1/23/2025  8:57:08 PM Chg. +0.6100 Volume Bid8:57:23 PM Ask8:57:23 PM Market Capitalization Dividend Y. P/E Ratio
43.1100USD +1.44% 462,938
Turnover: 12.62 mill.
43.1000Bid Size: 400 43.1200Ask Size: 200 8.66 bill.USD 3.86% 20.72

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  8,643.8000   9,044.6000   9,374.6000   9,832.9000   10,546.8000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  1,177.5000   1,151.5000   397.4000   0.0000   105.8000
Fixed Assets
  10,191.3000   10,594.1000   10,290.3000   11,992.8000   11,203.9000
Inventories
  57.6000   46.3000   36.5000   40.6000   108.8000
Accounts Receivable
  174.7000   153.8000   157.8000   162.3000   250.1000
Cash and Cash Equivalents
  94.3000   0.0000   1.1000   0.0000   88.1000
Current Assets
  557.3000   430.2000   428.5000   613.6000   1,340.8000
Total Assets
  10,748.6000   11,024.3000   10,718.8000   12,606.4000   12,544.7000

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  239.3000   194.9000   251.5000   274   448.9000
Long-term debt
  2,896.9000   3,195.2000   3,494.4000   4,496.4000   3,548.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,310.9000   1,375.8000   -   -   -
Liabilities
  6,743.5000   6,884.8000   7,087   8,550.1000   8,131.3000
Share Capital
  -   -   -   -   -
Total Equity
  4,005.1000   4,139.5000   3,631.8000   4,056.3000   4,413.4000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  10,748.6000   11,024.3000   10,718.8000   12,606.4000   12,544.7000

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  2,270.3000   2,231.6000   2,122.3000   3,653.7000   3,375.7000
Depreciation (total)
  321.6000   355   391.3000   416   460.9000
Operating Result
  489.6000   504.3000   522.2000   544.2000   649.5000
Interest Income
  156   147.9000   158.5000   158.3000   166.3000
Income Before Taxes
  497.7000   463.4000   -301.1000   878.5000   789.3000
Income Taxes
  72.2000   29.8000   -127.4000   141.2000   123.6000
Minority Interests Profit
  -   -   -   -   -
Net Income
  425.5000   433.6000   -173.7000   737.3000   665.7000

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  2.1300   2.1700   -0.8700   3.6800   3.3300
Dividend per Share
  1.3950   1.5050   1.5800   1.6250   1.6482

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  951.1000   681.5000   712.8000   -313.3000   843.1000
Cash Flow from Investing Activities
  -576   -624.7000   -654.9000   -749.1000   12.9000
Cash Flow from Financing
  -295.2000   -151.1000   -56.8000   1,061.3000   -767.9000
Decrease / Increase in Cash
  79.9000   -94.3000   1.1000   -1.1000   88.1000
Employees
  2,292   2,425   -   -   -