2024-05-24  9:59:56 PM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
27.14USD - 133,762
Turnover: 3.63 mill.
-Bid Size: - -Ask Size: - 20.48 bill.USD 4.25% 12.86

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
  3,463.6060   3,855.7060   4,044.6060   17,375   17,479
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  163.1810   0.0000   -   -   -
Fixed Assets
  3,654.2840   3,918.9970   4,107.8170   17,764   17,943
Inventories
  11.0760   13.9320   15.2700   39   63
Accounts Receivable
  362.4030   209.0230   214.7240   1,037   1,221
Cash and Cash Equivalents
  2.2870   200.2000   140.1130   1,036   673
Current Assets
  544.5450   568.2480   415.7150   2,136   2,211
Total Assets
  4,198.8290   4,487.2450   4,523.5320   19,900   20,154

 

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
  241.9390   189.8110   162.0810   747   844
Long-term debt
  1,226.1040   1,133.0250   945.9240   3,125   2,181
Liabilities to Banks
  0.0000   0.0000   0.0000   159   -
Provisions
  483.8000   733.4000   796.6000   3,361   -
Liabilities
  2,110.6700   2,335.7580   2,307.8250   8,162   7,495
Share Capital
  47.6100   47.6880   47.7830   89   77
Total Equity
  2,088.1590   2,151.4870   2,215.7070   11,738   12,659
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,198.8290   4,487.2450   4,523.5320   19,900   20,154

 

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
  2,188.1480   2,066.2770   1,466.6240   3,449   9,051
Depreciation (total)
  417.4790   405.7330   390.9030   693   1,635
Operating Result
  771.8010   955.7500   295.4760   1,564   5,209
Interest Income
  73.2010   54.9520   54.1240   62   70
Income Before Taxes
  698.1370   900.2240   241.1230   1,502   5,169
Income Taxes
  141.0940   219.1540   40.5940   344   1,104
Minority Interests Profit
  -   -   -   -   -
Net Income
  557.0430   681.0700   200.5290   1,158   4,065

 

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
  1.2500   1.6400   0.5000   2.3000   5.0900
Dividend per Share
  0.2500   0.3500   0.4000   1.1200   2.4900

 

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
  1,104.9030   1,445.7910   778.2350   1,667   5,456
Cash Flow from Investing Activities
  -293.3830   -543.9150   -584.4780   313   -1,674
Cash Flow from Financing
  -1,289.2800   -690.3800   -255.8490   -1,086   -4,145
Decrease / Increase in Cash
  -477.7600   211.4960   -62.0920   894   -363
Employees
  483   547   503   936   -