2024-05-03  10:10:00 PM Chg. +0.75 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
75.79USD +1.00% 1.04 mill.
Turnover: 54.07 mill.
65.69Bid Size: 100 77.10Ask Size: 100 8.61 bill.USD 4.60% 17.15

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
  11,669.5260   12,370.6140   13,198.4350   13,727.5750   14,184.0580
Intangible Assets
  257.1890   262.9020   290.5640   282.5700   273.6930
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  16,002.7940   16,739.2110   17,449.2170   18,822.1020   20,452.1220
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  13.8920   5.7660   10.2830   59.9680   9.9690
Current Assets
  1,016.2880   924.9910   1,030.0300   1,198.3190   1,551.1000
Total Assets
  17,019.0820   17,664.2020   18,479.2470   20,020.4210   22,003.2220

 

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
  256.4420   277.3360   346.4480   318.5850   393.0830
Long-term debt
  4,789.7130   4,638.2320   4,832.5580   6,314.2660   6,913.7350
Liabilities to Banks
  77.7000   82.7000   88   93.5000   96
Provisions
  1,747.2000   1,868.5000   2,045.8000   2,192.4000   2,369.2000
Liabilities
  11,883.3520   12,315.4970   12,926.0590   14,267.6280   15,981.7620
Share Capital
  2,614.8050   2,634.2650   2,659.5610   2,677.4820   2,702.7430
Total Equity
  5,135.7300   5,348.7050   5,553.1880   5,752.7930   6,021.4600
Minority Interests
  129.0400   125.7900   122.5400   119.2900   115.2600
Total liabilities equity
  17,019.0820   17,664.2020   18,479.2470   20,020.4210   22,003.2220

 

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
  3,565.2960   3,691.2470   3,471.2090   3,586.9820   3,803.8350
Depreciation (total)
  -   -   -   -   -
Operating Result
  934.4270   773.6870   671.9600   788.1520   805.3100
Interest Income
  197.6840   218.2850   216.7230   228.9710   233.2620
Income Before Taxes
  766.2210   664.4420   542.0400   648.2250   746.0300
Income Taxes
  258.2720   133.9020   -15.7730   78.1730   110.0860
Minority Interests Profit
  19.4930   19.4930   19.4930   19   17.2240
Net Income
  488.4560   511.0470   538.3200   550.5590   618.7200

 

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
  4.3700   4.5600   4.7900   4.8900   5.4800
Dividend per Share
  2.7000   2.8700   3.0400   3.2300   3.3600

 

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
  1,118.0360   1,277.1440   956.7260   966.3650   860.0140
Cash Flow from Investing Activities
  -1,428.5370   -1,192.8240   -1,130.9770   -1,277.8180   -1,386.9290
Cash Flow from Financing
  315.5120   -92.4460   178.7680   361.1380   476.9160
Decrease / Increase in Cash
  5.0110   -8.1260   4.5170   49.6850   -49.9990
Employees
  6,292   6,259   6,210   6,026   6,000