2024-05-16  6:49:52 PM Chg. -1.14 Volume Bid6:50:05 PM Ask6:50:00 PM Market Capitalization Dividend Y. P/E Ratio
85.92USD -1.31% 6,223
Turnover: 275,390.97
85.89Bid Size: 1 86.18Ask Size: 1 8.66 bill.USD 0.70% 24.50

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
  1,634.8000   1,959.3000   2,206.6000   2,601.6000   2,939.2000
Intangible Assets
  443.4000   476.3000   431.3000   417.5000   282.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,512.9000   5,324.9000   5,497.3000   5,943.5000   4,919.3000
Inventories
  -   -   -   -   -
Accounts Receivable
  467.7000   506.1000   572.8000   680.3000   536.8000
Cash and Cash Equivalents
  69.2000   94.8000   224   54.8000   21.8000
Current Assets
  662.1000   755.8000   948.6000   921.4000   717.2000
Total Assets
  5,175   6,080.7000   6,445.9000   6,864.9000   5,636.5000

 

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
  90   94.6000   115   137.6000   132.9000
Long-term debt
  2,478.6000   3,023.3000   3,250.6000   3,243.9000   2,741.8000
Liabilities to Banks
  2,478.6000   3,023.3000   3,250.6000   3,243.9000   -
Provisions
  -   -   51.8000   86.7000   -
Liabilities
  3,618   4,387.6000   4,475.9000   4,507.9000   3,810.2000
Share Capital
  1.1000   1.1000   1.1000   1.1000   1.1000
Total Equity
  1,557   1,693.1000   1,970   2,357   1,826.3000
Minority Interests
  280.3000   340.9000   382   445.7000   516
Total liabilities equity
  5,175   6,080.7000   6,445.9000   6,864.9000   5,636.5000

 

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
  4,277.3000   4,605   4,644.4000   5,121.6000   4,348.6000
Depreciation (total)
  199.7000   218.7000   243   256.6000   243.6000
Operating Result
  -   -   -   -   -
Interest Income
  147.3000   159.7000   184.2000   164.6000   175.7000
Income Before Taxes
  493.2000   562.3000   472.6000   657.2000   450.8000
Income Taxes
  118.9000   115.9000   103.8000   139.6000   100.1000
Minority Interests Profit
  -83.1000   -87.1000   -84.6000   -105   -94.9000
Net Income
  292.3000   358.7000   284.2000   412.2000   271

 

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
  2.9800   3.6500   2.8700   4.1500   2.7200
Dividend per Share
  1.0400   1.1000   1.1200   1.1200   0.8600

 

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
  762.4000   635.3000   704.7000   715.8000   705.8000
Cash Flow from Investing Activities
  -424.5000   -657.4000   -407.5000   -666.3000   -627
Cash Flow from Financing
  -321.2000   48.2000   -145.9000   -240.1000   -145.7000
Decrease / Increase in Cash
  16.7000   26.1000   151.3000   -190.6000   -66.9000
Employees
  30,060   31,570   43,178   43,400   -