2024-05-10  10:10:00 PM Chg. +1.11 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
189.24USD +0.59% 689,898
Turnover: 80.64 mill.
185.49Bid Size: 100 191.50Ask Size: 100 59.6 bill.USD 1.09% 34.60

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
  8,383.5000   8,726.2000   9,232.1000   10,744   11,350.9000
Intangible Assets
  133.9000   173.1000   259.5000   347.2000   496.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  21,077.8000   21,912.2000   23,244.2000   26,695.8000   29,029.1000
Inventories
  -   -   -   -   -
Accounts Receivable
  1,125.9000   1,091.3000   1,271.4000   1,677.2000   1,768.4000
Cash and Cash Equivalents
  47.1000   38.2000   29   143.4000   140
Current Assets
  1,606   1,521.8000   1,710.8000   2,357.1000   2,381
Total Assets
  22,683.8000   23,434   24,955   29,052.9000   31,410.1000

 

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
  777.9000   779   910   1,221.8000   1,411.5000
Long-term debt
  7,758.6000   8,766.1000   9,546.2000   11,329.5000   11,887.1000
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,180.6000   1,238.8000   1,229.5000   -   -
Liabilities
  14,562.9000   14,945.2000   15,975.3000   19,366.1000   20,866.6000
Share Capital
  3.5000   3.2000   3.2000   3.2000   3.2000
Total Equity
  8,120.9000   8,488.8000   8,979.7000   9,686.8000   10,543.5000
Minority Interests
  2.7000   4.9000   .8000   .8000   1.2000
Total liabilities equity
  22,683.8000   23,434   24,955   29,052.9000   31,410.1000

 

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
  10,299.4000   10,153.6000   11,295   13,511.3000   14,964.5000
Depreciation (total)
  1,040.5000   1,075.9000   1,185.5000   1,351.6000   1,501.4000
Operating Result
  1,787.2000   1,709.1000   2,076.2000   2,391.7000   2,780.2000
Interest Income
  -385.6000   -350.4000   -312.1000   -392.3000   -501.7000
Income Before Taxes
  1,295.8000   1,142.7000   1,575.1000   1,831.5000   2,191.5000
Income Taxes
  222   173.1000   282.8000   343.9000   460.1000
Minority Interests Profit
  -.5000   -2.4000   -1.9000   0.0000   -.4000
Net Income
  1,073.2860   967.2370   1,290.4050   1,487.6000   1,730.9850

 

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
  3.3400   3.0300   4.0500   4.7000   5.4700
Dividend per Share
  1.5600   1.6600   1.7700   1.9100   2.0600

 

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
  2,352.1000   2,471.6000   2,786.7000   3,190   3,617.8000
Cash Flow from Investing Activities
  -1,719   -1,922.8000   -2,466.1000   -4,423   -3,666.8000
Cash Flow from Financing
  -589   -612   -329.2000   1,344.2000   61.9000
Decrease / Increase in Cash
  44.1000   -63.2000   -8.6000   108.7000   13.2000
Employees
  36,000   35,000   35,000   -   -