2/1/2023  8:41:09 PM Chg. -0.78 Volume Bid2/1/2023 Ask8:41:09 PM Market Capitalization Dividend Y. P/E Ratio
147.33USD -0.53% 791,169
Turnover: 71.2 mill.
147.20Bid Size: 100 147.40Ask Size: 200 127.11 bill.USD 3.72% 57.78

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  9,580.0570   9,805.3150   12,932.8850   13,676   14,666
Intangible Assets
  358.7350   351.2940   335.3240   307   72
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  21,055   -   31,095.7900   31,556   37,253
Inventories
  -   -   -   -   -
Accounts Receivable
  313.2960   373.5320   397.5850   501   596
Cash and Cash Equivalents
  178.8100   567.5990   314.0940   277   196
Current Assets
  981.2450   1,324.7610   1,133.7800   1,229   1,204
Total Assets
  22,036.2450   22,675.0920   32,229.5700   32,785   38,457

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  159.6290   188.5160   248.8170   313   334
Long-term debt
  12,143.0190   12,069.3930   16,044.3690   16,575   18,021
Liabilities to Banks
  -   -   -   -   -
Provisions
  199.9000   221.1000   339.1000   351   361
Liabilities
  14,947.0240   15,117.9770   19,890.4880   20,751   27,968
Share Capital
  3.3380   -   -   -   -
Total Equity
  7,089.2210   7,557.1150   12,339.0820   12,034   10,489
Minority Interests
  0.0000   0.0000   0.0000   -   -
Total liabilities equity
  22,036.2450   22,675.0920   32,229.5700   32,785   38,457

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  3,663.8510   3,921.2250   4,355.6050   5,423   5,763
Depreciation (total)
  -   -   -   -   -
Operating Result
  946.1800   949.2160   1,044.0450   1,432   1,559
Interest Income
  1.9060   .7960   18.7610   5   6
Income Before Taxes
  473.8290   373.8540   392   641   881
Income Taxes
  51.4570   -16.8810   -26.0430   -19   -21
Minority Interests Profit
  3.3430   0.0000   0.0000   -   -
Net Income
  1,477.0040   323.9820   386.2560   558   747

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  4.4400   0.9500   1.0100   1.2300   1.8000
Dividend per Share
  3.3500   3.6100   3.9000   4.2800   4.5800

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,794.0250   1,782.2640   2,044.1860   2,502   2,698
Cash Flow from Investing Activities
  -1,959.7340   -1,410.2320   -10,494.0210   -1,795   -2,081
Cash Flow from Financing
  -935.4760   -96.2920   8,195.1520   -733   -692
Decrease / Increase in Cash
  -1,101.1850   275.7400   -254.6830   -26   -75
Employees
  2,700   3,200   4,500   5,000   5,100