3,103.7000   -718
Cash Flow from Financing
  460.8000   76   -.5000   2,416   129.3000
Decrease / Increase in Cash
  -30.8000   -21.5000   234.6000   -150.9000   17.1000
Employees
  5,500   7,000   5,000   -   -