11/12/2024  6:30:01 PM Chg. -1.49 Volume Bid6:30:01 PM Ask6:30:01 PM Market Capitalization Dividend Y. P/E Ratio
98.65USD -1.49% 91,118
Turnover: 5.81 mill.
98.61Bid Size: 100 98.73Ask Size: 800 4.33 bill.USD 0.87% 52.21

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
  763.3000   838.2000   865.6000   935.3000   1,013.3000
Intangible Assets
  272.5000   426.1000   491.2000   535.5000   488.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,531.2000   3,320.8000   3,567.2000   3,768.6000   3,813.5000
Inventories
  -   -   -   -   -
Accounts Receivable
  635.6000   679.1000   701.8000   862.2000   779
Cash and Cash Equivalents
  311   620.9000   710.3000   972   1,176.6000
Current Assets
  1,232.6000   1,814.8000   1,999.5000   2,597.4000   2,788.3000
Total Assets
  3,763.8000   5,135.6000   5,566.7000   6,366   6,601.8000

 

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
  184.5000   206   211.2000   296.5000   249.7000
Long-term debt
  1,554.8000   2,334.2000   2,841.7000   3,273.2000   3,262.5000
Liabilities to Banks
  1,669.4000   -   -   -   -
Provisions
  649.6000   -   -   -   -
Liabilities
  3,556.2000   4,933.1000   5,314.1000   5,795.8000   6,081.6000
Share Capital
  50.1000   49.5000   47.4000   46.3000   44.5000
Total Equity
  207.6000   202.5000   252.6000   570.2000   520.2000
Minority Interests
  15.8000   73.7000   129.6000   123.1000   122.8000
Total liabilities equity
  3,763.8000   5,135.6000   5,566.7000   6,366   6,601.8000

 

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
  3,683.2000   3,690.9000   4,200.2000   4,535.5000   4,874.6000
Depreciation (total)
  -   -   -   -   -
Operating Result
  236.8000   213.5000   354.7000   361.3000   425.2000
Interest Income
  -90.6000   -96.5000   -112.2000   -138.8000   -203.8000
Income Before Taxes
  93.5000   79.3000   235.5000   226.2000   235.8000
Income Taxes
  61   56.6000   120.3000   41.4000   139.2000
Minority Interests Profit
  4.2000   5.9000   12.1000   11.3000   10.6000
Net Income
  29   16   105.2000   170.6000   87.7000

 

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
  0.5800   0.3200   2.1200   3.6100   1.9000
Dividend per Share
  0.6000   0.6000   0.7500   0.8000   0.8600

 

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
  368.6000   317.7000   478   479.9000   702.4000
Cash Flow from Investing Activities
  -333   -565.4000   -454.7000   -331.2000   -179.8000
Cash Flow from Financing
  -38   683.7000   171.3000   245.2000   -207.1000
Decrease / Increase in Cash
  -10.5000   37.9000   -50.8000   323.8000   273.1000
Employees
  64,600   -   -   -   -