2024-05-01  10:10:00 PM Chg. +0.24 Volume Bid2:22:38 PM Ask2:22:38 PM Market Capitalization Dividend Y. P/E Ratio
28.10USD +0.86% 4.14 mill.
Turnover: 75.22 mill.
27.71Bid Size: 100 28.36Ask Size: 100 12.58 bill.USD 3.56% 17.67

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
  15,542.5000   16,912.2000   16,619.5000   17,881.8000   19,842.6000
Intangible Assets
  220.7000   0.0000   -   -   -
Long-Term Investments
  204   228.9000   170.9000   171.8000   151.6000
Fixed Assets
  19,748.6000   20,805.9000   20,381.1000   22,236.1000   24,152.3000
Inventories
  -   -   -   -   -
Accounts Receivable
  1,058.5000   856.9000   791.3000   825.6000   1,041.9000
Cash and Cash Equivalents
  112.8000   139.3000   116.5000   84.2000   40.8000
Current Assets
  2,055.4000   1,853.9000   1,659.4000   1,920.8000   2,584.3000
Total Assets
  21,804   22,659.8000   22,040.5000   24,156.9000   26,736.6000

 

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
  883.8000   666   589   697.8000   899.5000
Long-term debt
  7,105.4000   7,856.2000   9,219.8000   9,183.4000   9,523.6000
Liabilities to Banks
  1,977.2000   1,773.2000   503   560   -
Provisions
  1,582.1000   1,741   1,717.1000   1,947.6000   -
Liabilities
  16,053.1000   16,673.1000   16,202.7000   16,884   18,834.8000
Share Capital
  3.8000   3.8000   3.9000   4.1000   4.2000
Total Equity
  5,750.9000   5,986.7000   5,837.8000   7,272.9000   7,901.8000
Minority Interests
  -   -   85.6000   325.6000   326.4000
Total liabilities equity
  21,804   22,659.8000   22,040.5000   24,156.9000   26,736.6000

 

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
  5,114.5000   5,208.9000   4,681.7000   4,899.6000   5,850.6000
Depreciation (total)
  599.6000   717.4000   725.9000   748.4000   820.8000
Operating Result
  124.7000   890.7000   550.8000   1,006.9000   1,265.8000
Interest Income
  -353.3000   -378.9000   -370.7000   -341.1000   -361.6000
Income Before Taxes
  -230.6000   506.6000   -31.3000   706.6000   956.4000
Income Taxes
  -180   123.5000   -17.1000   117.8000   164.6000
Minority Interests Profit
  -   -   3.4000   3.9000   -12.3000
Net Income
  -65.6000   328   -72.7000   529.8000   749

 

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
  -0.1800   0.8800   -0.1900   1.3500   1.8400
Dividend per Share
  0.7800   0.8000   0.8400   0.8800   0.9400

 

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
  540.1000   1,583.3000   1,104   1,217.9000   1,409.4000
Cash Flow from Investing Activities
  -1,926.1000   -1,922.4000   -879.1000   -2,204.9000   -2,570.2000
Cash Flow from Financing
  1,468.7000   366.4000   -247.7000   956.3000   1,141.3000
Decrease / Increase in Cash
  82.7000   27.3000   -22.8000   -30.7000   -19.5000
Employees
  8,087   8,363   7,301   7,272   -