2024-04-26  9:59:33 PM Chg. - Volume Bid3:22:34 PM Ask3:22:34 PM Market Capitalization Dividend Y. P/E Ratio
82.55USD - 41,374
Turnover: 1.61 mill.
-Bid Size: - -Ask Size: - 8.26 bill.USD 0.73% 23.50

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
  1,959.3000   2,206.6000   2,601.6000   2,939.2000   3,301
Intangible Assets
  476.3000   431.3000   417.5000   282.3000   278.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,324.9000   5,497.3000   5,943.5000   4,919.3000   5,260.6000
Inventories
  -   -   -   -   -
Accounts Receivable
  506.1000   572.8000   680.3000   536.8000   611.6000
Cash and Cash Equivalents
  94.8000   224   54.8000   21.8000   69.1000
Current Assets
  755.8000   948.6000   921.4000   717.2000   841.8000
Total Assets
  6,080.7000   6,445.9000   6,864.9000   5,636.5000   6,102.4000

 

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
  94.6000   115   137.6000   132.9000   170
Long-term debt
  3,023.3000   3,250.6000   3,243.9000   2,741.8000   2,687.8000
Liabilities to Banks
  3,023.3000   3,250.6000   3,243.9000   -   -
Provisions
  -   51.8000   86.7000   -   -
Liabilities
  4,387.6000   4,475.9000   4,507.9000   3,810.2000   3,847.2000
Share Capital
  1.1000   1.1000   1.1000   1.1000   1.2000
Total Equity
  1,693.1000   1,970   2,357   1,826.3000   2,255.2000
Minority Interests
  340.9000   382   445.7000   516   607.7000
Total liabilities equity
  6,080.7000   6,445.9000   6,864.9000   5,636.5000   6,102.4000

 

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
  4,605   4,644.4000   5,121.6000   4,348.6000   4,801.2000
Depreciation (total)
  218.7000   243   256.6000   243.6000   273.9000
Operating Result
  -   -   -   -   -
Interest Income
  159.7000   184.2000   164.6000   175.7000   143.5000
Income Before Taxes
  562.3000   472.6000   657.2000   450.8000   607.2000
Income Taxes
  115.9000   103.8000   139.6000   100.1000   132.2000
Minority Interests Profit
  -87.1000   -84.6000   -105   -94.9000   -111
Net Income
  358.7000   284.2000   412.2000   271   352

 

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
  3.6500   2.8700   4.1500   2.7200   3.5100
Dividend per Share
  1.1000   1.1200   1.1200   0.8600   0.6000

 

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
  635.3000   704.7000   715.8000   705.8000   850.8000
Cash Flow from Investing Activities
  -657.4000   -407.5000   -666.3000   -627   -602.8000
Cash Flow from Financing
  48.2000   -145.9000   -240.1000   -145.7000   -197.2000
Decrease / Increase in Cash
  26.1000   151.3000   -190.6000   -66.9000   50.8000
Employees
  31,570   43,178   43,400   -   -