2024-11-08  10:10:00 PM Chg. +0.08 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
83.13USD +0.10% 543,545
Turnover: 28.44 mill.
82.75Bid Size: 800 88.66Ask Size: 100 5.03 bill.USD 0.58% 39.78

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
  2,347.9700   2,578.3610   3,016.4560   3,386.6550   3,813.9160
Intangible Assets
  186.2200   194.4210   363.3140   333.8450   307.6090
Long-Term Investments
  81.1400   98.2170   105.8860   115.6930   125.4390
Fixed Assets
  2,834.8300   3,109.8330   3,823.7460   4,154.8620   4,562.2760
Inventories
  34.9490   35.3210   28.4450   22.8320   45.0370
Accounts Receivable
  154.5250   149.1700   122.9440   128.8180   208.7040
Cash and Cash Equivalents
  71.1730   448.2520   239.2780   95.8720   195.8080
Current Assets
  415.6640   779.1540   601.9320   456.7170   646.0030
Total Assets
  3,250.4940   3,888.9870   4,425.6780   4,611.5790   5,208.2790

 

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
  73.2710   75.7790   75.1640   -   -
Long-term debt
  -   1,439.2140   1,526.3890   1,847.2230   1,791.5370
Liabilities to Banks
  90.6000   0.0000   10.8000   -   -
Provisions
  97.1000   88   84.7000   -   -
Liabilities
  1,735.0940   1,947.5870   2,427.1780   2,590.5790   2,767.2790
Share Capital
  .0510   .0560   .0560   .0560   .0600
Total Equity
  1,515.4000   1,941.4000   1,998.5000   2,021   2,441
Minority Interests
  122.9900   135.4520   143.4620   153.4040   125.5600
Total liabilities equity
  3,250.4940   3,888.9870   4,425.6780   4,611.5790   5,208.2790

 

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
  746.0440   705.3420   663.0840   734.1590   829.4240
Depreciation (total)
  148.7610   156.6120   182.9720   198.7920   224.7970
Operating Result
  193.7960   214.0130   169.3570   152.8030   166.5850
Interest Income
  -78.8690   -76.2360   -80.5340   -84.3260   -86.8980
Income Before Taxes
  137.3030   168.7170   103.5510   95.6090   139.0850
Income Taxes
  -45.6130   -67.0030   -24.8500   -14.7420   -5.9830
Minority Interests Profit
  -5.4480   -16.3500   -13.9850   -11.9540   -8.7380
Net Income
  88.0950   85.4560   62.0920   65.8410   124.3990

 

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
  1.7300   1.6600   1.1100   1.1700   2.0900
Dividend per Share
  0.4400   0.4400   0.4800   0.4800   0.4800

 

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
  236.4930   265.0050   258.8220   280.9740   309.4010
Cash Flow from Investing Activities
  -254.5380   -385.9690   -638.1930   -523.4060   -628.3430
Cash Flow from Financing
  -5.7650   503.4780   186.3850   126.2730   379.9640
Decrease / Increase in Cash
  -24.3850   383.6680   -193.3340   -116.7680   61.0940
Employees
  1,408   1,402   1,385   -   -