2024-04-18  9:59:55 PM Chg. -1.72 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
107.13USD -1.58% 10,661
Turnover: 1.15 mill.
-Bid Size: - -Ask Size: - 4.71 bill.USD 2.48% 12.06

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
  10,341.7830   11,345.4630   9,704.0730   9,308.0170   9,338
Intangible Assets
  59.0750   50.9050   43.2160   170.2050   295
Long-Term Investments
  59.4030   -   -   -   -
Fixed Assets
  11,482.6930   12,913.2830   11,336.4250   11,373.7090   12,195
Inventories
  79.2280   80.8220   61.1910   68.6770   78
Accounts Receivable
  1,219.4260   1,228.4900   1,182.3500   1,464.7370   1,610
Cash and Cash Equivalents
  68.1110   73.5840   151.2940   233.9610   267
Current Assets
  1,568.3910   1,562.0510   1,595.5290   2,460.6140   2,200
Total Assets
  13,051.0840   14,475.3340   12,931.9540   13,834.3230   14,395

 

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
  731.8760   594.7120   547.3890   747.8980   767
Long-term debt
  5,693.6460   6,770.2240   6,093.6550   5,246.3060   5,003
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,304.8000   1,161.4000   1,125.7000   1,274.8000   -
Liabilities
  10,140.7570   11,999.0240   10,676.3970   11,036.3770   11,458
Share Capital
  26.5590   26.6390   26.8660   26.8960   23
Total Equity
  2,910.3270   2,476.3100   2,255.5570   2,797.9460   2,937
Minority Interests
  -   -   -   -   -
Total liabilities equity
  13,051.0840   14,475.3340   12,931.9540   13,834.3230   14,395

 

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
  8,409.2150   8,925.8010   8,420.0910   9,662.9530   12,011
Depreciation (total)
  1,426.1170   1,980.2180   2,142.9320   1,811.3550   1,831
Operating Result
  -   -   -   -   -
Interest Income
  -178.5600   -241.3810   -261.3420   -213.8920   -228
Income Before Taxes
  373.8610   -42.2710   -130.3600   692.6400   1,216
Income Taxes
  98.2540   -18.9990   -18.3640   171.0420   353
Minority Interests Profit
  -   -   -   -   -
Net Income
  273.2980   -24.4100   -122.2500   519.0410   867

 

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
  5.2000   -0.4700   -2.3400   9.8700   17.4100
Dividend per Share
  2.1200   2.2000   2.2400   2.2800   2.4000

 

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
  1,635.0950   2,140.5390   2,181.3030   2,175.3070   2,310
Cash Flow from Investing Activities
  -2,746.4920   -3,217.1930   -600.9970   -1,449.7440   -1,850
Cash Flow from Financing
  1,093.4460   1,084.1390   -1,507.1780   -203.7080   -861
Decrease / Increase in Cash
  -13.2570   3.2130   77.7100   522.0310   -405
Employees
  39,600   39,900   39,000   42,800   -