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

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
  9,248.3590   9,553.7550   18,782.5000   19,184.4000   19,951
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   10,897.3180   23,917.1000   24,508.2000   25,490.5000
Inventories
  -   -   511   481.6000   504.5000
Accounts Receivable
  288.5790   290.6520   193.7000   228.5000   273.9000
Cash and Cash Equivalents
  3.0660   3.4320   160.3000   23.2000   144.9000
Current Assets
  768.3820   727.0500   1,681   1,467.7000   1,624.3000
Total Assets
  11,487.0740   11,624.3680   25,598.1000   25,975.9000   27,114.8000

 

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
  220.5220   204.1860   451.5000   528.8000   654
Long-term debt
  3,388.6700   3,687.5550   6,636.3000   8,746.7000   9,190.9000
Liabilities to Banks
  334.8000   376.8000   0.0000   0.0000   0.0000
Provisions
  1,329.7000   621.7000   1,599.2000   1,744.4000   1,664.8000
Liabilities
  7,653.8840   7,763.9310   15,607.4000   17,430.6000   18,396.3000
Share Capital
  708.9560   710.4710   8,685.2000   7,070.4000   7,080
Total Equity
  3,833.1900   3,860.4370   9,990.7000   8,545.3000   8,718.5000
Minority Interests
  27.3150   -47.6850   -37.5000   -26.6000   -14.9000
Total liabilities equity
  11,487.0740   11,624.3680   25,598.1000   25,975.9000   27,114.8000

 

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
  2,562.0870   2,571.0030   4,275.9000   5,147.8000   4,913.4000
Depreciation (total)
  -   -   618.8000   861.7000   880.1000
Operating Result
  681.8830   658.7190   933.6000   1,185.8000   1,143.9000
Interest Income
  161.7260   171.0010   -279.6000   -374   -383.9000
Income Before Taxes
  545.7400   487.7070   599.6000   772.8000   723.9000
Income Taxes
  184.5400   151.1550   59   97   102.2000
Minority Interests Profit
  14.6230   12.6320   10.2000   15.7000   11.7000
Net Income
  346.5770   33.8880   535.8000   669.9000   618.3000

 

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
  2.4300   2.2700   2.5000   2.8000   2.7200
Dividend per Share
  1.5200   1.6000   1.7350   1.9300   2.0500

 

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
  822.4200   912.4380   1,497.8000   1,749   1,753.8000
Cash Flow from Investing Activities
  -1,012.7600   -780.4340   197.4000   -1,080.3000   -1,533.7000
Cash Flow from Financing
  190.1750   -131.6380   -1,538.4000   -805.8000   -98.4000
Decrease / Increase in Cash
  -.1650   .3660   156.8000   -137.1000   121.7000
Employees
  2,685   2,709   4,832   4,617   5,133