2024-11-15  10:00:00 PM Chg. +0.26 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
29.98USD +0.87% 41,223
Turnover: 1.23 mill.
-Bid Size: - -Ask Size: - 4.47 bill.USD 4.47% 25.62

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
  22.2510   30.4010   29.6230   27.1890   27.0090
Intangible Assets
  -   -   3.1170   5.7950   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,735.0210   3,558.1680   3,184.9250   3,586.9900   3,330.6270
Inventories
  14.5180   10.5940   28.5230   23.7290   31.0170
Accounts Receivable
  27.1270   49.0820   30.0180   42.5380   28.6520
Cash and Cash Equivalents
  68.7350   84.5070   362.1730   114.2550   207.6960
Current Assets
  125.9750   170.5650   451.4310   202.3810   316.9580
Total Assets
  2,860.9960   3,728.7330   3,636.3560   3,789.3710   3,647.5850

 

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
  18.1600   24.7900   23.4470   22.1000   26.5610
Long-term debt
  973.1290   1,360.5150   1,242.8190   1,514.7210   1,365.7730
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,323.3540   1,866.0880   1,820.7780   1,908.6590   1,769.9830
Share Capital
  888.1770   1,101.6750   1,389.0730   1,462.9450   1,497.6410
Total Equity
  1,537.6420   1,862.6450   1,815.5780   1,880.7120   1,877.6020
Minority Interests
  97.6610   388.5880   43.8020   15.3170   17.0660
Total liabilities equity
  2,860.9960   3,728.7330   3,636.3560   3,789.3710   3,647.5850

 

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
  711.5560   859.1540   1,109.5970   909.0720   1,056.9330
Depreciation (total)
  -   -   -   -   -
Operating Result
  107.0270   74.3880   269.7750   165.8220   211.2840
Interest Income
  -31.7160   -38.7680   -44.9070   -36.2070   -48.3420
Income Before Taxes
  80.6180   36.7930   225.1480   132.1800   183.6170
Income Taxes
  -12.9400   -7.0090   -14.6610   -9.3890   -5.1220
Minority Interests Profit
  -8.5730   7.3000   -57.9370   -15.7140   -5.0020
Net Income
  59.1050   37.0840   152.5500   107.0770   173.4930

 

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
  0.4600   0.2800   1.0800   0.7300   1.1700
Dividend per Share
  1.0800   1.0800   1.0800   1.1250   1.3400

 

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
  214.2530   204.1740   325.1100   269.1900   298.3750
Cash Flow from Investing Activities
  -219.3900   -213.6430   -26.2530   -516.3630   124.0870
Cash Flow from Financing
  -79.6490   27.0020   -16.3110   -4.5890   -328.8740
Decrease / Increase in Cash
  -86.4860   17.5140   281.6570   -253.7320   92.9670
Employees
  353   -   -   -   -