2024-05-10  10:10:00 PM Chg. +1.89 Volume Bid11:04:12 PM Ask11:04:12 PM Market Capitalization Dividend Y. P/E Ratio
116.14USD +1.65% 214,007
Turnover: 14.47 mill.
115.43Bid Size: 100 116.69Ask Size: 100 3.97 bill.USD 1.08% 13.79

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
  1,598.1000   1,689.9000   1,878.3000   1,962.5000   2,089.9000
Intangible Assets
  202.9000   192   181.1000   174.9000   176.4000
Long-Term Investments
  76.2000   48.7000   58.7000   81.2000   85.5000
Fixed Assets
  2,555.8000   2,594.7000   2,988.6000   3,570.4000   3,692.3000
Inventories
  -   -   -   -   -
Accounts Receivable
  205.9000   253.4000   343.7000   268.5000   279.4000
Cash and Cash Equivalents
  21.2000   14.4000   282.4000   249.8000   134
Current Assets
  289.6000   305.9000   704.5000   759.6000   602.3000
Total Assets
  2,845.4000   2,900.6000   3,693.1000   4,330   4,294.6000

 

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
  235.7000   283.1000   308.4000   255.6000   277.9000
Long-term debt
  910   685.6000   549.7000   427.7000   389.3000
Liabilities to Banks
  48.4000   -   -   -   -
Provisions
  337.6000   -   -   -   -
Liabilities
  2,039.7000   1,939.4000   2,025.7000   2,033.1000   1,893.9000
Share Capital
  32.2000   32.4000   30.7000   27.2000   25.8000
Total Equity
  805.7000   961.2000   1,667.4000   2,296.9000   2,400.7000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,845.4000   2,900.6000   3,693.1000   4,330   4,294.6000

 

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
  2,203.1000   2,383.3000   3,925.3000   4,343   3,094.6000
Depreciation (total)
  100.4000   114.9000   135.9000   141.3000   144.4000
Operating Result
  129.1000   280.3000   1,187.5000   1,353.6000   342.8000
Interest Income
  -22.5000   -27.4000   -22.6000   -18   -12.2000
Income Before Taxes
  107.8000   259   1,171.3000   1,352.3000   373
Income Taxes
  25.1000   65.9000   243.9000   288.4000   75.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  82.7000   193.1000   927.4000   1,063.9000   297.1000

 

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
  1.9300   4.4800   21.6700   27.2800   8.4200
Dividend per Share
  0.8600   0.9000   1.0600   1.2200   1.2600

 

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
  248.8000   429.8000   984.1000   1,271.9000   510.5000
Cash Flow from Investing Activities
  -306.9000   -177   -323.4000   -729.3000   -338.2000
Cash Flow from Financing
  62   -261.5000   -392.7000   -576.6000   -289.7000
Decrease / Increase in Cash
  3.9000   -8.7000   268   -34   -117.4000
Employees
  1,988   -   -   -   -