2024-11-07  7:41:06 PM Chg. -0.80 Volume Bid7:41:09 PM Ask7:41:09 PM Market Capitalization Dividend Y. P/E Ratio
56.20USD -1.39% 42,687
Turnover: 2.42 mill.
56.17Bid Size: 201 56.20Ask Size: 200 14.53 bill.USD 3.20% 20.37

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
  12,462.4000   13,527.1000   14,336   14,987   16,247
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  431.3000   467.8000   485   517   559
Fixed Assets
  14,640.9000   15,825.2000   16,823   17,484   18,913
Inventories
  -   -   -   -   -
Accounts Receivable
  350.4000   402.1000   412   440   516
Cash and Cash Equivalents
  20.9000   16.3000   54   39   20
Current Assets
  785.1000   875.5000   887   1,069   1,250
Total Assets
  15,426   16,700.7000   17,710   18,553   20,163

 

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
  543.3000   422.3000   377   436   756
Long-term debt
  5,246.3000   5,533   6,769   6,735   7,668
Liabilities to Banks
  441.2000   337.4000   -   -   -
Provisions
  1,603.1000   1,714   -   -   -
Liabilities
  10,640.3000   11,295.6000   11,822   12,563   13,887
Share Capital
  2.4000   2.5000   2   3   3
Total Equity
  4,785.7000   5,405.1000   5,888   5,990   6,276
Minority Interests
  -   -   -   -   0.0000
Total liabilities equity
  15,426   16,700.7000   17,710   18,553   20,163

 

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
  3,534.5000   3,647.7000   3,416   3,669   4,205
Depreciation (total)
  506.9000   567.2000   615   657   671
Operating Result
  694.4000   777.7000   740   795   928
Interest Income
  247   272.9000   275   277   325
Income Before Taxes
  570   636.1000   567   600   708
Income Taxes
  47.7000   68.7000   -57   -74   22
Minority Interests Profit
  -   -   -   -   -
Net Income
  512.1000   557.2000   614   659   686

 

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
  2.1900   2.3400   2.4700   2.6300   2.7300
Dividend per Share
  1.3400   1.4200   1.5200   1.6100   1.7100

 

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
  527.7000   660.4000   501   582   486
Cash Flow from Investing Activities
  -1,066.8000   -1,287.3000   -951   -728   -933
Cash Flow from Financing
  530.7000   619.1000   488   130   431
Decrease / Increase in Cash
  -8.4000   -7.8000   38   -16   -16
Employees
  3,885   3,597   -   -   -