2024-04-17  9:59:55 PM Chg. -2.97 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
108.85USD -2.65% 19,429
Turnover: 2.12 mill.
-Bid Size: - -Ask Size: - 4.78 bill.USD 2.45% 12.24

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
  9,131.9660   10,341.7830   11,345.4630   9,704.0730   9,308.0170
Intangible Assets
  42.9300   59.0750   50.9050   43.2160   170.2050
Long-Term Investments
  61.4250   59.4030   -   -   -
Fixed Assets
  10,129.9490   11,482.6930   12,913.2830   11,336.4250   11,373.7090
Inventories
  73.5430   79.2280   80.8220   61.1910   68.6770
Accounts Receivable
  1,010.9080   1,219.4260   1,228.4900   1,182.3500   1,464.7370
Cash and Cash Equivalents
  78.3480   68.1110   73.5840   151.2940   233.9610
Current Assets
  1,322.2820   1,568.3910   1,562.0510   1,595.5290   2,460.6140
Total Assets
  11,452.2310   13,051.0840   14,475.3340   12,931.9540   13,834.3230

 

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
  599.3030   731.8760   594.7120   547.3890   747.8980
Long-term debt
  4,583.5820   5,693.6460   6,770.2240   6,093.6550   5,246.3060
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,208.8000   1,304.8000   1,161.4000   1,125.7000   1,274.8000
Liabilities
  8,617.2150   10,140.7570   11,999.0240   10,676.3970   11,036.3770
Share Capital
  26.4780   26.5590   26.6390   26.8660   26.8960
Total Equity
  2,835.0160   2,910.3270   2,476.3100   2,255.5570   2,797.9460
Minority Interests
  -   -   -   -   -
Total liabilities equity
  11,452.2310   13,051.0840   14,475.3340   12,931.9540   13,834.3230

 

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
  7,329.5990   8,409.2150   8,925.8010   8,420.0910   9,662.9530
Depreciation (total)
  1,267.2890   1,426.1170   1,980.2180   2,142.9320   1,811.3550
Operating Result
  -   -   -   -   -
Interest Income
  -140.3500   -178.5600   -241.3810   -261.3420   -213.8920
Income Before Taxes
  313.7860   373.8610   -42.2710   -130.3600   692.6400
Income Taxes
  -477.2290   98.2540   -18.9990   -18.3640   171.0420
Minority Interests Profit
  -   -   -   -   -
Net Income
  790.5580   273.2980   -24.4100   -122.2500   519.0410

 

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
  14.9700   5.2000   -0.4700   -2.3400   9.8700
Dividend per Share
  1.8000   2.1200   2.2000   2.2400   2.2800

 

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
  1,547.9860   1,635.0950   2,140.5390   2,181.3030   2,175.3070
Cash Flow from Investing Activities
  -1,366.3400   -2,746.4920   -3,217.1930   -600.9970   -1,449.7440
Cash Flow from Financing
  -155.1150   1,093.4460   1,084.1390   -1,507.1780   -203.7080
Decrease / Increase in Cash
  19.5470   -13.2570   3.2130   77.7100   522.0310
Employees
  36,100   39,600   39,900   39,000   42,800