31/05/2024  21:59:50 Chg. +1.35 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
54.66USD +2.52% 45,623
Turnover: 2.47 mill.
-Bid Size: - -Ask Size: - 12.57 bill.USD 4.54% 17.19

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
  9,553.7550   18,782.5000   19,184.4000   19,951   21,002.6000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  10,897.3180   23,917.1000   24,508.2000   25,490.5000   26,810.2000
Inventories
  -   511   481.6000   504.5000   566.7000
Accounts Receivable
  290.6520   193.7000   228.5000   273.9000   221.6000
Cash and Cash Equivalents
  3.4320   160.3000   23.2000   144.9000   26.2000
Current Assets
  727.0500   1,681   1,467.7000   1,624.3000   1,710.3000
Total Assets
  11,624.3680   25,598.1000   25,975.9000   27,114.8000   28,520.5000

 

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
  204.1860   451.5000   528.8000   654   639.7000
Long-term debt
  3,687.5550   6,636.3000   8,746.7000   9,190.9000   9,297.9000
Liabilities to Banks
  376.8000   0.0000   0.0000   0.0000   0.0000
Provisions
  621.7000   1,599.2000   1,744.4000   1,664.8000   1,861.9000
Liabilities
  7,763.9310   15,607.4000   17,430.6000   18,396.3000   19,278.8000
Share Capital
  710.4710   8,685.2000   7,070.4000   7,080   7,205.5000
Total Equity
  3,860.4370   9,990.7000   8,545.3000   8,718.5000   9,241.7000
Minority Interests
  -47.6850   -37.5000   -26.6000   -14.9000   -2.7000
Total liabilities equity
  11,624.3680   25,598.1000   25,975.9000   27,114.8000   28,520.5000

 

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
  2,571.0030   4,275.9000   5,147.8000   4,913.4000   5,586.7000
Depreciation (total)
  -   618.8000   861.7000   880.1000   896.4000
Operating Result
  658.7190   933.6000   1,185.8000   1,143.9000   1,354.9000
Interest Income
  171.0010   -279.6000   -374   -383.9000   -372.6000
Income Before Taxes
  487.7070   599.6000   772.8000   723.9000   1,001.1000
Income Taxes
  151.1550   59   97   102.2000   117.4000
Minority Interests Profit
  12.6320   10.2000   15.7000   11.7000   12.2000
Net Income
  33.8880   535.8000   669.9000   618.3000   879.7000

 

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
  2.2700   2.5000   2.8000   2.7200   3.8400
Dividend per Share
  1.6000   1.7350   1.9300   2.0500   2.1780

 

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
  912.4380   1,497.8000   1,749   1,753.8000   1,351.7000
Cash Flow from Investing Activities
  -780.4340   197.4000   -1,080.3000   -1,533.7000   -1,913.8000
Cash Flow from Financing
  -131.6380   -1,538.4000   -805.8000   -98.4000   443.4000
Decrease / Increase in Cash
  .3660   156.8000   -137.1000   121.7000   -118.7000
Employees
  2,709   4,832   4,617   5,133   4,930