2024-04-18  10:15:00 PM Chg. +1.2300 Volume Bid2:39:09 PM Ask2:39:09 PM Market Capitalization Dividend Y. P/E Ratio
209.6500USD +0.59% 1.26 mill.
Turnover: 173.35 mill.
204.0100Bid Size: 100 216.0000Ask Size: 100 75.47 bill.USD 4.60% 23.64

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  544   579.2000   505.3000   455.5000   409.5000
Intangible Assets
  22,293   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  35,647.5000   35,375.7000   35,018.5000   35,097.4000   34,815.9000
Inventories
  -   -   -   -   -
Accounts Receivable
  491.8000   461.3000   434.5000   483.2000   535.6000
Cash and Cash Equivalents
  1,551.4000   1,633.2000   2,834.9000   2,720.1000   2,912
Current Assets
  39,567.8000   89,283.9000   161,761.8000   139,078.3000   94,890.2000
Total Assets
  75,215.3000   124,659.6000   196,780.3000   174,175.7000   129,706.1000

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  61.9000   69.3000   48.8000   121.4000   90.6000
Long-term debt
  3,743.2000   3,443.8000   2,695.7000   3,422.4000   3,425.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  5,635.2000   5,607   5,390.4000   -   -
Liabilities
  49,056   98,308.1000   169,381   147,297   102,968.2000
Share Capital
  3.6000   3.6000   3.6000   3.6000   3.6000
Total Equity
  26,159.3000   26,351.5000   27,399.3000   26,878.7000   26,737.9000
Minority Interests
  30.4000   31.6000   0.0000   0.0000   -
Total liabilities equity
  75,215.3000   124,659.6000   196,780.3000   174,175.7000   129,706.1000

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  4,868   4,883.6000   4,689.7000   5,019.4000   5,578.9000
Depreciation (total)
  158.6000   153.2000   147.8000   134.9000   126
Operating Result
  2,587.8000   2,637.4000   2,645.2000   3,015.9000   3,435.7000
Interest Income
  -178   -166.2000   -166.9000   -162.7000   -159.4000
Income Before Taxes
  2,689.6000   2,722.1000   3,373.6000   3,490.3000   4,153.6000
Income Taxes
  573.8000   615.7000   736.7000   799.3000   927.4000
Minority Interests Profit
  .7000   1.2000   .5000   0.0000   -
Net Income
  2,116.5000   2,105.2000   2,617.1000   2,657.2000   3,185.6000

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  5.9300   5.8800   7.3000   7.4100   8.8700
Dividend per Share
  5.5000   5.9000   6.8500   8.5000   9.6500

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,672.8000   2,715.6000   2,402.4000   3,056   3,453.8000
Cash Flow from Investing Activities
  -152.6000   -175.5000   58.4000   -489.8000   20.9000
Cash Flow from Financing
  -2,340.8000   -2,458.2000   69,908.7000   -25,381.7000   -48,339.3000
Decrease / Increase in Cash
  179.4000   81.9000   72,369.5000   -22,815.5000   -44,864.6000
Employees
  4,360   4,370   3,480   -   -