2024-04-17  10:10:00 PM Chg. +0.60 Volume Bid12:19:05 AM Ask12:19:05 AM Market Capitalization Dividend Y. P/E Ratio
77.68USD +0.78% 2.65 mill.
Turnover: 132.73 mill.
77.52Bid Size: 1,100 77.68Ask Size: 700 45.3 bill.USD 4.92% 14.15

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
  18,348.6850   19,154.9280   19,319.8740   19,952.5260   32,697
Intangible Assets
  -   -   -   -   1,316
Long-Term Investments
  861.8440   805.0320   797.6130   801.7940   1,874
Fixed Assets
  20,341.7870   21,208.9790   21,247.2390   21,831.3190   41,158
Inventories
  506.6750   370.9880   580.8990   580.7250   787
Accounts Receivable
  835.1210   829.7960   1,441.7860   1,532.2920   1,705
Cash and Cash Equivalents
  20.9580   524.4960   146.3910   220.2270   338
Current Assets
  1,470.3340   1,869.7750   2,374.3740   2,547.7750   3,108
Total Assets
  21,812.1210   23,078.7540   23,621.6130   24,379.0940   44,266

 

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
  1,209.9000   719.3020   1,332.3910   1,359.4750   1,564
Long-term debt
  12,504.0530   14,228.4210   12,747.6360   12,695.8340   21,183
Liabilities to Banks
  -   -   -   -   -
Provisions
  536.1000   669.7000   1,166.7000   -   -
Liabilities
  15,586.1700   17,036.3560   17,606.4500   17,885.2090   27,782
Share Capital
  4.4500   4.7490   4.7490   4.7490   6
Total Equity
  6,225.9510   6,042.3980   6,015.1630   6,493.8850   16,484
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  21,812.1210   23,078.7540   23,621.6130   24,379.0940   44,266

 

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
  10,164.3670   8,542.2420   16,540.3090   22,386.8920   17,677
Depreciation (total)
  476.5350   578.6620   621.7010   626.1320   769
Operating Result
  1,914.3530   1,361.3570   2,596.2590   2,807.4190   4,072
Interest Income
  -491.7730   -712.8860   -732.9240   -675.9460   -866
Income Before Taxes
  1,650.9910   802.3160   1,984.2040   2,249.6450   3,497
Income Taxes
  -372.4140   -189.5070   -484.4980   -527.4240   -838
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  1,277.4770   611.7090   1,498.6060   1,721.1210   2,658

 

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
  3.0900   1.4200   3.3600   3.8500   5.4900
Dividend per Share
  3.5300   3.7400   3.7400   3.7400   3.8200

 

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
  1,946.7790   1,899.0680   2,546.2720   2,905.9550   4,421
Cash Flow from Investing Activities
  -3,768.7580   -2,270.5290   -665.2920   -1,139.2360   -6,404
Cash Flow from Financing
  1,830.9620   874.9990   -2,259.0850   -1,692.8830   2,101
Decrease / Increase in Cash
  8.9830   503.5380   -378.1050   73.8360   118
Employees
  2,882   2,886   2,847   -   -