11/15/2024  10:10:00 PM Chg. +0.28 Volume Bid1:35:45 AM Ask1:35:45 AM Market Capitalization Dividend Y. P/E Ratio
151.53USD +0.19% 172,618
Turnover: 18.72 mill.
151.02Bid Size: 100 152.26Ask Size: 100 5.38 bill.USD 1.45% 21.25

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
  6,707.2000   7,170.7000   7,784.8000   8,250.3000   9,411.2000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  512.6000   584.7000   588.4000   575.1000   627
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  171.2000   142.2000   163.8000   162   218.4000
Cash and Cash Equivalents
  151   292.2000   344.3000   303.7000   450.7000
Current Assets
  -   -   -   -   -
Total Assets
  8,285.1000   8,937.6000   9,541.7000   10,072   11,326

 

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
  -   -   -   -   -
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  6,450   6,980.2000   7,522.5000   8,042.4000   9,053
Share Capital
  41.8000   41.9000   42.2000   42.4000   42.5000
Total Equity
  1,835.1000   1,957.4000   2,019.2000   2,029.6000   2,273
Minority Interests
  -   -   -   -   -
Total liabilities equity
  8,285.1000   8,937.6000   9,541.7000   10,072   11,326

 

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
  1,393.8000   1,209.2000   1,257.4000   1,273   1,410.9000
Depreciation (total)
  331.9000   330.5000   364.4000   357.5000   376.3000
Operating Result
  -   -   -   -   -
Interest Income
  -186.6000   -190.3000   -204   -214   -263.4000
Income Before Taxes
  183.1000   125.3000   195.1000   177.1000   245.5000
Income Taxes
  48.4000   37.3000   53.2000   54.8000   58.7000
Minority Interests Profit
  -   -   -   -   -
Net Income
  211.2000   151.3000   143.1000   155.9000   259.2000

 

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
  5.9200   4.3300   4.0400   4.4100   7.1300
Dividend per Share
  1.8400   1.9200   2.0000   2.0800   2.2000

 

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
  462.6000   436.8000   507.2000   533.5000   520.4000
Cash Flow from Investing Activities
  -439.7000   -904.9000   -917.7000   -1,073.5000   -1,219.3000
Cash Flow from Financing
  21.9000   355.6000   463.1000   504.4000   844.1000
Decrease / Increase in Cash
  44.3000   141.6000   51.9000   -40.5000   146.8000
Employees
  2,165   1,904   1,863   -   -