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

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  8,339.9000   8,643.8000   9,044.6000   9,374.6000   9,832.9000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  1,160.4000   1,177.5000   1,151.5000   397.4000   0.0000
Fixed Assets
  9,915.7000   10,191.3000   10,594.1000   10,290.3000   11,992.8000
Inventories
  84.3000   57.6000   46.3000   36.5000   40.6000
Accounts Receivable
  188.7000   174.7000   153.8000   157.8000   162.3000
Cash and Cash Equivalents
  14.4000   94.3000   0.0000   1.1000   0.0000
Current Assets
  497   557.3000   430.2000   428.5000   613.6000
Total Assets
  10,412.7000   10,748.6000   11,024.3000   10,718.8000   12,606.4000

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  230.4000   239.3000   194.9000   251.5000   274
Long-term debt
  2,749.6000   2,896.9000   3,195.2000   3,494.4000   4,496.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,227.8000   1,310.9000   1,375.8000   -   -
Liabilities
  6,561.6000   6,743.5000   6,884.8000   7,087   8,550.1000
Share Capital
  -   -   -   -   -
Total Equity
  3,851.1000   4,005.1000   4,139.5000   3,631.8000   4,056.3000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  10,412.7000   10,748.6000   11,024.3000   10,718.8000   12,606.4000

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  2,261.1000   2,270.3000   2,231.6000   2,122.3000   3,653.7000
Depreciation (total)
  283.5000   321.6000   355   391.3000   416
Operating Result
  510.3000   489.6000   504.3000   522.2000   544.2000
Interest Income
  143.8000   156   147.9000   158.5000   158.3000
Income Before Taxes
  569.7000   497.7000   463.4000   -301.1000   878.5000
Income Taxes
  -49.3000   72.2000   29.8000   -127.4000   141.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  619   425.5000   433.6000   -173.7000   737.3000

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  3.1000   2.1300   2.1700   -0.8700   3.6800
Dividend per Share
  1.2700   1.3950   1.5050   1.5800   1.6250

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  784.5000   951.1000   681.5000   712.8000   -313.3000
Cash Flow from Investing Activities
  -821.9000   -576   -624.7000   -654.9000   -749.1000
Cash Flow from Financing
  51.5000   -295.2000   -151.1000   -56.8000   1,061.3000
Decrease / Increase in Cash
  14.1000   79.9000   -94.3000   1.1000   -1.1000
Employees
  2,413   2,292   2,425   -   -