07/06/2024  22:10:00 Chg. -0.86 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
75.69USD -1.12% 780,789
Turnover: 45.43 mill.
75.35Bid Size: 100 75.95Ask Size: 100 8.6 bill.USD 4.61% 17.12

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
  11,371.7880   11,669.5260   12,370.6140   13,198.4350   13,727.5750
Intangible Assets
  90.0220   257.1890   262.9020   290.5640   282.5700
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  15,182.0340   16,002.7940   16,739.2110   17,449.2170   18,822.1020
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  8.8810   13.8920   5.7660   10.2830   59.9680
Current Assets
  822.2190   1,016.2880   924.9910   1,030.0300   1,198.3190
Total Assets
  16,004.2530   17,019.0820   17,664.2020   18,479.2470   20,020.4210

 

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
  264.6310   256.4420   277.3360   346.4480   318.5850
Long-term debt
  4,021.7850   4,789.7130   4,638.2320   4,832.5580   6,314.2660
Liabilities to Banks
  72.9000   77.7000   82.7000   88   93.5000
Provisions
  2,998   1,747.2000   1,868.5000   2,045.8000   2,192.4000
Liabilities
  11,068.3410   11,883.3520   12,315.4970   12,926.0590   14,267.6280
Share Capital
  2,596.0300   2,614.8050   2,634.2650   2,659.5610   2,677.4820
Total Equity
  4,935.9120   5,135.7300   5,348.7050   5,553.1880   5,752.7930
Minority Interests
  132.2900   129.0400   125.7900   122.5400   119.2900
Total liabilities equity
  16,004.2530   17,019.0820   17,664.2020   18,479.2470   20,020.4210

 

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
  3,498.6820   3,565.2960   3,691.2470   3,471.2090   3,586.9820
Depreciation (total)
  -   -   -   -   -
Operating Result
  855.9840   934.4270   773.6870   671.9600   788.1520
Interest Income
  185.7500   197.6840   218.2850   216.7230   228.9710
Income Before Taxes
  -   766.2210   664.4420   542.0400   648.2250
Income Taxes
  236.4110   258.2720   133.9020   -15.7730   78.1730
Minority Interests Profit
  19.4930   19.4930   19.4930   19.4930   19
Net Income
  442.0340   488.4560   511.0470   538.3200   550.5590

 

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
  3.9700   4.3700   4.5600   4.7900   4.8900
Dividend per Share
  2.5600   2.7000   2.8700   3.0400   3.2300

 

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
  1,023.3900   1,118.0360   1,277.1440   956.7260   966.3650
Cash Flow from Investing Activities
  -1,252.0780   -1,428.5370   -1,192.8240   -1,130.9770   -1,277.8180
Cash Flow from Financing
  198.0810   315.5120   -92.4460   178.7680   361.1380
Decrease / Increase in Cash
  -30.6070   5.0110   -8.1260   4.5170   49.6850
Employees
  6,339   6,292   6,259   6,210   6,026