1/8/2025  10:10:00 PM Chg. +0.3000 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
40.8500USD +0.74% 681,256
Turnover: 19.69 mill.
39.7900Bid Size: 100 41.8300Ask Size: 200 8.21 bill.USD 4.07% 19.64

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  7,696.2000   8,339.9000   8,643.8000   9,044.6000   9,374.6000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  1,158.6000   1,160.4000   1,177.5000   1,151.5000   397.4000
Fixed Assets
  9,390.1000   9,915.7000   10,191.3000   10,594.1000   10,290.3000
Inventories
  79.8000   84.3000   57.6000   46.3000   36.5000
Accounts Receivable
  173   188.7000   174.7000   153.8000   157.8000
Cash and Cash Equivalents
  .3000   14.4000   94.3000   0.0000   1.1000
Current Assets
  549.5000   497   557.3000   430.2000   428.5000
Total Assets
  9,939.6000   10,412.7000   10,748.6000   11,024.3000   10,718.8000

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  205.4000   230.4000   239.3000   194.9000   251.5000
Long-term debt
  2,405.8000   2,749.6000   2,896.9000   3,195.2000   3,494.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  2,334.5000   1,227.8000   1,310.9000   1,375.8000   -
Liabilities
  6,495.8000   6,561.6000   6,743.5000   6,884.8000   7,087
Share Capital
  -   -   -   -   -
Total Equity
  3,443.8000   3,851.1000   4,005.1000   4,139.5000   3,631.8000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  9,939.6000   10,412.7000   10,748.6000   11,024.3000   10,718.8000

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  2,259.2000   2,261.1000   2,270.3000   2,231.6000   2,122.3000
Depreciation (total)
  322.6000   283.5000   321.6000   355   391.3000
Operating Result
  503.3000   510.3000   489.6000   504.3000   522.2000
Interest Income
  142.1000   143.8000   156   147.9000   158.5000
Income Before Taxes
  486.3000   569.7000   497.7000   463.4000   -301.1000
Income Taxes
  148.1000   -49.3000   72.2000   29.8000   -127.4000
Minority Interests Profit
  -   -   -   -   -
Net Income
  338.2000   619   425.5000   433.6000   -173.7000

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  1.6900   3.1000   2.1300   2.1700   -0.8700
Dividend per Share
  1.1550   1.2700   1.3950   1.5050   1.5800

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  644.6000   784.5000   951.1000   681.5000   712.8000
Cash Flow from Investing Activities
  -620.4000   -821.9000   -576   -624.7000   -654.9000
Cash Flow from Financing
  -99.1000   51.5000   -295.2000   -151.1000   -56.8000
Decrease / Increase in Cash
  -74.9000   14.1000   79.9000   -94.3000   1.1000
Employees
  2,453   2,413   2,292   2,425   -