2024-06-06  10:10:00 PM Chg. -0.60 Volume Bid10:00:00 AM Ask10:00:00 AM Market Capitalization Dividend Y. P/E Ratio
76.55USD -0.78% 1.06 mill.
Turnover: 57.99 mill.
63.00Bid Size: 100 85.00Ask Size: 100 8.69 bill.USD 4.56% 17.32

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
  12,370.6140   13,198.4350   13,727.5750   14,184.0580   14,522.2680
Intangible Assets
  262.9020   290.5640   282.5700   273.6930   258.8800
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  16,739.2110   17,449.2170   18,822.1020   20,452.1220   20,972.8510
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  5.7660   10.2830   59.9680   9.9690   4.8320
Current Assets
  924.9910   1,030.0300   1,198.3190   1,551.1000   1,750.5540
Total Assets
  17,664.2020   18,479.2470   20,020.4210   22,003.2220   22,723.4050

 

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
  277.3360   346.4480   318.5850   393.0830   430.4250
Long-term debt
  4,638.2320   4,832.5580   6,314.2660   6,913.7350   7,741.2860
Liabilities to Banks
  82.7000   88   93.5000   96   -
Provisions
  1,868.5000   2,045.8000   2,192.4000   2,369.2000   -
Liabilities
  12,315.4970   12,926.0590   14,267.6280   15,981.7620   16,563.5290
Share Capital
  2,634.2650   2,659.5610   2,677.4820   2,702.7430   2,724.7400
Total Equity
  5,348.7050   5,553.1880   5,752.7930   6,021.4600   6,159.8760
Minority Interests
  125.7900   122.5400   119.2900   115.2600   111.2290
Total liabilities equity
  17,664.2020   18,479.2470   20,020.4210   22,003.2220   22,723.4050

 

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
  3,691.2470   3,471.2090   3,586.9820   3,803.8350   4,324.3850
Depreciation (total)
  -   -   -   -   -
Operating Result
  773.6870   671.9600   788.1520   805.3100   731.9110
Interest Income
  218.2850   216.7230   228.9710   233.2620   255.5390
Income Before Taxes
  664.4420   542.0400   648.2250   746.0300   575.6530
Income Taxes
  133.9020   -15.7730   78.1730   110.0860   74.8270
Minority Interests Profit
  19.4930   19.4930   19   17.2240   17.2240
Net Income
  511.0470   538.3200   550.5590   618.7200   483.6020

 

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
  4.5600   4.7900   4.8900   5.4800   4.2700
Dividend per Share
  2.8700   3.0400   3.2300   3.3600   3.4300

 

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
  1,277.1440   956.7260   966.3650   860.0140   1,241.4410
Cash Flow from Investing Activities
  -1,192.8240   -1,130.9770   -1,277.8180   -1,386.9290   -1,618.0460
Cash Flow from Financing
  -92.4460   178.7680   361.1380   476.9160   371.4680
Decrease / Increase in Cash
  -8.1260   4.5170   49.6850   -49.9990   -5.1370
Employees
  6,259   6,210   6,026   6,000   -