1/23/2025  9:12:33 PM Chg. +0.6000 Volume Bid9:13:00 PM Ask9:13:00 PM Market Capitalization Dividend Y. P/E Ratio
43.1000USD +1.41% 492,473
Turnover: 13.21 mill.
43.0700Bid Size: 300 43.1000Ask Size: 100 8.66 bill.USD 3.86% 20.72

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
  9,044.6000   9,374.6000   9,832.9000   10,546.8000   11,301
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  1,151.5000   397.4000   0.0000   105.8000   114
Fixed Assets
  10,594.1000   10,290.3000   11,992.8000   11,203.9000   12,019.2000
Inventories
  46.3000   36.5000   40.6000   108.8000   158.5000
Accounts Receivable
  153.8000   157.8000   162.3000   250.1000   208.8000
Cash and Cash Equivalents
  0.0000   1.1000   0.0000   88.1000   .2000
Current Assets
  430.2000   428.5000   613.6000   1,340.8000   771.5000
Total Assets
  11,024.3000   10,718.8000   12,606.4000   12,544.7000   12,790.7000

 

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
  194.9000   251.5000   274   448.9000   276.4000
Long-term debt
  3,195.2000   3,494.4000   4,496.4000   3,548.7000   4,340.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,375.8000   -   -   -   -
Liabilities
  6,884.8000   7,087   8,550.1000   8,131.3000   8,279.1000
Share Capital
  -   -   -   -   -
Total Equity
  4,139.5000   3,631.8000   4,056.3000   4,413.4000   4,511.6000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  11,024.3000   10,718.8000   12,606.4000   12,544.7000   12,790.7000

 

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
  2,231.6000   2,122.3000   3,653.7000   3,375.7000   2,674.3000
Depreciation (total)
  355   391.3000   416   460.9000   506.6000
Operating Result
  504.3000   522.2000   544.2000   649.5000   650.2000
Interest Income
  147.9000   158.5000   158.3000   166.3000   221.4000
Income Before Taxes
  463.4000   -301.1000   878.5000   789.3000   473
Income Taxes
  29.8000   -127.4000   141.2000   123.6000   56.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  433.6000   -173.7000   737.3000   665.7000   416.8000

 

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
  2.1700   -0.8700   3.6800   3.3300   2.0800
Dividend per Share
  1.5050   1.5800   1.6250   1.6482   1.6646

 

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
  681.5000   712.8000   -313.3000   843.1000   1,232.3000
Cash Flow from Investing Activities
  -624.7000   -654.9000   -749.1000   12.9000   -1,272.1000
Cash Flow from Financing
  -151.1000   -56.8000   1,061.3000   -767.9000   -48.1000
Decrease / Increase in Cash
  -94.3000   1.1000   -1.1000   88.1000   -87.9000
Employees
  2,425   -   -   -   -