11/18/2024  10:10:00 PM Chg. +0.32 Volume Bid1:07:16 PM Ask1:07:16 PM Market Capitalization Dividend Y. P/E Ratio
24.44USD +1.33% 3.39 mill.
Turnover: 55.78 mill.
24.31Bid Size: 100 24.46Ask Size: 400 5.25 bill.USD 6.01% -

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
  5,537   5,808.2000   6,687.8000   -   7,558
Intangible Assets
  611.7000   513.6000   708.6000   677   583
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  9,884.7000   10,092.8000   11,780.4000   12,442   13,453
Inventories
  278.6000   318.2000   229.9000   241   469
Accounts Receivable
  626.8000   751.9000   640.7000   652   880
Cash and Cash Equivalents
  558.4000   452.6000   447.1000   336   855
Current Assets
  1,697.5000   1,888.1000   1,566.2000   1,543   3,270
Total Assets
  11,582.2000   11,980.9000   13,346.6000   13,985   16,723

 

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
  439.6000   561.8000   438.8000   475   837
Long-term debt
  3,994.6000   4,146.5000   5,779.9000   5,981   6,339
Liabilities to Banks
  366.9000   424.9000   796   347   -
Provisions
  1,360   991.9000   541   640   -
Liabilities
  7,841.3000   7,880.9000   9,519.4000   9,848   11,192
Share Capital
  -   -   -   -   -
Total Equity
  3,740.9000   4,100   3,827.2000   4,137   5,531
Minority Interests
  577.6000   418.6000   9.7000   9   9
Total liabilities equity
  11,582.2000   11,980.9000   13,346.6000   13,985   16,723

 

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
  6,120.7000   7,651.2000   7,320.4000   6,559   7,447
Depreciation (total)
  416.3000   455.1000   448.1000   484   502
Operating Result
  1,004.2000   1,064.1000   617.1000   982   2,350
Interest Income
  -223.5000   -230.1000   -257.8000   -322   -310
Income Before Taxes
  701.4000   854.5000   400.5000   667   1,989
Income Taxes
  177.6000   32.1000   92.6000   135   522
Minority Interests Profit
  -87.2000   -103.7000   -51.7000   0.0000   0.0000
Net Income
  436.6000   718.7000   256.2000   532   1,467

 

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
  2.5100   4.1300   1.4400   2.5500   7.0200
Dividend per Share
  0.9750   1.0200   1.1450   1.3100   1.3500

 

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
  964.4000   1,085.3000   1,078.1000   1,102   1,481
Cash Flow from Investing Activities
  -763.4000   -747.9000   -2,055.3000   -649   -1,113
Cash Flow from Financing
  -146.6000   -438.2000   1,042.2000   -635   166
Decrease / Increase in Cash
  55.6000   -105.8000   48.6000   -154   520
Employees
  13,000   13,000   7,550   6,500   -