2024-05-02  10:10:00 PM Chg. +0.40 Volume Bid10:49:50 PM Ask10:49:50 PM Market Capitalization Dividend Y. P/E Ratio
28.50USD +1.42% 3.52 mill.
Turnover: 82.64 mill.
28.08Bid Size: 100 28.67Ask Size: 200 12.75 bill.USD 3.51% 17.92

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
  14,359.5000   15,542.5000   16,912.2000   16,619.5000   17,881.8000
Intangible Assets
  231.7000   220.7000   0.0000   -   -
Long-Term Investments
  204.1000   204   228.9000   170.9000   171.8000
Fixed Assets
  18,198.4000   19,748.6000   20,805.9000   20,381.1000   22,236.1000
Inventories
  -   -   -   -   -
Accounts Receivable
  898.9000   1,058.5000   856.9000   791.3000   825.6000
Cash and Cash Equivalents
  29   112.8000   139.3000   116.5000   84.2000
Current Assets
  1,763.3000   2,055.4000   1,853.9000   1,659.4000   1,920.8000
Total Assets
  19,961.7000   21,804   22,659.8000   22,040.5000   24,156.9000

 

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
  625.6000   883.8000   666   589   697.8000
Long-term debt
  7,512.2000   7,105.4000   7,856.2000   9,219.8000   9,183.4000
Liabilities to Banks
  1,205.7000   1,977.2000   1,773.2000   503   560
Provisions
  1,613   1,582.1000   1,741   1,717.1000   1,947.6000
Liabilities
  15,641.6000   16,053.1000   16,673.1000   16,202.7000   16,884
Share Capital
  3.4000   3.8000   3.8000   3.9000   4.1000
Total Equity
  4,320.1000   5,750.9000   5,986.7000   5,837.8000   7,272.9000
Minority Interests
  0.0000   -   -   85.6000   325.6000
Total liabilities equity
  19,961.7000   21,804   22,659.8000   22,040.5000   24,156.9000

 

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
  4,874.6000   5,114.5000   5,208.9000   4,681.7000   4,899.6000
Depreciation (total)
  570.3000   599.6000   717.4000   725.9000   748.4000
Operating Result
  910.6000   124.7000   890.7000   550.8000   1,006.9000
Interest Income
  -353.2000   -353.3000   -378.9000   -370.7000   -341.1000
Income Before Taxes
  443.1000   -230.6000   506.6000   -31.3000   706.6000
Income Taxes
  314.5000   -180   123.5000   -17.1000   117.8000
Minority Interests Profit
  0.0000   -   -   3.4000   3.9000
Net Income
  128.5000   -65.6000   328   -72.7000   529.8000

 

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
  0.3900   -0.1800   0.8800   -0.1900   1.3500
Dividend per Share
  0.7000   0.7800   0.8000   0.8400   0.8800

 

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
  742.2000   540.1000   1,583.3000   1,104   1,217.9000
Cash Flow from Investing Activities
  -1,808.5000   -1,926.1000   -1,922.4000   -879.1000   -2,204.9000
Cash Flow from Financing
  1,068.7000   1,468.7000   366.4000   -247.7000   956.3000
Decrease / Increase in Cash
  2.4000   82.7000   27.3000   -22.8000   -30.7000
Employees
  8,175   8,087   8,363   7,301   7,272