2024-04-25  9:59:58 PM Chg. +0.22 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
122.43USD +0.18% 35,231
Turnover: 4.28 mill.
-Bid Size: - -Ask Size: - 5.37 bill.USD 2.17% 13.77

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  8,893.5920   9,131.9660   10,341.7830   11,345.4630   9,704.0730
Intangible Assets
  48.2490   42.9300   59.0750   50.9050   43.2160
Long-Term Investments
  48.4510   61.4250   59.4030   -   -
Fixed Assets
  9,800.8970   10,129.9490   11,482.6930   12,913.2830   11,336.4250
Inventories
  69.5290   73.5430   79.2280   80.8220   61.1910
Accounts Receivable
  831.9470   1,010.9080   1,219.4260   1,228.4900   1,182.3500
Cash and Cash Equivalents
  58.8010   78.3480   68.1110   73.5840   151.2940
Current Assets
  1,101.5570   1,322.2820   1,568.3910   1,562.0510   1,595.5290
Total Assets
  10,902.4540   11,452.2310   13,051.0840   14,475.3340   12,931.9540

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  445.4700   599.3030   731.8760   594.7120   547.3890
Long-term debt
  4,599.8640   4,583.5820   5,693.6460   6,770.2240   6,093.6550
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,688.7000   1,208.8000   1,304.8000   1,161.4000   1,125.7000
Liabilities
  8,850.1790   8,617.2150   10,140.7570   11,999.0240   10,676.3970
Share Capital
  26.7320   26.4780   26.5590   26.6390   26.8660
Total Equity
  2,052.2750   2,835.0160   2,910.3270   2,476.3100   2,255.5570
Minority Interests
  -   -   -   -   -
Total liabilities equity
  10,902.4540   11,452.2310   13,051.0840   14,475.3340   12,931.9540

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  6,786.9840   7,329.5990   8,409.2150   8,925.8010   8,420.0910
Depreciation (total)
  1,255.3100   1,267.2890   1,426.1170   1,980.2180   2,142.9320
Operating Result
  -   -   -   -   -
Interest Income
  -147.8430   -140.3500   -178.5600   -241.3810   -261.3420
Income Before Taxes
  406.3810   313.7860   373.8610   -42.2710   -130.3600
Income Taxes
  141.7410   -477.2290   98.2540   -18.9990   -18.3640
Minority Interests Profit
  -   -   -   -   -
Net Income
  262.4770   790.5580   273.2980   -24.4100   -122.2500

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  4.9400   14.9700   5.2000   -0.4700   -2.3400
Dividend per Share
  1.7000   1.8000   2.1200   2.2000   2.2400

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,601.0220   1,547.9860   1,635.0950   2,140.5390   2,181.3030
Cash Flow from Investing Activities
  -1,405.8330   -1,366.3400   -2,746.4920   -3,217.1930   -600.9970
Cash Flow from Financing
  -185.9220   -155.1150   1,093.4460   1,084.1390   -1,507.1780
Decrease / Increase in Cash
  -2.1440   19.5470   -13.2570   3.2130   77.7100
Employees
  34,500   36,100   39,600   39,900   39,000