2024-04-18  10:15:00 PM Chg. +0.4200 Volume Bid10:21:01 PM Ask10:21:01 PM Market Capitalization Dividend Y. P/E Ratio
48.8400USD +0.87% 1.13 mill.
Turnover: 39.01 mill.
48.4800Bid Size: 100 49.2000Ask Size: 100 12.51 bill.USD 3.71% 17.56

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
  10,279.2000   11,234.5000   12,462.4000   13,527.1000   14,336
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  337.6000   396.1000   431.3000   467.8000   485
Fixed Assets
  12,496.7000   13,282.7000   14,640.9000   15,825.2000   16,823
Inventories
  -   -   -   -   -
Accounts Receivable
  493.3000   482.8000   350.4000   402.1000   412
Cash and Cash Equivalents
  8.2000   27.9000   20.9000   16.3000   54
Current Assets
  877.1000   905.1000   785.1000   875.5000   887
Total Assets
  13,373.8000   14,187.8000   15,426   16,700.7000   17,710

 

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
  445.3000   477.3000   543.3000   422.3000   377
Long-term debt
  4,315.6000   4,010.6000   5,246.3000   5,533   6,769
Liabilities to Banks
  244.1000   415.2000   441.2000   337.4000   -
Provisions
  2,570.2000   1,478.4000   1,603.1000   1,714   -
Liabilities
  9,311.8000   9,805.6000   10,640.3000   11,295.6000   11,822
Share Capital
  2.3000   2.3000   2.4000   2.5000   2
Total Equity
  4,062   4,382.2000   4,785.7000   5,405.1000   5,888
Minority Interests
  -   -   -   -   -
Total liabilities equity
  13,373.8000   14,187.8000   15,426   16,700.7000   17,710

 

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
  3,320   3,382.2000   3,534.5000   3,647.7000   3,416
Depreciation (total)
  411.6000   461.8000   506.9000   567.2000   615
Operating Result
  537   653.4000   694.4000   777.7000   740
Interest Income
  196.2000   215.6000   247   272.9000   275
Income Before Taxes
  443.4000   532.8000   570   636.1000   567
Income Taxes
  59.4000   66.7000   47.7000   68.7000   -57
Minority Interests Profit
  -   -   -   -   -
Net Income
  371.5000   457.3000   512.1000   557.2000   614

 

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
  1.6400   1.9900   2.1900   2.3400   2.4700
Dividend per Share
  1.1750   1.2600   1.3400   1.4200   1.5200

 

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
  859.6000   983.4000   527.7000   660.4000   501
Cash Flow from Investing Activities
  -1,186.5000   -1,496.3000   -1,066.8000   -1,287.3000   -951
Cash Flow from Financing
  329.3000   532.6000   530.7000   619.1000   488
Decrease / Increase in Cash
  2.4000   19.7000   -8.4000   -7.8000   38
Employees
  3,978   3,989   3,885   3,597   -