2024-05-31  10:00:00 PM Chg. +1.3700 Volume Bid10:18:17 PM Ask10:18:17 PM Market Capitalization Dividend Y. P/E Ratio
54.6600USD +2.57% 3.49 mill.
Turnover: 142.11 mill.
53.9700Bid Size: 100 55.0000Ask Size: 100 12.57 bill.USD 4.54% 17.19

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  18,782.5000   19,184.4000   19,951   21,002.6000   22,136.5000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  23,917.1000   24,508.2000   25,490.5000   26,810.2000   27,647.9000
Inventories
  511   481.6000   504.5000   566.7000   672.9000
Accounts Receivable
  193.7000   228.5000   273.9000   221.6000   315.3000
Cash and Cash Equivalents
  160.3000   23.2000   144.9000   26.2000   25.2000
Current Assets
  1,681   1,467.7000   1,624.3000   1,710.3000   1,842
Total Assets
  25,598.1000   25,975.9000   27,114.8000   28,520.5000   29,489.9000

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  451.5000   528.8000   654   639.7000   600.8000
Long-term debt
  6,636.3000   8,746.7000   9,190.9000   9,297.9000   9,905.7000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  1,599.2000   1,744.4000   1,664.8000   1,861.9000   -
Liabilities
  15,607.4000   17,430.6000   18,396.3000   19,278.8000   19,996.6000
Share Capital
  8,685.2000   7,070.4000   7,080   7,205.5000   7,219.7000
Total Equity
  9,990.7000   8,545.3000   8,718.5000   9,241.7000   9,493.3000
Minority Interests
  -37.5000   -26.6000   -14.9000   -2.7000   9.6000
Total liabilities equity
  25,598.1000   25,975.9000   27,114.8000   28,520.5000   29,489.9000

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  4,275.9000   5,147.8000   4,913.4000   5,586.7000   5,859.1000
Depreciation (total)
  618.8000   861.7000   880.1000   896.4000   929.4000
Operating Result
  933.6000   1,185.8000   1,143.9000   1,354.9000   1,267.2000
Interest Income
  -279.6000   -374   -383.9000   -372.6000   -404
Income Before Taxes
  599.6000   772.8000   723.9000   1,001.1000   805.2000
Income Taxes
  59   97   102.2000   117.4000   47.5000
Minority Interests Profit
  10.2000   15.7000   11.7000   12.2000   12.3000
Net Income
  535.8000   669.9000   618.3000   879.7000   752.7000

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  2.5000   2.8000   2.7200   3.8400   3.2700
Dividend per Share
  1.7350   1.9300   2.0500   2.1780   2.3300

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,497.8000   1,749   1,753.8000   1,351.7000   1,801.9000
Cash Flow from Investing Activities
  197.4000   -1,080.3000   -1,533.7000   -1,913.8000   -2,152.2000
Cash Flow from Financing
  -1,538.4000   -805.8000   -98.4000   443.4000   349.3000
Decrease / Increase in Cash
  156.8000   -137.1000   121.7000   -118.7000   -1
Employees
  4,832   4,617   5,133   4,930   -