1/30/2023  10:10:00 PM Chg. -1.32 Volume Bid1:16:20 AM Ask1:15:19 AM Market Capitalization Dividend Y. P/E Ratio
144.75USD -0.90% 1.77 mill.
Turnover: 172.11 mill.
144.74Bid Size: 100 145.45Ask Size: 100 126.23 bill.USD 3.71% 57.91

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
  12,932.8850   13,676   14,666   15,162   15,269
Intangible Assets
  335.3240   307   72   68   64
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  31,095.7900   31,556   37,253   37,664   37,786
Inventories
  -   -   -   -   -
Accounts Receivable
  397.5850   501   596   431   543
Cash and Cash Equivalents
  314.0940   277   196   232   292
Current Assets
  1,133.7800   1,229   1,204   1,104   1,254
Total Assets
  32,229.5700   32,785   38,457   38,768   39,040

 

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
  248.8170   313   334   230   246
Long-term debt
  16,044.3690   16,575   18,021   19,151   20,557
Liabilities to Banks
  -   -   -   -   -
Provisions
  339.1000   351   361   378   401
Liabilities
  19,890.4880   20,751   27,968   29,307   30,782
Share Capital
  -   -   -   -   -
Total Equity
  12,339.0820   12,034   10,489   9,461   8,258
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  32,229.5700   32,785   38,457   38,768   39,040

 

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
  4,355.6050   5,423   5,763   5,840   6,340
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,044.0450   1,432   1,559   1,863   2,001
Interest Income
  18.7610   5   6   2   1
Income Before Taxes
  392   641   881   1,076   1,179
Income Taxes
  -26.0430   -19   -21   -20   -21
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  386.2560   558   747   999   1,096

 

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
  1.0100   1.2300   1.8000   2.3600   2.5400
Dividend per Share
  3.9000   4.2800   4.5800   4.9300   5.4600

 

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
  2,044.1860   2,502   2,698   3,055   2,789
Cash Flow from Investing Activities
  -10,494.0210   -1,795   -2,081   -1,741   -1,332
Cash Flow from Financing
  8,195.1520   -733   -692   -1,271   -1,310
Decrease / Increase in Cash
  -254.6830   -26   -75   43   147
Employees
  4,500   5,000   5,100   4,900   5,000