2/1/2023  6:46:34 PM Chg. -1.38 Volume Bid6:46:37 PM Ask6:46:36 PM Market Capitalization Dividend Y. P/E Ratio
146.73USD -0.93% 520,824
Turnover: 48.4 mill.
146.78Bid Size: 100 146.85Ask Size: 300 126.9 bill.USD 3.72% 57.78

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
  9,805.3150   12,932.8850   13,676   14,666   15,162
Intangible Assets
  351.2940   335.3240   307   72   68
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   31,095.7900   31,556   37,253   37,664
Inventories
  -   -   -   -   -
Accounts Receivable
  373.5320   397.5850   501   596   431
Cash and Cash Equivalents
  567.5990   314.0940   277   196   232
Current Assets
  1,324.7610   1,133.7800   1,229   1,204   1,104
Total Assets
  22,675.0920   32,229.5700   32,785   38,457   38,768

 

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
  188.5160   248.8170   313   334   230
Long-term debt
  12,069.3930   16,044.3690   16,575   18,021   19,151
Liabilities to Banks
  -   -   -   -   -
Provisions
  221.1000   339.1000   351   361   378
Liabilities
  15,117.9770   19,890.4880   20,751   27,968   29,307
Share Capital
  -   -   -   -   -
Total Equity
  7,557.1150   12,339.0820   12,034   10,489   9,461
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  22,675.0920   32,229.5700   32,785   38,457   38,768

 

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
  3,921.2250   4,355.6050   5,423   5,763   5,840
Depreciation (total)
  -   -   -   -   -
Operating Result
  949.2160   1,044.0450   1,432   1,559   1,863
Interest Income
  .7960   18.7610   5   6   2
Income Before Taxes
  373.8540   392   641   881   1,076
Income Taxes
  -16.8810   -26.0430   -19   -21   -20
Minority Interests Profit
  0.0000   0.0000   -   -   -
Net Income
  323.9820   386.2560   558   747   999

 

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
  0.9500   1.0100   1.2300   1.8000   2.3600
Dividend per Share
  3.6100   3.9000   4.2800   4.5800   4.9300

 

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
  1,782.2640   2,044.1860   2,502   2,698   3,055
Cash Flow from Investing Activities
  -1,410.2320   -10,494.0210   -1,795   -2,081   -1,741
Cash Flow from Financing
  -96.2920   8,195.1520   -733   -692   -1,271
Decrease / Increase in Cash
  275.7400   -254.6830   -26   -75   43
Employees
  3,200   4,500   5,000   5,100   4,900