11/15/2024  10:10:00 PM Chg. +0.28 Volume Bid1:35:45 AM Ask1:35:45 AM Market Capitalization Dividend Y. P/E Ratio
151.53USD +0.19% 172,618
Turnover: 18.72 mill.
151.02Bid Size: 100 152.26Ask Size: 100 5.38 bill.USD 1.45% 21.25

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
  6,192.1000   6,549.5000   6,707.2000   7,170.7000   7,784.8000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  441   464.5000   512.6000   584.7000   588.4000
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  213.1000   207   171.2000   142.2000   163.8000
Cash and Cash Equivalents
  296.5000   100.2000   151   292.2000   344.3000
Current Assets
  -   -   -   -   -
Total Assets
  7,422.4000   7,616.7000   8,285.1000   8,937.6000   9,541.7000

 

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
  -   -   -   -   -
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  5,629.7000   5,828.6000   6,450   6,980.2000   7,522.5000
Share Capital
  41.6000   41.6000   41.8000   41.9000   42.2000
Total Equity
  1,792.7000   1,788.1000   1,835.1000   1,957.4000   2,019.2000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,422.4000   7,616.7000   8,285.1000   8,937.6000   9,541.7000

 

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
  1,376.9000   1,360.9000   1,393.8000   1,209.2000   1,257.4000
Depreciation (total)
  307.3000   321.9000   331.9000   330.5000   364.4000
Operating Result
  -   -   -   -   -
Interest Income
  -160.5000   -168.6000   -186.6000   -190.3000   -204
Income Before Taxes
  214.4000   195.1000   183.1000   125.3000   195.1000
Income Taxes
  -243.7000   34.1000   48.4000   37.3000   53.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  502   211.3000   211.2000   151.3000   143.1000

 

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
  12.9500   5.6200   5.9200   4.3300   4.0400
Dividend per Share
  1.6800   1.7600   1.8400   1.9200   2.0000

 

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
  496.8000   508.5000   462.6000   436.8000   507.2000
Cash Flow from Investing Activities
  -428.3000   -676.1000   -439.7000   -904.9000   -917.7000
Cash Flow from Financing
  -83.9000   -21.4000   21.9000   355.6000   463.1000
Decrease / Increase in Cash
  -11.4000   -193   44.3000   141.6000   51.9000
Employees
  2,267   2,225   2,165   1,904   1,863