2024-04-25  9:59:59 PM Chg. +0.42 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
81.39USD +0.52% 61,139
Turnover: 4.97 mill.
-Bid Size: - -Ask Size: - 47.46 bill.USD 4.69% 14.82

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  12,698.1260   14,766.6510   18,348.6850   19,154.9280   19,319.8740
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  1,003.1560   969.1500   861.8440   805.0320   797.6130
Fixed Assets
  15,081.4790   16,833.0390   20,341.7870   21,208.9790   21,247.2390
Inventories
  432.5940   437.8410   506.6750   370.9880   580.8990
Accounts Receivable
  1,202.9510   818.9580   835.1210   829.7960   1,441.7860
Cash and Cash Equivalents
  37.1930   11.9750   20.9580   524.4960   146.3910
Current Assets
  1,764.4580   1,398.6320   1,470.3340   1,869.7750   2,374.3740
Total Assets
  16,845.9370   18,231.6710   21,812.1210   23,078.7540   23,621.6130

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  1,140.5710   1,118.1020   1,209.9000   719.3020   1,332.3910
Long-term debt
  8,091.6290   8,899.5780   12,504.0530   14,228.4210   12,747.6360
Liabilities to Banks
  -   -   -   -   -
Provisions
  52.7000   219.7000   536.1000   669.7000   1,166.7000
Liabilities
  11,160.5850   11,652.1280   15,586.1700   17,036.3560   17,606.4500
Share Capital
  4.2320   4.4500   4.4500   4.7490   4.7490
Total Equity
  5,685.3520   6,579.5430   6,225.9510   6,042.3980   6,015.1630
Minority Interests
  157.4850   0.0000   0.0000   -   -
Total liabilities equity
  16,845.9370   18,231.6710   21,812.1210   23,078.7540   23,621.6130

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  12,173.9070   12,593.1960   10,164.3670   8,542.2420   16,540.3090
Depreciation (total)
  406.3350   428.5570   476.5350   578.6620   621.7010
Operating Result
  1,380.8950   1,835.4640   1,914.3530   1,361.3570   2,596.2590
Interest Income
  -485.6580   -469.6200   -491.7730   -712.8860   -732.9240
Income Before Taxes
  1,040.8010   1,517.9350   1,650.9910   802.3160   1,984.2040
Income Taxes
  -447.2820   -362.9030   -372.4140   -189.5070   -484.4980
Minority Interests Profit
  205.6780   3.3290   0.0000   -   -
Net Income
  387.0740   1,150.6030   1,277.4770   611.7090   1,498.6060

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  1.3000   2.8000   3.0900   1.4200   3.3600
Dividend per Share
  2.7200   3.2450   3.5300   3.7400   3.7400

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,315.4120   2,186.7190   1,946.7790   1,899.0680   2,546.2720
Cash Flow from Investing Activities
  -567.6330   -2,114.8880   -3,768.7580   -2,270.5290   -665.2920
Cash Flow from Financing
  -959.4610   -97.0490   1,830.9620   874.9990   -2,259.0850
Decrease / Increase in Cash
  -211.6820   -25.2180   8.9830   503.5380   -378.1050
Employees
  2,470   2,684   2,882   2,886   2,847