10/31/2024  9:10:00 PM Chg. -3.91 Volume Bid11:38:27 PM Ask11:38:27 PM Market Capitalization Dividend Y. P/E Ratio
123.73USD -3.06% 2.06 mill.
Turnover: 180.7 mill.
123.00Bid Size: 100 123.92Ask Size: 200 36.29 bill.USD 2.05% 196.40

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
  3,083.3260   3,417.6790   4,489.5570   4,623.0370   4,502.4430
Intangible Assets
  -   -   1,506.5220   1,393.1830   1,326.9770
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   9,022.0870   10,644.1330   12,580.4770   12,879.4800
Inventories
  -   -   -   -   -
Accounts Receivable
  691.2490   835.7420   846.8890   850.7010   859.3440
Cash and Cash Equivalents
  236.4840   925.6990   165.4850   193.5550   205.0630
Current Assets
  1,112.1070   1,950.3150   1,208.1140   1,236.3390   1,269.7870
Total Assets
  9,486.8000   10,972.4020   11,852.2470   13,816.8160   14,149.2670

 

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
  222.1970   289.1370   318.7650   324.7080   359.8630
Long-term debt
  6,078.2060   6,896.9710   8,016.4170   8,275.5660   8,509.5550
Liabilities to Banks
  -   -   -   -   -
Provisions
  151.3000   155.7000   183.8000   188.1000   198.4000
Liabilities
  7,550.1290   8,673.5600   9,966.6580   12,352.5890   13,012.5380
Share Capital
  2.6360   2.8310   2.8630   2.8730   2.8830
Total Equity
  1,936.6710   2,298.8420   1,885.5890   1,464.2270   1,136.7290
Minority Interests
  .1240   1.4040   71.9410   67.9470   59.8050
Total liabilities equity
  9,486.8000   10,972.4020   11,852.2470   13,816.8160   14,149.2670

 

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
  3,511.4530   3,845.5780   4,225.7610   4,262.5840   1,393.1790
Depreciation (total)
  452.3260   522.3760   639.5140   658.2010   652.0690
Operating Result
  501.6060   649.1090   755.5080   781.3380   934.7850
Interest Income
  310.6620   353.5750   409.2890   419.2980   418.5350
Income Before Taxes
  146.6440   216.1050   357.9110   328.1420   372.7050
Income Taxes
  44.9440   25.9470   36.2630   59.9310   29.6090
Minority Interests Profit
  2.4090   1.6110   1.1980   .9380   .4030
Net Income
  104.8240   183.8210   363.3510   267.3770   342.6930

 

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
  0.4300   0.6900   1.2700   0.9300   1.1900
Dividend per Share
  2.0427   2.2706   2.3800   2.4500   2.4700

 

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
  543.8950   720.9680   935.5490   966.6550   987.6570
Cash Flow from Investing Activities
  -535.9910   -599.4480   -2,221.8780   -730.8850   -85.4400
Cash Flow from Financing
  125.3730   540.4250   550.6780   -198.9730   -886.6990
Decrease / Increase in Cash
  108.1030   689.2150   -760.2140   28.0700   11.5080
Employees
  24,000   24,000   26,200   25,000   24,000